{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["CONTROLS","INPUTS","CLASSIFIERS","EXTERNAL","INTERNAL","ACCOUNTS","CLASS","FUNCALLOC","CLASSALLOC","ACCOUNTALLOC","ALLOC","REV REQ","SUMMARY","Compromise Method Summary","Demand Chrg","Procurement Chrg","CCost BrkOut","Compare","ErrorCheck"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":4,"defined_names":147,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"CONTROLS","index":0,"n_rows":14,"n_cols":3,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[";l;"]
[]
[]
[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 All"]
[]
[]
[]
[null,"Created by Navigant Consulting, Inc. 2006"]

{"sheet":"INPUTS","index":1,"n_rows":73,"n_cols":7,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
["Global Inputs"]
[]
[null,"Model Choice",null,null,"Functions"]
[]
[1,"Actual Test Year",null,null,"Name","Description"]
[2,"Restated Test Year",null,null,"F_PRODU","Gas Supply"]
[3,"Proforma Test Year",null,null,"F_STORG","Storage"]
[4,"Proposed Test Year",null,null,"F_TRANS","Transmission"]
[null,null,null,null,"F_DISTR","Distribution"]
[null,null,null,null,"F_GASSP","Gas Costs"]
[null,"Model Choice",4,null,"F_SALES","Sales Specific Costs"]
[null,null,null,null,"F_TRNSP","Transport Specific Costs"]
[null,"Rate Classes",null,null,"~","~"]
[null,null,null,null,"~","~"]
[null,"Rate Class","Description",null,"~","~"]
[1,"R - 23, 16, 53","Residential (16,23,53)"]
[2,"C&I-31, 31T","Comm. & Indus. (31,31T)",null,"Unit Costs"]
[3,"C&I-41, 41T","Large Volume (41,41T)",null,"Classifier","Factor Name"]
[4,"85, 85T","Interruptible (85, 85T)",null,{"$f":"IF(D18=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},"PDAY"]
[5,"86,86T","Limited Interruptible (86, 86T)",null,{"$f":"IF(D18=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},"COM_1"]
[6,"87, 87T","Non-Exclusive Interruptible (87, 87T)",null,{"$f":"IF(D18=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},"CUST"]
[7,"Contracts","Contracts",null,{"$f":"IF(D18=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},"CUSTXT"]
[8,"Rentals","Rentals",null,{"$f":"IF(D18=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},"TRANSCUS"]
[9,"~","~",null,{"$f":"IF(D18=\"~\",\"~\",INPUTS!$C$40)","v":"~"},"~"]
[10,"~","~"]
[11,"~","~"]
[12,"~","~",null,"Rate of Return"]
[13,"~","~",null,null,"Percent"]
[14,"~","~",null,"ROR",{"$f":"ROUND(F30*F32,4)+ROUND(F31*F33,4)","v":7.4399999999999994E-2}]
[15,"~","~",null,"Debt Ratio",{"$f":"'[1]COC, Def, ConvF'!$F$12","v":0.51500000000000001}]
[null,null,null,null,"Equity Ratio",{"$f":"'[1]COC, Def, ConvF'!$F$13","v":0.48499999999999999}]
[null,"Classifers",null,null,"Cost of Debt",{"$f":"'[1]COC, Def, ConvF'!$G$12","v":5.4951456310679617E-2}]
[null,null,null,null,"Cost of Equity",{"$f":"'[1]COC, Def, ConvF'!$G$13","v":9.5000000000000001E-2}]
[null,"Name","Description",null,"ROD",{"$f":"ROUND(F30*F32, 4)","v":2.8299999999999999E-2}]
[null,"DEM","Demand",null,"ROE",{"$f":"ROUND(F31*ROD, 4)","v":1.37E-2}]
[null,"COM","Commodity"]
[null,"CUS","Customer",null,"Income Tax"]
[null,"DIRS","Direct Sales",null,"State Income Tax",0]
[null,"DIRT","Direct Transport",null,"Federal Income Tax",0.21]
[null,"~","~",null,"Effective Tax Rate",{"$f":"((1-STAX)*FTAX)+STAX","v":0.21}]
[]
[]
[]
[]
[null,null,null,null,"Uncollectible"]
[null,null,null,null,"Residential",0]
[null,null,null,null,"Sml. Business",0]
[null,null,null,null,"Other",0]
[]
[null,null,null,null,"Revenue Conversion Factors"]
[null,null,null,null,"All",0.62044999999999995]
[]
[null,"Revenue Targets by Rate Class and Case"]
[]
[null,null,{"$f":"+A5","v":1},{"$f":"+A6","v":2},{"$f":"+A7","v":3},{"$f":"+A8","v":4},{"$f":"+A9","v":0}]
[null,null,{"$f":"+B5","v":"Actual Test Year"},{"$f":"+B6","v":"Restated Test Year"},{"$f":"+B7","v":"Proforma Test Year"},{"$f":"+B8","v":"Proposed Test Year"},{"$f":"+B9","v":0}]
[null,{"$f":"+B15","v":"Rate Class"}]
[1,{"$f":"+B16","v":"R - 23, 16, 53"},null,null,null,{"$f":"'[2]Rate Spread'!Q13","v":379229801.85868043}]
[2,{"$f":"+B17","v":"C&I-31, 31T"},null,null,null,{"$f":"'[2]Rate Spread'!Q14","v":122340894.72000001}]
[3,"C&I-41, 41T",null,null,null,{"$f":"'[2]Rate Spread'!Q15","v":21493184.54153214}]
[4,"85, 85T",null,null,null,{"$f":"'[2]Rate Spread'!Q16","v":9391882.1400000006}]
[5,"86,86T",null,null,null,{"$f":"'[2]Rate Spread'!Q17","v":2062215.48}]
[6,"87, 87T",null,null,null,{"$f":"'[2]Rate Spread'!Q18","v":6051460.0700000003}]
[7,"Contracts",null,null,null,{"$f":"'[2]Rate Spread'!Q19","v":1757519.5213237838}]
[8,"Rentals",null,null,null,{"$f":"'[2]Rate Spread'!Q20","v":4866556.6399999987}]
[9,"~"]
[10,"~"]
[11,"~"]
[12,"~"]
[13,"~"]
[14,"~"]
[15,"~"]
[null,null,{"$f":"SUM(C58:C72)","v":0},{"$f":"SUM(D58:D72)","v":0},{"$f":"SUM(E58:E72)","v":0},{"$f":"SUM(F58:F72)","v":547193514.9715364},{"$f":"SUM(G58:G72)","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$35","v":"DEM"},{"$f":"INPUTS!$B$36","v":"COM"},{"$f":"INPUTS!$B$37","v":"CUS"},{"$f":"INPUTS!$B$38","v":"DIRS"},{"$f":"INPUTS!$B$39","v":"DIRT"},{"$f":"INPUTS!$B$40","v":"~"}]
["DEM","Demand",{"$f":"SUM(D4:I4)","v":1},1]
["COM","Commodity",1,null,1]
["CUS","Customer",1,null,null,1]
["DIRS","Direct Sales",{"$f":"SUM(D7:I7)","v":1},null,null,null,1]
["DIRT","Direct Transport",1,null,null,null,null,1]
["~","~",0]
["~","~",0]
["~","~",{"$f":"SUM(D11:I11)","v":0}]
["~","~",{"$f":"SUM(D12:I12)","v":0}]
["~","~",{"$f":"SUM(D13:I13)","v":0}]
["~","~",0]
["~","~",0]
["~","~",0]
["~","~",0]
["~","~",0]
["~","~",0]
["~","~",0]

{"sheet":"EXTERNAL","index":3,"n_rows":165,"n_cols":19,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
["External Allocators"]
[]
["Name","Description","Classifier","Total",{"$f":"INPUTS!$C$16","v":"Residential (16,23,53)"},{"$f":"INPUTS!$C$17","v":"Comm. & Indus. (31,31T)"},{"$f":"INPUTS!$C$18","v":"Large Volume (41,41T)"},{"$f":"INPUTS!$C$19","v":"Interruptible (85, 85T)"},{"$f":"INPUTS!$C$20","v":"Limited Interruptible (86, 86T)"},{"$f":"INPUTS!$C$21","v":"Non-Exclusive Interruptible (87, 87T)"},{"$f":"INPUTS!$C$22","v":"Contracts"},{"$f":"INPUTS!$C$23","v":"Rentals"},{"$f":"INPUTS!$C$24","v":"~"},{"$f":"INPUTS!$C$25","v":"~"},{"$f":"INPUTS!$C$26","v":"~"},{"$f":"INPUTS!$C$27","v":"~"},{"$f":"INPUTS!$C$28","v":"~"},{"$f":"INPUTS!$C$29","v":"~"},{"$f":"INPUTS!$C$30","v":"~"}]
[]
["CUSTOMER EXTERNAL ALLOCATORS"]
[]
["CUST","Average Customers","CUS",null,{"$f":"IF(E8=0,0,E8/$D8)","v":0.9295532727065331},{"$f":"IF(F8=0,0,F8/$D8)","v":6.8249342705817825E-2},1.7353950873009671E-3,1.5730717405988646E-4,2.7458529043489113E-4,1.8058221511976763E-5,1.2038814341317842E-5,0,0,0,0,0,0,0,0]
[{"$f":"IF(A7=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E8:S8)","v":830646.58333333337},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A7, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":772130.25},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A7, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":56691.083333333336},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A7, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1441.5},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A7, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":130.66666666666666},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A7, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":228.08333333333334},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A7, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":15},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A7, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":10},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A7, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A8=\"~\",\"~\",\"\")","v":""}]
["CUSTXT","Customers (excl. transport)","CUS",null,{"$f":"IF(E11=0,0,E11/$D11)","v":0.9298147427846144},6.8265429370686637E-2,1.6074330885153933E-3,3.4219920288659581E-5,2.7215373555086443E-4,6.0211003440456739E-6,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A10=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E11:S11)","v":830413},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A10, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":772130.25},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A10, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":56688.5},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A10, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1334.8333333333333},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A10, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":28.416666666666668},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A10, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":226},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A10, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":5},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A10, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A10, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A11=\"~\",\"~\",\"\")","v":""}]
["DIR_CUSTXT","Customers (excl. transport)","DIRS",null,{"$f":"IF(E14=0,0,E14/$D14)","v":0.9298147427846144},6.8265429370686637E-2,1.6074330885153933E-3,3.4219920288659581E-5,2.7215373555086443E-4,6.0211003440456739E-6,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A13=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E14:S14)","v":830413},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A13, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":772130.25},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A13, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":56688.5},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A13, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1334.8333333333333},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A13, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":28.416666666666668},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A13, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":226},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A13, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":5},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A13, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A13, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A14=\"~\",\"~\",\"\")","v":""}]
["MTRS_CUS","Customer Meters - Acc 381","CUS",null,{"$f":"IF(E17=0,0,E17/$D17)","v":0.79183624230164151},0.20407436061598352,4.0454196535351485E-3,2.2960535137603488E-5,1.336338198979316E-5,0,7.6535117125344971E-6,0,0,0,0,0,0,0,0]
[{"$f":"IF(A16=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E17:S17)","v":195367310.60999998},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A16, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":154698917.102},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A16, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":39869458.998000003},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A16, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":790342.75799999991},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A16, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":4485.7379999999994},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A16, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":2610.768},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A16, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A16, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1495.2459999999999},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A16, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A17=\"~\",\"~\",\"\")","v":""}]
["MTRS_INST","Meters Installation - Acc 382","CUS",null,{"$f":"IF(E20=0,0,E20/$D20)","v":0.92798344577357006},7.1381597596235649E-2,6.27019672317025E-4,3.4015533760417274E-6,3.4015533760417274E-6,0,1.1338511253472423E-6,0,0,0,0,0,0,0,0]
[{"$f":"IF(A19=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E20:S20)","v":39708916.79999999},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A19, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":36849217.439999998},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A19, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":2834485.9200000004},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A19, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":24898.272000000004},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A19, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":135.07200000000003},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A19, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":135.07200000000003},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A19, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A19, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":45.024000000000008},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A19, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A20=\"~\",\"~\",\"\")","v":""}]
["MTRS_385","Regulators - Acc 385","CUS",null,{"$f":"IF(E23=0,0,E23/$D23)","v":4.480485731817526E-3},0.52421899415455353,0.28401543538289964,0.11328219005821592,2.6504629773561505E-2,2.8584970239406794E-2,1.8913294659544909E-2,0,0,0,0,0,0,0,0]
[{"$f":"IF(A22=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E23:S23)","v":37545089.990000002},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A22, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":168220.24000000002},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A22, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":19681849.309999999},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A22, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":10663385.079999998},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A22, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":4253190.0200000005},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A22, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":995118.71000000008},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A22, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1073225.28},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A22, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":710101.35000000009},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A22, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A23=\"~\",\"~\",\"\")","v":""}]
["SERV","Services","CUS",null,{"$f":"IF(E26=0,0,E26/$D26)","v":0.58097753083903425},{"$f":"IF(F26=0,0,F26/$D26)","v":0.41057429535625761},{"$f":"IF(G26=0,0,G26/$D26)","v":7.2940609170870753E-3},{"$f":"IF(H26=0,0,H26/$D26)","v":0},{"$f":"IF(I26=0,0,I26/$D26)","v":1.1541128876209577E-3},{"$f":"IF(J26=0,0,J26/$D26)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A25=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E26:S26)","v":1329019.1255501867},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A25, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":772130.25},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A25, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":545661.09098775755},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A25, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":9693.9464617368576},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A25, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A25, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1533.8381006922061},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A25, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A25, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A25, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A26=\"~\",\"~\",\"\")","v":""}]
["DIR_380","Distr. Plant - Services","CUS",null,{"$f":"IF(E29=0,0,E29/$D29)","v":0},0,0,0.76663342183447758,0,9.8661729908614257E-2,0.13470484825690809,0,0,0,0,0,0,0,0]
[{"$f":"IF(A28=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E29:S29)","v":11129875.242888613},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A28, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A28, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A28, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A28, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":8532534.3420465346},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A28, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A28, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1098092.7451304488},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A28, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1499248.1557116287},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A28, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A29=\"~\",\"~\",\"\")","v":""}]
["~",null,null,null,{"$f":"IF(E32=0,0,E32/$D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A31=\"~\",\"~\",\"\")","v":"~"},null,null,{"$f":"SUM(E32:S32)","v":0}]
[{"$f":"IF(A32=\"~\",\"~\",\"\")","v":"~"}]
["DIR_252","Cust. Adv. in Aid of Construction (# cust)","CUS",null,{"$f":"IF(E35=0,0,E35/$D35)","v":0.92998291504878872},6.8280887759036943E-2,1.7361971921742853E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A34=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E35:S35)","v":830262.83333333337},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A34, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":772130.25},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A34, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":56691.083333333336},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A34, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1441.5},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A34, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A34, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A34, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A34, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A34, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A35=\"~\",\"~\",\"\")","v":""}]
["DIR_386","Rental Property","CUS",null,{"$f":"IF(E38=0,0,E38/$D38)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0]
[{"$f":"IF(A37=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E38:S38)","v":1},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A37, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A37, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A37, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A37, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A37, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A37, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A37, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A37, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1}]
[{"$f":"IF(A38=\"~\",\"~\",\"\")","v":""}]
["DIR_908","Direct Cust. Service Assignment to Rentals_908","CUS",null,{"$f":"IF(E41=0,0,E41/$D41)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0]
[{"$f":"IF(A40=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E41:S41)","v":127083.78306},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A40, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A40, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A40, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A40, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A40, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A40, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A40, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A40, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":127083.78306}]
[{"$f":"IF(A41=\"~\",\"~\",\"\")","v":""}]
["DIR_DSALES","Direct Distr. Assignment to Sales","DIRS",null,{"$f":"IF(E44=0,0,E44/$D44)","v":6.3074053263342481E-3},0.56223313375461637,0.17181025273496281,9.0222319247201185E-3,2.7396676918762731E-2,1.3982791883907614E-3,0,0.22183202015221307,0,0,0,0,0,0,0]
[{"$f":"IF(A43=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E44:S44)","v":1455992.060020817},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A43, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":9183.5320744756755},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A43, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":818606.97862734343},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A43, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":250154.3638122757},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A43, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":13136.298046058826},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A43, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":39889.344064674115},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A43, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":2035.8833959893009},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A43, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A43, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":322985.66000000009}]
[{"$f":"IF(A44=\"~\",\"~\",\"\")","v":""}]
["DIR_DTRNSP","Direct Distr. Assignment to Transport","DIRT",null,{"$f":"IF(E47=0,0,E47/$D47)","v":0},7.2991203194509536E-3,0.38553176081159779,0.47027498081238372,1.364266061628697E-2,5.1215854268385957E-2,7.2035623171894603E-2,0,0,0,0,0,0,0,0]
[{"$f":"IF(A46=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E47:S47)","v":108368.92997918309},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A46, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A46, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":790.99785880821287},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A46, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":41779.664392143204},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A46, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":50963.19646661888},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A46, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1478.4405330561615},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A46, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":5550.207325034763},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A46, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":7806.4234035218651},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A46, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A47=\"~\",\"~\",\"\")","v":""}]
["DIR_CASALES","Direct Cust. Acct. Assignment to Sales","DIRS",null,{"$f":"IF(E50=0,0,E50/$D50)","v":0.87963708832018705},8.6062528116443937E-2,1.0394050761575081E-2,3.9655727516048414E-3,1.509399515918006E-3,8.21777215846063E-3,0,1.0213588375810344E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A49=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E50:S50)","v":5789976.6849422483},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A49, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":5093078.2325843684},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A49, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":498300.03124139714},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A49, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":60181.311571625934},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A49, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":22960.573774234308},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A49, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":8739.3880054283709},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A49, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":47580.709199654579},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A49, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A49, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":59136.438565539058},0,0,0]
[{"$f":"IF(A50=\"~\",\"~\",\"\")","v":""}]
["DIR_CATRNSP","Direct Cust. Acct. Assignment to Transport","DIRT",null,{"$f":"IF(E53=0,0,E53/$D53)","v":0},1.9610179843533251E-4,4.7322257572672589E-2,0.16547259152049903,1.7045624964032989E-3,0.52135387796496235,0.2639506086470273,0,0,0,0,0,0,0,0]
[{"$f":"IF(A52=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E53:S53)","v":281427.75823275198},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A52, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A52, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":55.188489519066614},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A52, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":13317.796863190119},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A52, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":46568.580480577926},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A52, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":479.71120213040376},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A52, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":146723.45312163112},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A52, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":74283.028075703332},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A52, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A53=\"~\",\"~\",\"\")","v":""}]
["TRANSCUS","Transport Customers","DIRT",null,{"$f":"IF(E56=0,0,E56/$D56)","v":0},1.1059579022486183E-2,0.4566535854441624,0.43774527292186466,8.9190153407063301E-3,4.2811273635390196E-2,4.2811273635390196E-2,0,0,0,0,0,0,0,0]
[{"$f":"IF(A55=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E56:S56)","v":233.58333333333584},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A55, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A55, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":2.5833333333357587},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A55, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":106.66666666666674},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A55, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":102.24999999999999},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A55, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":2.0833333333333428},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A55, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":10},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A55, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":10},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A55, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},null,null,{"$f":"O8-O11","v":0},{"$f":"P8-P11","v":0},{"$f":"Q8-Q11","v":0},{"$f":"R8-R11","v":0},{"$f":"S8-S11","v":0}]
[{"$f":"IF(A56=\"~\",\"~\",\"\")","v":""}]
["SALES_902","Sales Meter Reading Costs","DIRS",null,{"$f":"IF(E59=0,0,E59/$D59)","v":0.92085871968405586},7.6898842776211923E-2,1.8778867304630579E-3,6.7509409123896642E-6,3.5554955471918891E-4,2.2503136374632212E-6,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A58=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E59:S59)","v":8016464.8706671298},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A58, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":7382031.5771947438},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A58, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":616456.87171045761},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A58, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":15054.013005849058},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A58, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":54.118680668121243},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A58, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":2850.2505151877185},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A58, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":18.039560222707081},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A58, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A58, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A59=\"~\",\"~\",\"\")","v":""}]
["TRANS_902","Transport Meter Reading Costs","DIRT",null,{"$f":"IF(E62=0,0,E62/$D62)","v":0},7.7922077922077931E-3,0.37922077922077924,0.46753246753246752,1.8181818181818181E-2,4.9350649350649353E-2,7.792207792207792E-2,0,0,0,0,0,0,0,0]
[{"$f":"IF(A61=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E62:S62)","v":3472.6153428711127},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A61, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A61, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":27.059340334060622},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A61, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1316.8878962576168},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A61, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1623.5604200436371},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A61, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":63.138460779474777},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A61, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":171.37582211571726},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A61, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":270.59340334060619},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A61, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A62=\"~\",\"~\",\"\")","v":""}]
["DIR_904","Uncollectibles ","CUS",null,{"$f":"IF(E65=0,0,E65/$D65)","v":0.84945258744907004},{"$f":"IF(F65=0,0,F65/$D65)","v":9.4893678505428777E-2},{"$f":"IF(G65=0,0,G65/$D65)","v":0},0,3.4116132989397018E-5,0,0,5.5619617912511743E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A64=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E65:S65)","v":4878337.18},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A64, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":4143916.1399999997},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A64, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":462923.36},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A64, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A64, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A64, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":166.43},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A64, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A64, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A64, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":271331.25}]
[{"$f":"IF(A65=\"~\",\"~\",\"\")","v":""}]
["DIR_235","Customer Deposit","CUS",null,{"$f":"IF(E68=0,0,E68/$D68)","v":0.76234961982999894},0.21244217171304325,1.0939915764433202E-2,0,1.9047519341625285E-3,0,0,1.2363540758361961E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A67=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E68:S68)","v":5209602.2700000005},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A67, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":3971538.31},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A67, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1106739.22},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A67, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":56992.61},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A67, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A67, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":9923},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A67, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A67, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A67, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":64409.13}]
[{"$f":"IF(A68=\"~\",\"~\",\"\")","v":""}]
["DIR920_TRNSPT","Acct. 920 Direct Assignment to Transport","DIRT",null,{"$f":"IF(E71=0,0,E71/$D71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A70=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E71:S71)","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A70, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A70, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A70, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A70, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A70, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A70, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A70, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A70, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A71=\"~\",\"~\",\"\")","v":""}]
["DIR921_TRNSPT","Acct. 921 Direct Assignment to Transport","DIRT",null,{"$f":"IF(E74=0,0,E74/$D74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A73=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E74:S74)","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A73, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A73, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A73, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A73, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A73, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A73, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A73, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A73, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A74=\"~\",\"~\",\"\")","v":""}]
["DIR926_SALES","Acct. 926 Direct Assignment to Sales","DIRS",null,{"$f":"IF(E77=0,0,E77/$D77)","v":0.57957562765478099},0.29444011983838997,8.679094362956627E-2,1.0691686793876307E-2,1.367713852594663E-2,1.4824483557439838E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A76=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E77:S77)","v":799286.36755140801},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A76, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":463246.89814951725},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A76, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":235341.97384702798},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A76, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":69370.818070035035},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A76, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":8545.7195004747537},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A76, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":10931.950370901301},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A76, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":11849.007613451664},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A76, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A76, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A77=\"~\",\"~\",\"\")","v":""}]
["DIR926_TRNSPT","Acct. 926 Direct Assignment to Transport","DIRT",null,{"$f":"IF(E80=0,0,E80/$D80)","v":0},2.1240418953942836E-3,0.13950699879452833,0.24856354198423689,4.9182064693781636E-3,0.39319706442893576,0.21169014642752654,0,0,0,0,0,0,0,0]
[{"$f":"IF(A79=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E80:S80)","v":92481.453512402222},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A79, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A79, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":196.43448180730115},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A79, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":12901.810023670923},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A79, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":22987.517652893242},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A79, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":454.8428829621925},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A79, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":36363.436035197643},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A79, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":19577.412435870916},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A79, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A80=\"~\",\"~\",\"\")","v":""}]
["DIR408_SALES","Acct. 408 Direct Assignment to Sales","DIRS",null,{"$f":"IF(E83=0,0,E83/$D83)","v":0.57991381719571899},0.29423491164802479,8.6691163814522285E-2,1.0681008480228599E-2,1.3662703754833826E-2,1.4816395106671527E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A82=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E83:S83)","v":213764.86315897084},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A82, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":123965.1977768393},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A82, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":62897.08562503189},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A82, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":18531.524769903281},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A82, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":2283.2243161758734},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A82, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":2920.6059985336096},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A82, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":3167.2246724868842},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A82, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A82, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A83=\"~\",\"~\",\"\")","v":""}]
["DIR408_TRNSPT","Acct. 408 Direct Assignment to Transport","DIRT",null,{"$f":"IF(E86=0,0,E86/$D86)","v":0},2.1218763637783815E-3,0.13940030592963806,0.24848079336920717,4.9155487700107796E-3,0.3933351280083755,0.21174634755899013,0,0,0,0,0,0,0,0]
[{"$f":"IF(A85=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E86:S86)","v":24711.720680539755},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A85, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A85, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":52.435216020330728},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A85, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":3444.8214229150053},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A85, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":6140.3879602187626},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A85, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":121.47166819607713},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A85, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":9719.9878171873243},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A85, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":5232.6165960022554},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A85, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A86=\"~\",\"~\",\"\")","v":""}]
["~","~",null,null,{"$f":"IF(E89=0,0,E89/$D89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A88=\"~\",\"~\",\"\")","v":"~"},null,null,{"$f":"SUM(E89:S89)","v":0},null,null,null,null,null,null,0]
[{"$f":"IF(A89=\"~\",\"~\",\"\")","v":"~"}]
[]
["COMMODITY EXTERNAL ALLOCATORS"]
[]
["OTHREV","Other Operating Revenue","COM",null,{"$f":"IF(E95=0,0,E95/$D95)","v":0.9544633555457076},3.8081276242225494E-2,-3.456381878607629E-3,-2.8342422321951003E-2,-3.1925549223916912E-5,0,0,3.9286097961849474E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A94=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E95:S95)","v":3546060.0961769978},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A94, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":3384584.4183638319},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A94, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":135038.49409404895},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A94, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":-12256.537856879801},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A94, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":-100503.93282486666},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A94, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":-113.20991615146629},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A94, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A94, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A94, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":139310.8643170149}]
[{"$f":"IF(A95=\"~\",\"~\",\"\")","v":""}]
["SALESREV","Sales Margin Revenue","COM",null,{"$f":"IF(E98=0,0,E98/$D98)","v":0.73488818972190417},0.21831613795617039,3.5915375631984409E-2,3.6825495482757896E-3,4.656814687296962E-3,2.5409324543682397E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A97=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E98:S98)","v":427599407.33416641},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A97, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":314237754.38196468},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A97, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":93351851.201542571},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A97, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":15357393.334420495},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A97, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1574656.0043214299},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A97, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1991251.2003532224},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A97, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1086501.2115640081},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A97, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A97, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A98=\"~\",\"~\",\"\")","v":""}]
["STRREV","Sales, Transportation and Rental Margin Revenue","COM",null,{"$f":"IF(E101=0,0,E101/$D101)","v":0.69823872552840449},0.20747671877931909,4.3282614797270261E-2,1.8913119960563666E-2,4.5822413395973172E-3,1.026276612658172E-2,3.8194459691220086E-3,1.3424367499141622E-2,0,0,0,0,0,0,0]
[{"$f":"IF(A100=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E101:S101)","v":450043434.84982121},{"$f":"E110","v":314237754.38196468},{"$f":"F110","v":93373535.17081517},19479056.632645205,8511725.4707787875,2062207.6317832225,4618690.5186672322,1718916.583166973,6041548.46]
[{"$f":"IF(A101=\"~\",\"~\",\"\")","v":""}]
["~",null,null,null,{"$f":"IF(E104=0,0,E104/$D104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A103=\"~\",\"~\",\"\")","v":"~"},0,null,{"$f":"SUM(E104:S104)","v":0}]
[{"$f":"IF(A104=\"~\",\"~\",\"\")","v":"~"}]
["TRANSREV","Margin Revenue from Transportation for Others","COM",null,{"$f":"IF(E107=0,0,E107/$D107)","v":0},1.3219934132533894E-3,0.25128294840307919,0.42292811000820973,4.3259577524372636E-3,0.21534484483218877,0.10479614559083157,0,0,0,0,0,0,0,0]
[{"$f":"IF(A106=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E107:S107)","v":16402479.055654867},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A106, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A106, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":21683.969272602408},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A106, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":4121663.298224709},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A106, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":6937069.4664573576},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A106, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":70956.431430000011},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A106, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":3532189.3071032236},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A106, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1718916.583166973},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A106, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A107=\"~\",\"~\",\"\")","v":""}]
["STREV","Sales & Transportation Margin Revenue","COM",null,{"$f":"IF(E110=0,0,E110/$D110)","v":0.70773968312844671},0.21029986140382254,4.387156277877418E-2,1.9170471413956405E-2,4.644592050162287E-3,1.0402411927169496E-2,3.8714172976684435E-3,0,0,0,0,0,0,0,0]
[{"$f":"IF(A109=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E110:S110)","v":444001886.38982123},{"$f":"E98+E107","v":314237754.38196468},93373535.17081517,19479056.632645205,8511725.4707787875,2062207.6317832225,4618690.5186672322,1718916.583166973,0]
[{"$f":"IF(A110=\"~\",\"~\",\"\")","v":""}]
["COM_1","Weather Normalized Volumes","COM",null,{"$f":"IF(E113=0,0,E113/$D113)","v":0.51142073185045578},0.19657154274306723,7.2465946905245299E-2,7.6351586712933378E-2,8.1830382680464237E-3,0.10390139085692159,3.1105762663330313E-2,0,0,0,0,0,0,0,0]
[{"$f":"IF(A112=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E113:S113)","v":1191304269.0992641},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A112, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":609257701.15931797},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A112, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":234176518.05324447},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A112, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":86328991.912539333},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A112, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":90957971.20362018},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A112, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":9748488.4229263533},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A112, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":123778170.49320194},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A112, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":37056427.854413897},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A112, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A113=\"~\",\"~\",\"\")","v":""}]
["COM1XT_COM","Weather Normalized Volumes (excl. Transportation)","COM",null,{"$f":"IF(E116=0,0,E116/$D116)","v":0.63586669177820254},0.24436609903097872,6.8712036793904127E-2,1.6891280208607893E-2,9.8076177587131923E-3,2.43562744295935E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A115=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E116:S116)","v":958153193.17249894},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A115, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":609257701.15931797},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A115, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":234140158.08963937},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A115, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":65836657.463465482},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A115, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":16184434.068649085},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A115, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":9397200.2729263529},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A115, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":23337042.118500698},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A115, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A115, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A116=\"~\",\"~\",\"\")","v":""}]
["COM1GS","Weather Normalized Volumes","COM",null,{"$f":"IF(E119=0,0,E119/$D119)","v":0.51142073185045578},0.19657154274306723,7.2465946905245299E-2,7.6351586712933378E-2,8.1830382680464237E-3,0.10390139085692159,3.1105762663330313E-2,0,0,0,0,0,0,0,0]
[{"$f":"IF(A118=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E119:S119)","v":1191304269.0992641},{"$f":"E113","v":609257701.15931797},234176518.05324447,86328991.912539333,90957971.20362018,9748488.4229263533,123778170.49320194,37056427.854413897,0]
[{"$f":"IF(A119=\"~\",\"~\",\"\")","v":""}]
["A_MAINS","Average for Mains","COM",null,{"$f":"IF(E122=0,0,E122/$D122)","v":0.56562323416426818},0.21740501474919674,8.0146190216055568E-2,6.8585877864156472E-2,7.350742628573043E-3,5.9563113654477293E-2,1.3258267232728205E-3,0,0,0,0,0,0,0,0]
[{"$f":"IF(A121=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E122:S122)","v":629907969.65570498},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A121, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":356290583.02250755},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A121, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":136945151.43363512},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A121, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":50484723.954635493},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A121, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":43202791.072464965},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A121, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":4630291.3646260854},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A121, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":37519279.988463789},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A121, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":835148.81937205861},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A121, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A122=\"~\",\"~\",\"\")","v":""}]
[]
["DEMAND EXTERNAL ALLOCATORS"]
[]
["PAVG","Peak and Average","DEM",null,{"$f":"IF(E128=0,0,E128/$D128)","v":0.6376046003301471},0.23183264710892759,5.0060331197818428E-2,2.888168364401443E-2,3.1160129824644224E-3,3.5097164751596334E-2,1.340755998503158E-2,0,0,0,0,0,0,0,0]
[{"$f":"IF(A127=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E128:S128)","v":1.0000644323667882},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A127, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0.63764568270362143},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A127, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0.2318475846350796},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A127, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":5.0063556703439704E-2},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A127, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":2.8883544559248443E-2},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A127, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":3.1162137545558254E-3},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A127, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":3.5099426144988836E-2},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A127, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1.3408423865854271E-2},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A127, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A128=\"~\",\"~\",\"\")","v":""}]
["P_MAINS","Peak for Mains","DEM",null,{"$f":"IF(E131=0,0,E131/$D131)","v":0.70171589224609543},0.25011174939368508,3.966625249553081E-2,5.2766353087335431E-3,5.8491005698473064E-4,1.3187337756975235E-3,1.3258267232728203E-3,0,0,0,0,0,0,0,0]
[{"$f":"IF(A130=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E131:S131)","v":1325345270.4642951},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A130, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":930015838.9979955},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A130, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":331484424.14647156},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A130, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":52571480.141994305},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A130, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":6993363.6503949072},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A130, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":775207.77767171408},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A130, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1747777.5726222354},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A130, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1757178.1771448061},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A130, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A131=\"~\",\"~\",\"\")","v":""}]
["~",null,null,null,{"$f":"IF(E134=0,0,E134/$D134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A133=\"~\",\"~\",\"\")","v":"~"},{"$f":"INPUTS!$B$5","v":"Actual Test Year"},null,{"$f":"SUM(E134:S134)","v":0}]
[{"$f":"IF(A134=\"~\",\"~\",\"\")","v":"~"}]
["~",null,null,null,{"$f":"IF(E137=0,0,E137/$D137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A136=\"~\",\"~\",\"\")","v":"~"},{"$f":"INPUTS!$B$5","v":"Actual Test Year"},null,{"$f":"SUM(E137:S137)","v":0}]
[{"$f":"IF(A137=\"~\",\"~\",\"\")","v":"~"}]
["PDAY","Peak Day (Design Day)","DEM",null,{"$f":"IF(E140=0,0,E140/$D140)","v":0.69761413747027756},0.24864976588454732,3.943439050920533E-2,6.27102342494581E-3,6.951370436320708E-4,2.3624332252829908E-3,4.9731124421088374E-3,0,0,0,0,0,0,0,0]
[{"$f":"IF(A139=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E140:S140)","v":10131080},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A139, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":7067584.6358423801},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A139, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":2519090.6701576198},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A139, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":399512.96499999997},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A139, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":63532.24},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A139, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":7042.4889999999996},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A139, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":23934},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A139, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":50383},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A139, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A140=\"~\",\"~\",\"\")","v":""}]
["PDAYXT","Peak Day (excl. transport)","DEM",null,{"$f":"IF(E143=0,0,E143/$D143)","v":0.71381754808071785},{"$f":"IF(F143=0,0,F143/$D143)","v":0.25442512799149547},3.0436893022477884E-2,6.8489708424552057E-4,6.355338210632587E-4,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A142=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E143:S143)","v":9901108},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A142, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":7067584.6358423801},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A142, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":2519090.6701576198},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A142, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":301358.96499999997},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A142, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":6781.239999999998},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A142, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":6292.4889999999996},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A142, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A142, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A142, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A143=\"~\",\"~\",\"\")","v":""}]
["SEAS3_DEM","Seasonal 3","DEM",null,{"$f":"IF(E146=0,0,E146/$D146)","v":0.70320703207032076},0.22650226502265022,4.2600426004260041E-2,6.6100661006610068E-3,8.3300833008330081E-3,1.2750127501275011E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A145=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E146:S146)","v":0.99999000000000005},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A145, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(E$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0.70320000000000005},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A145, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(F$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0.22650000000000001},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A145, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(G$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":4.2599999999999999E-2},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A145, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(H$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":6.6100000000000004E-3},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A145, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(I$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":8.3300000000000006E-3},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A145, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(J$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":1.2749999999999999E-2},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A145, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(K$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0},{"$f":"INDEX([3]EXTERNAL!$A$3:$O$185, MATCH($A145, [3]EXTERNAL!$A$3:$A$185, 0)+1, MATCH(L$3, [3]EXTERNAL!$A$3:$O$3, 0))","v":0}]
[{"$f":"IF(A146=\"~\",\"~\",\"\")","v":""}]
["LNGMAINS","Peak Day (excl. transport)","DIRS",null,{"$f":"IF(E149=0,0,E149/$D149)","v":0.71381754808071785},0.25442512799149547,3.0436893022477884E-2,6.8489708424552057E-4,6.355338210632587E-4,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(E149:S149)","v":9901108},{"$f":"E143","v":7067584.6358423801},{"$f":"F143","v":2519090.6701576198},301358.96499999997,6781.239999999998,6292.4889999999996,0,0,0]
[]
["~","~",null,null,{"$f":"IF(E152=0,0,E152/$D152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A151=\"~\",\"~\",\"\")","v":"~"},null,null,{"$f":"SUM(E152:S152)","v":0}]
[{"$f":"IF(A152=\"~\",\"~\",\"\")","v":"~"}]
["~",null,null,null,{"$f":"IF(E155=0,0,E155/$D155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A154=\"~\",\"~\",\"\")","v":"~"},{"$f":"INPUTS!$B$5","v":"Actual Test Year"},null,{"$f":"SUM(E155:S155)","v":0}]
[{"$f":"IF(A155=\"~\",\"~\",\"\")","v":"~"}]
["~",null,null,null,{"$f":"IF(E158=0,0,E158/$D158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A157=\"~\",\"~\",\"\")","v":"~"},{"$f":"INPUTS!$B$5","v":"Actual Test Year"},null,{"$f":"SUM(E158:S158)","v":0}]
[{"$f":"IF(A158=\"~\",\"~\",\"\")","v":"~"}]
["~",null,null,null,{"$f":"IF(E161=0,0,E161/$D161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A160=\"~\",\"~\",\"\")","v":"~"},{"$f":"INPUTS!$B$5","v":"Actual Test Year"},null,{"$f":"SUM(E161:S161)","v":0}]
[{"$f":"IF(A161=\"~\",\"~\",\"\")","v":"~"}]
["COM1XT_DEM","Weather Normalized Volumes x Transport","DEM",null,{"$f":"IF(E164=0,0,E164/$D164)","v":0.63586669177820254},0.24436609903097872,6.8712036793904127E-2,1.6891280208607893E-2,9.8076177587131923E-3,2.43562744295935E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A163=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"SUM(E164:S164)","v":958153193.17249894},{"$f":"E116","v":609257701.15931797},234140158.08963937,65836657.463465482,16184434.068649085,9397200.2729263529,23337042.118500698,0,0]
[{"$f":"IF(#REF!=\"~\",\"~\",\"\")","v":{"$error":"#REF!"}}]

{"sheet":"INTERNAL","index":4,"n_rows":99,"n_cols":59,"rows_kept":99,"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!BI2","v":60}]
["Name","Description","Total",{"$f":"FUNCALLOC!E3","v":"F_PRODU_PDAYXT"},{"$f":"FUNCALLOC!F3","v":"F_STORG_SEAS3_DEM"},{"$f":"FUNCALLOC!G3","v":"F_DISTR_P_MAINS"},{"$f":"FUNCALLOC!H3","v":"F_DISTR_PDAY"},{"$f":"FUNCALLOC!I3","v":"F_TRANS_PAVG"},{"$f":"FUNCALLOC!J3","v":"F_DISTR_PAVG"},{"$f":"FUNCALLOC!K3","v":"F_STORG_COM_1"},{"$f":"FUNCALLOC!L3","v":"F_DISTR_A_MAINS"},{"$f":"FUNCALLOC!M3","v":"F_DISTR_COM_1"},{"$f":"FUNCALLOC!N3","v":"F_PRODU_COM_1"},{"$f":"FUNCALLOC!O3","v":"F_PRODU_COM1XT_COM"},{"$f":"FUNCALLOC!P3","v":"F_DISTR_STRREV"},{"$f":"FUNCALLOC!Q3","v":"F_DISTR_OTHREV"},{"$f":"FUNCALLOC!R3","v":"F_DISTR_STREV"},{"$f":"FUNCALLOC!S3","v":"F_DISTR_SERV"},{"$f":"FUNCALLOC!T3","v":"F_DISTR_DIR_380"},{"$f":"FUNCALLOC!U3","v":"F_DISTR_MTRS_CUS"},{"$f":"FUNCALLOC!V3","v":"F_DISTR_MTRS_INST"},{"$f":"FUNCALLOC!W3","v":"F_DISTR_MTRS_385"},{"$f":"FUNCALLOC!X3","v":"F_DISTR_DIR_386"},{"$f":"FUNCALLOC!Y3","v":"F_DISTR_DIR_252"},{"$f":"FUNCALLOC!Z3","v":"F_DISTR_DIR_235"},{"$f":"FUNCALLOC!AA3","v":"F_DISTR_CUST"},{"$f":"FUNCALLOC!AB3","v":"F_DISTR_DIR_904"},{"$f":"FUNCALLOC!AC3","v":"F_DISTR_DIR_908"},{"$f":"FUNCALLOC!AD3","v":"F_DISTR_CUSTXT"},{"$f":"FUNCALLOC!AE3","v":"F_STORG_LNGMAINS"},{"$f":"FUNCALLOC!AF3","v":"F_SALES_DIR_DSALES"},{"$f":"FUNCALLOC!AG3","v":"F_SALES_SALES_902"},{"$f":"FUNCALLOC!AH3","v":"F_SALES_DIR_CASALES"},{"$f":"FUNCALLOC!AI3","v":"F_SALES_DIR_CUSTXT"},{"$f":"FUNCALLOC!AJ3","v":"F_SALES_DIR926_SALES"},{"$f":"FUNCALLOC!AK3","v":"F_SALES_DIR408_SALES"},{"$f":"FUNCALLOC!AL3","v":"F_TRNSP_DIR_DTRNSP"},{"$f":"FUNCALLOC!AM3","v":"F_TRNSP_TRANS_902"},{"$f":"FUNCALLOC!AN3","v":"F_TRNSP_DIR_CATRNSP"},{"$f":"FUNCALLOC!AO3","v":"F_TRNSP_DIR920_TRNSPT"},{"$f":"FUNCALLOC!AP3","v":"F_TRNSP_DIR921_TRNSPT"},{"$f":"FUNCALLOC!AQ3","v":"F_TRNSP_DIR926_TRNSPT"},{"$f":"FUNCALLOC!AR3","v":"F_TRNSP_DIR408_TRNSPT"},{"$f":"FUNCALLOC!AS3","v":"~"},{"$f":"FUNCALLOC!AT3","v":"~"},{"$f":"FUNCALLOC!AU3","v":"~"},{"$f":"FUNCALLOC!AV3","v":"~"},{"$f":"FUNCALLOC!AW3","v":"~"},{"$f":"FUNCALLOC!AX3","v":"~"},{"$f":"FUNCALLOC!AY3","v":"~"},{"$f":"FUNCALLOC!AZ3","v":"~"},{"$f":"FUNCALLOC!BA3","v":"~"},{"$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!BI3","v":"~"}]
["INDUSMR","Industrial Measurement & Regulation (Acct. 385)",{"$f":"SUM(D4:BG4)","v":43475000},{"$f":"SUM(FUNCALLOC!E77:E77)","v":0},{"$f":"SUM(FUNCALLOC!F77:F77)","v":0},{"$f":"SUM(FUNCALLOC!G77:G77)","v":0},{"$f":"SUM(FUNCALLOC!H77:H77)","v":0},{"$f":"SUM(FUNCALLOC!I77:I77)","v":0},{"$f":"SUM(FUNCALLOC!J77:J77)","v":0},{"$f":"SUM(FUNCALLOC!K77:K77)","v":0},{"$f":"SUM(FUNCALLOC!L77:L77)","v":0},{"$f":"SUM(FUNCALLOC!M77:M77)","v":0},{"$f":"SUM(FUNCALLOC!N77:N77)","v":0},{"$f":"SUM(FUNCALLOC!O77:O77)","v":0},{"$f":"SUM(FUNCALLOC!P77:P77)","v":0},{"$f":"SUM(FUNCALLOC!Q77:Q77)","v":0},{"$f":"SUM(FUNCALLOC!R77:R77)","v":0},{"$f":"SUM(FUNCALLOC!S77:S77)","v":0},{"$f":"SUM(FUNCALLOC!T77:T77)","v":0},{"$f":"SUM(FUNCALLOC!U77:U77)","v":0},{"$f":"SUM(FUNCALLOC!V77:V77)","v":0},{"$f":"SUM(FUNCALLOC!W77:W77)","v":43475000},{"$f":"SUM(FUNCALLOC!X77:X77)","v":0},{"$f":"SUM(FUNCALLOC!Y77:Y77)","v":0},{"$f":"SUM(FUNCALLOC!Z77:Z77)","v":0},{"$f":"SUM(FUNCALLOC!AA77:AA77)","v":0},{"$f":"SUM(FUNCALLOC!AB77:AB77)","v":0},{"$f":"SUM(FUNCALLOC!AC77:AC77)","v":0},{"$f":"SUM(FUNCALLOC!AD77:AD77)","v":0},{"$f":"SUM(FUNCALLOC!AE77:AE77)","v":0},{"$f":"SUM(FUNCALLOC!AF77:AF77)","v":0},{"$f":"SUM(FUNCALLOC!AG77:AG77)","v":0},{"$f":"SUM(FUNCALLOC!AH77:AH77)","v":0},{"$f":"SUM(FUNCALLOC!AI77:AI77)","v":0},{"$f":"SUM(FUNCALLOC!AJ77:AJ77)","v":0},{"$f":"SUM(FUNCALLOC!AK77:AK77)","v":0},{"$f":"SUM(FUNCALLOC!AL77:AL77)","v":0},{"$f":"SUM(FUNCALLOC!AM77:AM77)","v":0},{"$f":"SUM(FUNCALLOC!AN77:AN77)","v":0},{"$f":"SUM(FUNCALLOC!AO77:AO77)","v":0},{"$f":"SUM(FUNCALLOC!AP77:AP77)","v":0},{"$f":"SUM(FUNCALLOC!AQ77:AQ77)","v":0},{"$f":"SUM(FUNCALLOC!AR77:AR77)","v":0},{"$f":"SUM(FUNCALLOC!AS77:AS77)","v":0},{"$f":"SUM(FUNCALLOC!AT77:AT77)","v":0},{"$f":"SUM(FUNCALLOC!AU77:AU77)","v":0},{"$f":"SUM(FUNCALLOC!AV77:AV77)","v":0},{"$f":"SUM(FUNCALLOC!AW77:AW77)","v":0},{"$f":"SUM(FUNCALLOC!AX77:AX77)","v":0},{"$f":"SUM(FUNCALLOC!AY77:AY77)","v":0},{"$f":"SUM(FUNCALLOC!AZ77:AZ77)","v":0},{"$f":"SUM(FUNCALLOC!BA77:BA77)","v":0},{"$f":"SUM(FUNCALLOC!BB77:BB77)","v":0},{"$f":"SUM(FUNCALLOC!BC77:BC77)","v":0},{"$f":"SUM(FUNCALLOC!BD77:BD77)","v":0},{"$f":"SUM(FUNCALLOC!BE77:BE77)","v":0},{"$f":"SUM(FUNCALLOC!BF77:BF77)","v":0},{"$f":"SUM(FUNCALLOC!BG77:BG77)","v":0},{"$f":"SUM(FUNCALLOC!BI77:BI77)","v":0}]
[null,null,null,{"$f":"IF((D4=0)*OR($C4=0),0,D4/$C4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR4=0)*OR($C4=0),0,AR4/$C4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["MRHREG","Meters & House Regulators (Accts. 381 & 383)",{"$f":"SUM(D7:BG7)","v":149864613.9596321},{"$f":"FUNCALLOC!E73+FUNCALLOC!E75","v":0},{"$f":"FUNCALLOC!F73+FUNCALLOC!F75","v":0},{"$f":"FUNCALLOC!G73+FUNCALLOC!G75","v":0},{"$f":"FUNCALLOC!H73+FUNCALLOC!H75","v":0},{"$f":"FUNCALLOC!I73+FUNCALLOC!I75","v":0},{"$f":"FUNCALLOC!J73+FUNCALLOC!J75","v":0},{"$f":"FUNCALLOC!K73+FUNCALLOC!K75","v":0},{"$f":"FUNCALLOC!L73+FUNCALLOC!L75","v":0},{"$f":"FUNCALLOC!M73+FUNCALLOC!M75","v":0},{"$f":"FUNCALLOC!N73+FUNCALLOC!N75","v":0},{"$f":"FUNCALLOC!O73+FUNCALLOC!O75","v":0},{"$f":"FUNCALLOC!P73+FUNCALLOC!P75","v":0},{"$f":"FUNCALLOC!Q73+FUNCALLOC!Q75","v":0},{"$f":"FUNCALLOC!R73+FUNCALLOC!R75","v":0},{"$f":"FUNCALLOC!S73+FUNCALLOC!S75","v":0},{"$f":"FUNCALLOC!T73+FUNCALLOC!T75","v":0},{"$f":"FUNCALLOC!U73+FUNCALLOC!U75","v":149864613.9596321},{"$f":"FUNCALLOC!V73+FUNCALLOC!V75","v":0},{"$f":"FUNCALLOC!W73+FUNCALLOC!W75","v":0},{"$f":"FUNCALLOC!X73+FUNCALLOC!X75","v":0},{"$f":"FUNCALLOC!Y73+FUNCALLOC!Y75","v":0},{"$f":"FUNCALLOC!Z73+FUNCALLOC!Z75","v":0},{"$f":"FUNCALLOC!AA73+FUNCALLOC!AA75","v":0},{"$f":"FUNCALLOC!AB73+FUNCALLOC!AB75","v":0},{"$f":"FUNCALLOC!AC73+FUNCALLOC!AC75","v":0},{"$f":"FUNCALLOC!AD73+FUNCALLOC!AD75","v":0},{"$f":"FUNCALLOC!AE73+FUNCALLOC!AE75","v":0},{"$f":"FUNCALLOC!AF73+FUNCALLOC!AF75","v":0},{"$f":"FUNCALLOC!AG73+FUNCALLOC!AG75","v":0},{"$f":"FUNCALLOC!AH73+FUNCALLOC!AH75","v":0},{"$f":"FUNCALLOC!AI73+FUNCALLOC!AI75","v":0},{"$f":"FUNCALLOC!AJ73+FUNCALLOC!AJ75","v":0},{"$f":"FUNCALLOC!AK73+FUNCALLOC!AK75","v":0},{"$f":"FUNCALLOC!AL73+FUNCALLOC!AL75","v":0},{"$f":"FUNCALLOC!AM73+FUNCALLOC!AM75","v":0},{"$f":"FUNCALLOC!AN73+FUNCALLOC!AN75","v":0},{"$f":"FUNCALLOC!AO73+FUNCALLOC!AO75","v":0},{"$f":"FUNCALLOC!AP73+FUNCALLOC!AP75","v":0},{"$f":"FUNCALLOC!AQ73+FUNCALLOC!AQ75","v":0},{"$f":"FUNCALLOC!AR73+FUNCALLOC!AR75","v":0},{"$f":"FUNCALLOC!AS73+FUNCALLOC!AS75","v":0},{"$f":"FUNCALLOC!AT73+FUNCALLOC!AT75","v":0},{"$f":"FUNCALLOC!AU73+FUNCALLOC!AU75","v":0},{"$f":"FUNCALLOC!AV73+FUNCALLOC!AV75","v":0},{"$f":"FUNCALLOC!AW73+FUNCALLOC!AW75","v":0},{"$f":"FUNCALLOC!AX73+FUNCALLOC!AX75","v":0},{"$f":"FUNCALLOC!AY73+FUNCALLOC!AY75","v":0},{"$f":"FUNCALLOC!AZ73+FUNCALLOC!AZ75","v":0},{"$f":"FUNCALLOC!BA73+FUNCALLOC!BA75","v":0},{"$f":"FUNCALLOC!BB73+FUNCALLOC!BB75","v":0},{"$f":"FUNCALLOC!BC73+FUNCALLOC!BC75","v":0},{"$f":"FUNCALLOC!BD73+FUNCALLOC!BD75","v":0},{"$f":"FUNCALLOC!BE73+FUNCALLOC!BE75","v":0},{"$f":"FUNCALLOC!BF73+FUNCALLOC!BF75","v":0},{"$f":"FUNCALLOC!BG73+FUNCALLOC!BG75","v":0},{"$f":"FUNCALLOC!BI73+FUNCALLOC!BI75","v":0}]
["",null,null,{"$f":"IF((D7=0)*OR($C7=0),0,D7/$C7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ7=0)*OR($C7=0),0,AJ7/$C7)","v":0},0,0,0,0,0,0,0,{"$f":"IF((AR7=0)*OR($C7=0),0,AR7/$C7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["CUSINSTL","Customer Installation (Accts. 382 & 384)",{"$f":"SUM(D10:BG10)","v":265925000},{"$f":"FUNCALLOC!E74+FUNCALLOC!E76","v":0},{"$f":"FUNCALLOC!F74+FUNCALLOC!F76","v":0},{"$f":"FUNCALLOC!G74+FUNCALLOC!G76","v":0},{"$f":"FUNCALLOC!H74+FUNCALLOC!H76","v":0},{"$f":"FUNCALLOC!I74+FUNCALLOC!I76","v":0},{"$f":"FUNCALLOC!J74+FUNCALLOC!J76","v":0},{"$f":"FUNCALLOC!K74+FUNCALLOC!K76","v":0},{"$f":"FUNCALLOC!L74+FUNCALLOC!L76","v":0},{"$f":"FUNCALLOC!M74+FUNCALLOC!M76","v":0},{"$f":"FUNCALLOC!N74+FUNCALLOC!N76","v":0},{"$f":"FUNCALLOC!O74+FUNCALLOC!O76","v":0},{"$f":"FUNCALLOC!P74+FUNCALLOC!P76","v":0},{"$f":"FUNCALLOC!Q74+FUNCALLOC!Q76","v":0},{"$f":"FUNCALLOC!R74+FUNCALLOC!R76","v":0},{"$f":"FUNCALLOC!S74+FUNCALLOC!S76","v":0},{"$f":"FUNCALLOC!T74+FUNCALLOC!T76","v":0},{"$f":"FUNCALLOC!U74+FUNCALLOC!U76","v":83089000},{"$f":"FUNCALLOC!V74+FUNCALLOC!V76","v":182836000},{"$f":"FUNCALLOC!W74+FUNCALLOC!W76","v":0},{"$f":"FUNCALLOC!X74+FUNCALLOC!X76","v":0},{"$f":"FUNCALLOC!Y74+FUNCALLOC!Y76","v":0},{"$f":"FUNCALLOC!Z74+FUNCALLOC!Z76","v":0},{"$f":"FUNCALLOC!AA74+FUNCALLOC!AA76","v":0},{"$f":"FUNCALLOC!AB74+FUNCALLOC!AB76","v":0},{"$f":"FUNCALLOC!AC74+FUNCALLOC!AC76","v":0},{"$f":"FUNCALLOC!AD74+FUNCALLOC!AD76","v":0},{"$f":"FUNCALLOC!AE74+FUNCALLOC!AE76","v":0},{"$f":"FUNCALLOC!AF74+FUNCALLOC!AF76","v":0},{"$f":"FUNCALLOC!AG74+FUNCALLOC!AG76","v":0},{"$f":"FUNCALLOC!AH74+FUNCALLOC!AH76","v":0},{"$f":"FUNCALLOC!AI74+FUNCALLOC!AI76","v":0},{"$f":"FUNCALLOC!AJ74+FUNCALLOC!AJ76","v":0},{"$f":"FUNCALLOC!AK74+FUNCALLOC!AK76","v":0},{"$f":"FUNCALLOC!AL74+FUNCALLOC!AL76","v":0},{"$f":"FUNCALLOC!AM74+FUNCALLOC!AM76","v":0},{"$f":"FUNCALLOC!AN74+FUNCALLOC!AN76","v":0},{"$f":"FUNCALLOC!AO74+FUNCALLOC!AO76","v":0},{"$f":"FUNCALLOC!AP74+FUNCALLOC!AP76","v":0},{"$f":"FUNCALLOC!AQ74+FUNCALLOC!AQ76","v":0},{"$f":"FUNCALLOC!AR74+FUNCALLOC!AR76","v":0},{"$f":"FUNCALLOC!AS74+FUNCALLOC!AS76","v":0},{"$f":"FUNCALLOC!AT74+FUNCALLOC!AT76","v":0},{"$f":"FUNCALLOC!AU74+FUNCALLOC!AU76","v":0},{"$f":"FUNCALLOC!AV74+FUNCALLOC!AV76","v":0},{"$f":"FUNCALLOC!AW74+FUNCALLOC!AW76","v":0},{"$f":"FUNCALLOC!AX74+FUNCALLOC!AX76","v":0},{"$f":"FUNCALLOC!AY74+FUNCALLOC!AY76","v":0},{"$f":"FUNCALLOC!AZ74+FUNCALLOC!AZ76","v":0},{"$f":"FUNCALLOC!BA74+FUNCALLOC!BA76","v":0},{"$f":"FUNCALLOC!BB74+FUNCALLOC!BB76","v":0},{"$f":"FUNCALLOC!BC74+FUNCALLOC!BC76","v":0},{"$f":"FUNCALLOC!BD74+FUNCALLOC!BD76","v":0},{"$f":"FUNCALLOC!BE74+FUNCALLOC!BE76","v":0},{"$f":"FUNCALLOC!BF74+FUNCALLOC!BF76","v":0},{"$f":"FUNCALLOC!BG74+FUNCALLOC!BG76","v":0},{"$f":"FUNCALLOC!BI74+FUNCALLOC!BI76","v":0}]
["",null,null,{"$f":"IF((D10=0)*OR($C10=0),0,D10/$C10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31245275923662685,0.68754724076337315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ10=0)*OR($C10=0),0,AJ10/$C10)","v":0},0,0,0,0,0,0,0,{"$f":"IF((AR10=0)*OR($C10=0),0,AR10/$C10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["PLT","Plant - Prod., Stor.(x JP Bal.), Trans., Distr.",{"$f":"SUM(D13:BG13)","v":3947019309.3496313},{"$f":"FUNCALLOC!E28+SUM(FUNCALLOC!E32:'FUNCALLOC'!E39)+FUNCALLOC!E49+FUNCALLOC!E60+FUNCALLOC!E83","v":8382000},{"$f":"FUNCALLOC!F28+SUM(FUNCALLOC!F32:'FUNCALLOC'!F39)+FUNCALLOC!F49+FUNCALLOC!F60+FUNCALLOC!F83","v":52399250},{"$f":"FUNCALLOC!G28+SUM(FUNCALLOC!G32:'FUNCALLOC'!G39)+FUNCALLOC!G49+FUNCALLOC!G60+FUNCALLOC!G83","v":1376980642.0431819},{"$f":"FUNCALLOC!H28+SUM(FUNCALLOC!H32:'FUNCALLOC'!H39)+FUNCALLOC!H49+FUNCALLOC!H60+FUNCALLOC!H83","v":88108835.700054631},{"$f":"FUNCALLOC!I28+SUM(FUNCALLOC!I32:'FUNCALLOC'!I39)+FUNCALLOC!I49+FUNCALLOC!I60+FUNCALLOC!I83","v":0},{"$f":"FUNCALLOC!J28+SUM(FUNCALLOC!J32:'FUNCALLOC'!J39)+FUNCALLOC!J49+FUNCALLOC!J60+FUNCALLOC!J83","v":0},{"$f":"FUNCALLOC!K28+SUM(FUNCALLOC!K32:'FUNCALLOC'!K39)+FUNCALLOC!K49+FUNCALLOC!K60+FUNCALLOC!K83","v":0},{"$f":"FUNCALLOC!L28+SUM(FUNCALLOC!L32:'FUNCALLOC'!L39)+FUNCALLOC!L49+FUNCALLOC!L60+FUNCALLOC!L83","v":654449146.05593503},{"$f":"FUNCALLOC!M28+SUM(FUNCALLOC!M32:'FUNCALLOC'!M39)+FUNCALLOC!M49+FUNCALLOC!M60+FUNCALLOC!M83","v":41876225.796698689},{"$f":"FUNCALLOC!N28+SUM(FUNCALLOC!N32:'FUNCALLOC'!N39)+FUNCALLOC!N49+FUNCALLOC!N60+FUNCALLOC!N83","v":0},{"$f":"FUNCALLOC!O28+SUM(FUNCALLOC!O32:'FUNCALLOC'!O39)+FUNCALLOC!O49+FUNCALLOC!O60+FUNCALLOC!O83","v":0},{"$f":"FUNCALLOC!P28+SUM(FUNCALLOC!P32:'FUNCALLOC'!P39)+FUNCALLOC!P49+FUNCALLOC!P60+FUNCALLOC!P83","v":0},{"$f":"FUNCALLOC!Q28+SUM(FUNCALLOC!Q32:'FUNCALLOC'!Q39)+FUNCALLOC!Q49+FUNCALLOC!Q60+FUNCALLOC!Q83","v":0},{"$f":"FUNCALLOC!R28+SUM(FUNCALLOC!R32:'FUNCALLOC'!R39)+FUNCALLOC!R49+FUNCALLOC!R60+FUNCALLOC!R83","v":0},{"$f":"FUNCALLOC!S28+SUM(FUNCALLOC!S32:'FUNCALLOC'!S39)+FUNCALLOC!S49+FUNCALLOC!S60+FUNCALLOC!S83","v":1191478734.2529771},{"$f":"FUNCALLOC!T28+SUM(FUNCALLOC!T32:'FUNCALLOC'!T39)+FUNCALLOC!T49+FUNCALLOC!T60+FUNCALLOC!T83","v":11380006.90562322},{"$f":"FUNCALLOC!U28+SUM(FUNCALLOC!U32:'FUNCALLOC'!U39)+FUNCALLOC!U49+FUNCALLOC!U60+FUNCALLOC!U83","v":238188989.33699667},{"$f":"FUNCALLOC!V28+SUM(FUNCALLOC!V32:'FUNCALLOC'!V39)+FUNCALLOC!V49+FUNCALLOC!V60+FUNCALLOC!V83","v":186945037.31530735},{"$f":"FUNCALLOC!W28+SUM(FUNCALLOC!W32:'FUNCALLOC'!W39)+FUNCALLOC!W49+FUNCALLOC!W60+FUNCALLOC!W83","v":44452052.644353345},{"$f":"FUNCALLOC!X28+SUM(FUNCALLOC!X32:'FUNCALLOC'!X39)+FUNCALLOC!X49+FUNCALLOC!X60+FUNCALLOC!X83","v":20144000},{"$f":"FUNCALLOC!Y28+SUM(FUNCALLOC!Y32:'FUNCALLOC'!Y39)+FUNCALLOC!Y49+FUNCALLOC!Y60+FUNCALLOC!Y83","v":0},{"$f":"FUNCALLOC!Z28+SUM(FUNCALLOC!Z32:'FUNCALLOC'!Z39)+FUNCALLOC!Z49+FUNCALLOC!Z60+FUNCALLOC!Z83","v":0},{"$f":"FUNCALLOC!AA28+SUM(FUNCALLOC!AA32:'FUNCALLOC'!AA39)+FUNCALLOC!AA49+FUNCALLOC!AA60+FUNCALLOC!AA83","v":0},{"$f":"FUNCALLOC!AB28+SUM(FUNCALLOC!AB32:'FUNCALLOC'!AB39)+FUNCALLOC!AB49+FUNCALLOC!AB60+FUNCALLOC!AB83","v":0},{"$f":"FUNCALLOC!AC28+SUM(FUNCALLOC!AC32:'FUNCALLOC'!AC39)+FUNCALLOC!AC49+FUNCALLOC!AC60+FUNCALLOC!AC83","v":0},{"$f":"FUNCALLOC!AD28+SUM(FUNCALLOC!AD32:'FUNCALLOC'!AD39)+FUNCALLOC!AD49+FUNCALLOC!AD60+FUNCALLOC!AD83","v":0},{"$f":"FUNCALLOC!AE28+SUM(FUNCALLOC!AE32:'FUNCALLOC'!AE39)+FUNCALLOC!AE49+FUNCALLOC!AE60+FUNCALLOC!AE83","v":32234389.298503578},{"$f":"FUNCALLOC!AF28+SUM(FUNCALLOC!AF32:'FUNCALLOC'!AF39)+FUNCALLOC!AF49+FUNCALLOC!AF60+FUNCALLOC!AF83","v":0},{"$f":"FUNCALLOC!AG28+SUM(FUNCALLOC!AG32:'FUNCALLOC'!AG39)+FUNCALLOC!AG49+FUNCALLOC!AG60+FUNCALLOC!AG83","v":0},{"$f":"FUNCALLOC!AH28+SUM(FUNCALLOC!AH32:'FUNCALLOC'!AH39)+FUNCALLOC!AH49+FUNCALLOC!AH60+FUNCALLOC!AH83","v":0},{"$f":"FUNCALLOC!AI28+SUM(FUNCALLOC!AI32:'FUNCALLOC'!AI39)+FUNCALLOC!AI49+FUNCALLOC!AI60+FUNCALLOC!AI83","v":0},{"$f":"FUNCALLOC!AJ28+SUM(FUNCALLOC!AJ32:'FUNCALLOC'!AJ39)+FUNCALLOC!AJ49+FUNCALLOC!AJ60+FUNCALLOC!AJ83","v":0},{"$f":"FUNCALLOC!AK28+SUM(FUNCALLOC!AK32:'FUNCALLOC'!AK39)+FUNCALLOC!AK49+FUNCALLOC!AK60+FUNCALLOC!AK83","v":0},{"$f":"FUNCALLOC!AL28+SUM(FUNCALLOC!AL32:'FUNCALLOC'!AL39)+FUNCALLOC!AL49+FUNCALLOC!AL60+FUNCALLOC!AL83","v":0},{"$f":"FUNCALLOC!AM28+SUM(FUNCALLOC!AM32:'FUNCALLOC'!AM39)+FUNCALLOC!AM49+FUNCALLOC!AM60+FUNCALLOC!AM83","v":0},{"$f":"FUNCALLOC!AN28+SUM(FUNCALLOC!AN32:'FUNCALLOC'!AN39)+FUNCALLOC!AN49+FUNCALLOC!AN60+FUNCALLOC!AN83","v":0},{"$f":"FUNCALLOC!AO28+SUM(FUNCALLOC!AO32:'FUNCALLOC'!AO39)+FUNCALLOC!AO49+FUNCALLOC!AO60+FUNCALLOC!AO83","v":0},{"$f":"FUNCALLOC!AP28+SUM(FUNCALLOC!AP32:'FUNCALLOC'!AP39)+FUNCALLOC!AP49+FUNCALLOC!AP60+FUNCALLOC!AP83","v":0},{"$f":"FUNCALLOC!AQ28+SUM(FUNCALLOC!AQ32:'FUNCALLOC'!AQ39)+FUNCALLOC!AQ49+FUNCALLOC!AQ60+FUNCALLOC!AQ83","v":0},{"$f":"FUNCALLOC!AR28+SUM(FUNCALLOC!AR32:'FUNCALLOC'!AR39)+FUNCALLOC!AR49+FUNCALLOC!AR60+FUNCALLOC!AR83","v":0},{"$f":"FUNCALLOC!AS28+SUM(FUNCALLOC!AS32:'FUNCALLOC'!AS39)+FUNCALLOC!AS49+FUNCALLOC!AS60+FUNCALLOC!AS83","v":0},{"$f":"FUNCALLOC!AT28+SUM(FUNCALLOC!AT32:'FUNCALLOC'!AT39)+FUNCALLOC!AT49+FUNCALLOC!AT60+FUNCALLOC!AT83","v":0},{"$f":"FUNCALLOC!AU28+SUM(FUNCALLOC!AU32:'FUNCALLOC'!AU39)+FUNCALLOC!AU49+FUNCALLOC!AU60+FUNCALLOC!AU83","v":0},{"$f":"FUNCALLOC!AV28+SUM(FUNCALLOC!AV32:'FUNCALLOC'!AV39)+FUNCALLOC!AV49+FUNCALLOC!AV60+FUNCALLOC!AV83","v":0},{"$f":"FUNCALLOC!AW28+SUM(FUNCALLOC!AW32:'FUNCALLOC'!AW39)+FUNCALLOC!AW49+FUNCALLOC!AW60+FUNCALLOC!AW83","v":0},{"$f":"FUNCALLOC!AX28+SUM(FUNCALLOC!AX32:'FUNCALLOC'!AX39)+FUNCALLOC!AX49+FUNCALLOC!AX60+FUNCALLOC!AX83","v":0},{"$f":"FUNCALLOC!AY28+SUM(FUNCALLOC!AY32:'FUNCALLOC'!AY39)+FUNCALLOC!AY49+FUNCALLOC!AY60+FUNCALLOC!AY83","v":0},{"$f":"FUNCALLOC!AZ28+SUM(FUNCALLOC!AZ32:'FUNCALLOC'!AZ39)+FUNCALLOC!AZ49+FUNCALLOC!AZ60+FUNCALLOC!AZ83","v":0},{"$f":"FUNCALLOC!BA28+SUM(FUNCALLOC!BA32:'FUNCALLOC'!BA39)+FUNCALLOC!BA49+FUNCALLOC!BA60+FUNCALLOC!BA83","v":0},{"$f":"FUNCALLOC!BB28+SUM(FUNCALLOC!BB32:'FUNCALLOC'!BB39)+FUNCALLOC!BB49+FUNCALLOC!BB60+FUNCALLOC!BB83","v":0},{"$f":"FUNCALLOC!BC28+SUM(FUNCALLOC!BC32:'FUNCALLOC'!BC39)+FUNCALLOC!BC49+FUNCALLOC!BC60+FUNCALLOC!BC83","v":0},{"$f":"FUNCALLOC!BD28+SUM(FUNCALLOC!BD32:'FUNCALLOC'!BD39)+FUNCALLOC!BD49+FUNCALLOC!BD60+FUNCALLOC!BD83","v":0},{"$f":"FUNCALLOC!BE28+SUM(FUNCALLOC!BE32:'FUNCALLOC'!BE39)+FUNCALLOC!BE49+FUNCALLOC!BE60+FUNCALLOC!BE83","v":0},{"$f":"FUNCALLOC!BF28+SUM(FUNCALLOC!BF32:'FUNCALLOC'!BF39)+FUNCALLOC!BF49+FUNCALLOC!BF60+FUNCALLOC!BF83","v":0},{"$f":"FUNCALLOC!BG28+SUM(FUNCALLOC!BG32:'FUNCALLOC'!BG39)+FUNCALLOC!BG49+FUNCALLOC!BG60+FUNCALLOC!BG83","v":0},{"$f":"FUNCALLOC!BI28+SUM(FUNCALLOC!BI32:'FUNCALLOC'!BI39)+FUNCALLOC!BI49+FUNCALLOC!BI60+FUNCALLOC!BI83","v":0}]
[null,null,null,{"$f":"IF((D13=0)*OR($C13=0),0,D13/$C13)","v":2.1236278171086883E-3},1.327565078688051E-2,0.34886595025806283,2.2322879315878678E-2,0,0,0,0.16580844803715228,1.0609582197255283E-2,0,0,0,0,0,0.30186797704045248,2.8831900767919872E-3,6.0346547779175717E-2,4.7363598367121021E-2,1.1262182715715651E-2,5.1035980372032231E-3,0,0,0,0,0,0,8.1667675712017197E-3,0,0,0,0,0,{"$f":"IF((AJ13=0)*OR($C13=0),0,AJ13/$C13)","v":0},0,0,0,0,0,0,0,{"$f":"IF((AR13=0)*OR($C13=0),0,AR13/$C13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OML","O&M Labor Expense (excluding JP Balancing Exp.)",{"$f":"SUM(D16:BG16)","v":37675624.827791832},{"$f":"FUNCALLOC!E516","v":93145.827811614654},{"$f":"FUNCALLOC!F516","v":936686.73690904595},{"$f":"FUNCALLOC!G516","v":6878242.8439232102},{"$f":"FUNCALLOC!H516","v":0},{"$f":"FUNCALLOC!I516","v":0},{"$f":"FUNCALLOC!J516","v":2191225.3363251677},{"$f":"FUNCALLOC!K516","v":0},{"$f":"FUNCALLOC!L516","v":3269080.2020946103},{"$f":"FUNCALLOC!M516","v":344144.67751683557},{"$f":"FUNCALLOC!N516","v":0},{"$f":"FUNCALLOC!O516","v":0},{"$f":"FUNCALLOC!P516","v":0},{"$f":"FUNCALLOC!Q516","v":0},{"$f":"FUNCALLOC!R516","v":0},{"$f":"FUNCALLOC!S516","v":5598807.1578976642},{"$f":"FUNCALLOC!T516","v":53475.116498890151},{"$f":"FUNCALLOC!U516","v":5083679.4269844899},{"$f":"FUNCALLOC!V516","v":3064415.2530721864},{"$f":"FUNCALLOC!W516","v":884367.76384641905},{"$f":"FUNCALLOC!X516","v":0},{"$f":"FUNCALLOC!Y516","v":0},{"$f":"FUNCALLOC!Z516","v":0},{"$f":"FUNCALLOC!AA516","v":5379650.5321792942},{"$f":"FUNCALLOC!AB516","v":0},{"$f":"FUNCALLOC!AC516","v":354290.11926580075},{"$f":"FUNCALLOC!AD516","v":440523.17017509713},{"$f":"FUNCALLOC!AE516","v":0},{"$f":"FUNCALLOC!AF516","v":0},{"$f":"FUNCALLOC!AG516","v":189019.22290343521},{"$f":"FUNCALLOC!AH516","v":2781295.0546788853},{"$f":"FUNCALLOC!AI516","v":0},{"$f":"FUNCALLOC!AJ516","v":0},{"$f":"FUNCALLOC!AK516","v":0},{"$f":"FUNCALLOC!AL516","v":0},{"$f":"FUNCALLOC!AM516","v":81.880362995642884},{"$f":"FUNCALLOC!AN516","v":133494.5053461894},{"$f":"FUNCALLOC!AO516","v":0},{"$f":"FUNCALLOC!AP516","v":0},{"$f":"FUNCALLOC!AQ516","v":0},{"$f":"FUNCALLOC!AR516","v":0},{"$f":"FUNCALLOC!AS516","v":0},{"$f":"FUNCALLOC!AT516","v":0},{"$f":"FUNCALLOC!AU516","v":0},{"$f":"FUNCALLOC!AV516","v":0},{"$f":"FUNCALLOC!AW516","v":0},{"$f":"FUNCALLOC!AX516","v":0},{"$f":"FUNCALLOC!AY516","v":0},{"$f":"FUNCALLOC!AZ516","v":0},{"$f":"FUNCALLOC!BA516","v":0},{"$f":"FUNCALLOC!BB516","v":0},{"$f":"FUNCALLOC!BC516","v":0},{"$f":"FUNCALLOC!BD516","v":0},{"$f":"FUNCALLOC!BE516","v":0},{"$f":"FUNCALLOC!BF516","v":0},{"$f":"FUNCALLOC!BG516","v":0},{"$f":"FUNCALLOC!BI516","v":0}]
[null,null,null,{"$f":"IF((D16=0)*OR($C16=0),0,D16/$C16)","v":2.4723101006915386E-3},2.4861876642801921E-2,0.18256479820473739,0,0,5.8160291868836811E-2,0,8.6769103818104112E-2,9.1344119464469645E-3,0,0,0,0,0,0.1486055555412486,1.4193557968398616E-3,0.13493284982587625,8.1336813047668086E-2,2.3473207621338654E-2,0,0,0,0.1427886214699467,0,9.4036959144060388E-3,1.1692524601480276E-2,0,0,5.0170162742464493E-3,7.3822134799134978E-2,0,0,{"$f":"IF((AJ16=0)*OR($C16=0),0,AJ16/$C16)","v":0},0,2.1732980772025033E-6,3.5432592281181155E-3,0,0,0,0,{"$f":"IF((AR16=0)*OR($C16=0),0,AR16/$C16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PRODPT","Production Plant",{"$f":"SUM(D19:BG19)","v":6075000},{"$f":"FUNCALLOC!E18+FUNCALLOC!E19","v":6075000},{"$f":"FUNCALLOC!F18+FUNCALLOC!F19","v":0},{"$f":"FUNCALLOC!G18+FUNCALLOC!G19","v":0},{"$f":"FUNCALLOC!H18+FUNCALLOC!H19","v":0},{"$f":"FUNCALLOC!I18+FUNCALLOC!I19","v":0},{"$f":"FUNCALLOC!J18+FUNCALLOC!J19","v":0},{"$f":"FUNCALLOC!K18+FUNCALLOC!K19","v":0},{"$f":"FUNCALLOC!L18+FUNCALLOC!L19","v":0},{"$f":"FUNCALLOC!M18+FUNCALLOC!M19","v":0},{"$f":"FUNCALLOC!N18+FUNCALLOC!N19","v":0},{"$f":"FUNCALLOC!O18+FUNCALLOC!O19","v":0},{"$f":"FUNCALLOC!P18+FUNCALLOC!P19","v":0},{"$f":"FUNCALLOC!Q18+FUNCALLOC!Q19","v":0},{"$f":"FUNCALLOC!R18+FUNCALLOC!R19","v":0},{"$f":"FUNCALLOC!S18+FUNCALLOC!S19","v":0},{"$f":"FUNCALLOC!T18+FUNCALLOC!T19","v":0},{"$f":"FUNCALLOC!U18+FUNCALLOC!U19","v":0},{"$f":"FUNCALLOC!V18+FUNCALLOC!V19","v":0},{"$f":"FUNCALLOC!W18+FUNCALLOC!W19","v":0},{"$f":"FUNCALLOC!X18+FUNCALLOC!X19","v":0},{"$f":"FUNCALLOC!Y18+FUNCALLOC!Y19","v":0},{"$f":"FUNCALLOC!Z18+FUNCALLOC!Z19","v":0},{"$f":"FUNCALLOC!AA18+FUNCALLOC!AA19","v":0},{"$f":"FUNCALLOC!AB18+FUNCALLOC!AB19","v":0},{"$f":"FUNCALLOC!AC18+FUNCALLOC!AC19","v":0},{"$f":"FUNCALLOC!AD18+FUNCALLOC!AD19","v":0},{"$f":"FUNCALLOC!AE18+FUNCALLOC!AE19","v":0},{"$f":"FUNCALLOC!AF18+FUNCALLOC!AF19","v":0},{"$f":"FUNCALLOC!AG18+FUNCALLOC!AG19","v":0},{"$f":"FUNCALLOC!AH18+FUNCALLOC!AH19","v":0},{"$f":"FUNCALLOC!AI18+FUNCALLOC!AI19","v":0},{"$f":"FUNCALLOC!AJ18+FUNCALLOC!AJ19","v":0},{"$f":"FUNCALLOC!AK18+FUNCALLOC!AK19","v":0},{"$f":"FUNCALLOC!AL18+FUNCALLOC!AL19","v":0},{"$f":"FUNCALLOC!AM18+FUNCALLOC!AM19","v":0},{"$f":"FUNCALLOC!AN18+FUNCALLOC!AN19","v":0},{"$f":"FUNCALLOC!AO18+FUNCALLOC!AO19","v":0},{"$f":"FUNCALLOC!AP18+FUNCALLOC!AP19","v":0},{"$f":"FUNCALLOC!AQ18+FUNCALLOC!AQ19","v":0},{"$f":"FUNCALLOC!AR18+FUNCALLOC!AR19","v":0},{"$f":"FUNCALLOC!AS18+FUNCALLOC!AS19","v":0},{"$f":"FUNCALLOC!AT18+FUNCALLOC!AT19","v":0},{"$f":"FUNCALLOC!AU18+FUNCALLOC!AU19","v":0},{"$f":"FUNCALLOC!AV18+FUNCALLOC!AV19","v":0},{"$f":"FUNCALLOC!AW18+FUNCALLOC!AW19","v":0},{"$f":"FUNCALLOC!AX18+FUNCALLOC!AX19","v":0},{"$f":"FUNCALLOC!AY18+FUNCALLOC!AY19","v":0},{"$f":"FUNCALLOC!AZ18+FUNCALLOC!AZ19","v":0},{"$f":"FUNCALLOC!BA18+FUNCALLOC!BA19","v":0},{"$f":"FUNCALLOC!BB18+FUNCALLOC!BB19","v":0},{"$f":"FUNCALLOC!BC18+FUNCALLOC!BC19","v":0},{"$f":"FUNCALLOC!BD18+FUNCALLOC!BD19","v":0},{"$f":"FUNCALLOC!BE18+FUNCALLOC!BE19","v":0},{"$f":"FUNCALLOC!BF18+FUNCALLOC!BF19","v":0},{"$f":"FUNCALLOC!BG18+FUNCALLOC!BG19","v":0},{"$f":"FUNCALLOC!BI18+FUNCALLOC!BI19","v":0}]
[null,null,null,{"$f":"IF((D19=0)*OR($C19=0),0,D19/$C19)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ19=0)*OR($C19=0),0,AJ19/$C19)","v":0},0,0,0,0,0,0,0,{"$f":"IF((AR19=0)*OR($C19=0),0,AR19/$C19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANPT","Transmission Plant",{"$f":"SUM(D22:BG22)","v":0},{"$f":"SUM(FUNCALLOC!E54:E59)","v":0},{"$f":"SUM(FUNCALLOC!F54:F59)","v":0},{"$f":"SUM(FUNCALLOC!G54:G59)","v":0},{"$f":"SUM(FUNCALLOC!H54:H59)","v":0},{"$f":"SUM(FUNCALLOC!I54:I59)","v":0},{"$f":"SUM(FUNCALLOC!J54:J59)","v":0},{"$f":"SUM(FUNCALLOC!K54:K59)","v":0},{"$f":"SUM(FUNCALLOC!L54:L59)","v":0},{"$f":"SUM(FUNCALLOC!M54:M59)","v":0},{"$f":"SUM(FUNCALLOC!N54:N59)","v":0},{"$f":"SUM(FUNCALLOC!O54:O59)","v":0},{"$f":"SUM(FUNCALLOC!P54:P59)","v":0},{"$f":"SUM(FUNCALLOC!Q54:Q59)","v":0},{"$f":"SUM(FUNCALLOC!R54:R59)","v":0},{"$f":"SUM(FUNCALLOC!S54:S59)","v":0},{"$f":"SUM(FUNCALLOC!T54:T59)","v":0},{"$f":"SUM(FUNCALLOC!U54:U59)","v":0},{"$f":"SUM(FUNCALLOC!V54:V59)","v":0},{"$f":"SUM(FUNCALLOC!W54:W59)","v":0},{"$f":"SUM(FUNCALLOC!X54:X59)","v":0},{"$f":"SUM(FUNCALLOC!Y54:Y59)","v":0},{"$f":"SUM(FUNCALLOC!Z54:Z59)","v":0},{"$f":"SUM(FUNCALLOC!AA54:AA59)","v":0},{"$f":"SUM(FUNCALLOC!AB54:AB59)","v":0},{"$f":"SUM(FUNCALLOC!AC54:AC59)","v":0},{"$f":"SUM(FUNCALLOC!AD54:AD59)","v":0},{"$f":"SUM(FUNCALLOC!AE54:AE59)","v":0},{"$f":"SUM(FUNCALLOC!AF54:AF59)","v":0},{"$f":"SUM(FUNCALLOC!AG54:AG59)","v":0},{"$f":"SUM(FUNCALLOC!AH54:AH59)","v":0},{"$f":"SUM(FUNCALLOC!AI54:AI59)","v":0},{"$f":"SUM(FUNCALLOC!AJ54:AJ59)","v":0},{"$f":"SUM(FUNCALLOC!AK54:AK59)","v":0},{"$f":"SUM(FUNCALLOC!AL54:AL59)","v":0},{"$f":"SUM(FUNCALLOC!AM54:AM59)","v":0},{"$f":"SUM(FUNCALLOC!AN54:AN59)","v":0},{"$f":"SUM(FUNCALLOC!AO54:AO59)","v":0},{"$f":"SUM(FUNCALLOC!AP54:AP59)","v":0},{"$f":"SUM(FUNCALLOC!AQ54:AQ59)","v":0},{"$f":"SUM(FUNCALLOC!AR54:AR59)","v":0},{"$f":"SUM(FUNCALLOC!AS54:AS59)","v":0},{"$f":"SUM(FUNCALLOC!AT54:AT59)","v":0},{"$f":"SUM(FUNCALLOC!AU54:AU59)","v":0},{"$f":"SUM(FUNCALLOC!AV54:AV59)","v":0},{"$f":"SUM(FUNCALLOC!AW54:AW59)","v":0},{"$f":"SUM(FUNCALLOC!AX54:AX59)","v":0},{"$f":"SUM(FUNCALLOC!AY54:AY59)","v":0},{"$f":"SUM(FUNCALLOC!AZ54:AZ59)","v":0},{"$f":"SUM(FUNCALLOC!BA54:BA59)","v":0},{"$f":"SUM(FUNCALLOC!BB54:BB59)","v":0},{"$f":"SUM(FUNCALLOC!BC54:BC59)","v":0},{"$f":"SUM(FUNCALLOC!BD54:BD59)","v":0},{"$f":"SUM(FUNCALLOC!BE54:BE59)","v":0},{"$f":"SUM(FUNCALLOC!BF54:BF59)","v":0},{"$f":"SUM(FUNCALLOC!BG54:BG59)","v":0},{"$f":"SUM(FUNCALLOC!BI54:BI59)","v":0}]
[null,null,null,{"$f":"IF((D22=0)*OR($C22=0),0,D22/$C22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ22=0)*OR($C22=0),0,AJ22/$C22)","v":0},0,0,0,0,0,0,0,{"$f":"IF((AR22=0)*OR($C22=0),0,AR22/$C22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DISTPT","Distribution Plant excluding Rentals",{"$f":"SUM(D25:BG25)","v":3781117613.9596314},{"$f":"SUM(FUNCALLOC!E66:E77)","v":0},{"$f":"SUM(FUNCALLOC!F66:F77)","v":0},{"$f":"SUM(FUNCALLOC!G66:G77)","v":1346714715.1062276},{"$f":"SUM(FUNCALLOC!H66:H77)","v":86172210.37477693},{"$f":"SUM(FUNCALLOC!I66:I77)","v":0},{"$f":"SUM(FUNCALLOC!J66:J77)","v":0},{"$f":"SUM(FUNCALLOC!K66:K77)","v":0},{"$f":"SUM(FUNCALLOC!L66:L77)","v":640064404.95377219},{"$f":"SUM(FUNCALLOC!M66:M77)","v":40955789.625223055},{"$f":"SUM(FUNCALLOC!N66:N77)","v":0},{"$f":"SUM(FUNCALLOC!O66:O77)","v":0},{"$f":"SUM(FUNCALLOC!P66:P77)","v":0},{"$f":"SUM(FUNCALLOC!Q66:Q77)","v":0},{"$f":"SUM(FUNCALLOC!R66:R77)","v":0},{"$f":"SUM(FUNCALLOC!S66:S77)","v":1165290124.7571113},{"$f":"SUM(FUNCALLOC!T66:T77)","v":11129875.242888613},{"$f":"SUM(FUNCALLOC!U66:U77)","v":232953613.9596321},{"$f":"SUM(FUNCALLOC!V66:V77)","v":182836000},{"$f":"SUM(FUNCALLOC!W66:W77)","v":43475000},{"$f":"SUM(FUNCALLOC!X66:X77)","v":0},{"$f":"SUM(FUNCALLOC!Y66:Y77)","v":0},{"$f":"SUM(FUNCALLOC!Z66:Z77)","v":0},{"$f":"SUM(FUNCALLOC!AA66:AA77)","v":0},{"$f":"SUM(FUNCALLOC!AB66:AB77)","v":0},{"$f":"SUM(FUNCALLOC!AC66:AC77)","v":0},{"$f":"SUM(FUNCALLOC!AD66:AD77)","v":0},{"$f":"SUM(FUNCALLOC!AE66:AE77)","v":31525879.940000001},{"$f":"SUM(FUNCALLOC!AF66:AF77)","v":0},{"$f":"SUM(FUNCALLOC!AG66:AG77)","v":0},{"$f":"SUM(FUNCALLOC!AH66:AH77)","v":0},{"$f":"SUM(FUNCALLOC!AI66:AI77)","v":0},{"$f":"SUM(FUNCALLOC!AJ66:AJ77)","v":0},{"$f":"SUM(FUNCALLOC!AK66:AK77)","v":0},{"$f":"SUM(FUNCALLOC!AL66:AL77)","v":0},{"$f":"SUM(FUNCALLOC!AM66:AM77)","v":0},{"$f":"SUM(FUNCALLOC!AN66:AN77)","v":0},{"$f":"SUM(FUNCALLOC!AO66:AO77)","v":0},{"$f":"SUM(FUNCALLOC!AP66:AP77)","v":0},{"$f":"SUM(FUNCALLOC!AQ66:AQ77)","v":0},{"$f":"SUM(FUNCALLOC!AR66:AR77)","v":0},{"$f":"SUM(FUNCALLOC!AS66:AS77)","v":0},{"$f":"SUM(FUNCALLOC!AT66:AT77)","v":0},{"$f":"SUM(FUNCALLOC!AU66:AU77)","v":0},{"$f":"SUM(FUNCALLOC!AV66:AV77)","v":0},{"$f":"SUM(FUNCALLOC!AW66:AW77)","v":0},{"$f":"SUM(FUNCALLOC!AX66:AX77)","v":0},{"$f":"SUM(FUNCALLOC!AY66:AY77)","v":0},{"$f":"SUM(FUNCALLOC!AZ66:AZ77)","v":0},{"$f":"SUM(FUNCALLOC!BA66:BA77)","v":0},{"$f":"SUM(FUNCALLOC!BB66:BB77)","v":0},{"$f":"SUM(FUNCALLOC!BC66:BC77)","v":0},{"$f":"SUM(FUNCALLOC!BD66:BD77)","v":0},{"$f":"SUM(FUNCALLOC!BE66:BE77)","v":0},{"$f":"SUM(FUNCALLOC!BF66:BF77)","v":0},{"$f":"SUM(FUNCALLOC!BG66:BG77)","v":0},{"$f":"SUM(FUNCALLOC!BI66:BI77)","v":0}]
[null,null,null,{"$f":"IF((D25=0)*OR($C25=0),0,D25/$C25)","v":0},0,0.35616842759247891,2.2790142802391264E-2,0,0,0,0.16927915772593202,1.0831662435999621E-2,0,0,0,0,0,0.30818669074321803,2.9435411376249878E-3,6.1609724357576993E-2,4.8355015280397998E-2,1.1497923217065036E-2,0,0,0,0,0,0,0,8.3377147073152597E-3,0,0,0,0,0,{"$f":"IF((AJ25=0)*OR($C25=0),0,AJ25/$C25)","v":0},0,0,0,0,0,0,0,{"$f":"IF((AR25=0)*OR($C25=0),0,AR25/$C25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PLTXR","Plant excluding Rentals",{"$f":"SUM(D28:BG28)","v":3936950059.3496313},{"$f":"FUNCALLOC!E28+FUNCALLOC!E40+FUNCALLOC!E49+FUNCALLOC!E60+FUNCALLOC!E83-FUNCALLOC!E78","v":8382000},{"$f":"FUNCALLOC!F28+FUNCALLOC!F40+FUNCALLOC!F49+FUNCALLOC!F60+FUNCALLOC!F83-FUNCALLOC!F78","v":52399250},{"$f":"FUNCALLOC!G28+FUNCALLOC!G40+FUNCALLOC!G49+FUNCALLOC!G60+FUNCALLOC!G83-FUNCALLOC!G78","v":1376980642.0431819},{"$f":"FUNCALLOC!H28+FUNCALLOC!H40+FUNCALLOC!H49+FUNCALLOC!H60+FUNCALLOC!H83-FUNCALLOC!H78","v":88108835.700054631},{"$f":"FUNCALLOC!I28+FUNCALLOC!I40+FUNCALLOC!I49+FUNCALLOC!I60+FUNCALLOC!I83-FUNCALLOC!I78","v":0},{"$f":"FUNCALLOC!J28+FUNCALLOC!J40+FUNCALLOC!J49+FUNCALLOC!J60+FUNCALLOC!J83-FUNCALLOC!J78","v":0},{"$f":"FUNCALLOC!K28+FUNCALLOC!K40+FUNCALLOC!K49+FUNCALLOC!K60+FUNCALLOC!K83-FUNCALLOC!K78","v":10074750},{"$f":"FUNCALLOC!L28+FUNCALLOC!L40+FUNCALLOC!L49+FUNCALLOC!L60+FUNCALLOC!L83-FUNCALLOC!L78","v":654449146.05593503},{"$f":"FUNCALLOC!M28+FUNCALLOC!M40+FUNCALLOC!M49+FUNCALLOC!M60+FUNCALLOC!M83-FUNCALLOC!M78","v":41876225.796698689},{"$f":"FUNCALLOC!N28+FUNCALLOC!N40+FUNCALLOC!N49+FUNCALLOC!N60+FUNCALLOC!N83-FUNCALLOC!N78","v":0},{"$f":"FUNCALLOC!O28+FUNCALLOC!O40+FUNCALLOC!O49+FUNCALLOC!O60+FUNCALLOC!O83-FUNCALLOC!O78","v":0},{"$f":"FUNCALLOC!P28+FUNCALLOC!P40+FUNCALLOC!P49+FUNCALLOC!P60+FUNCALLOC!P83-FUNCALLOC!P78","v":0},{"$f":"FUNCALLOC!Q28+FUNCALLOC!Q40+FUNCALLOC!Q49+FUNCALLOC!Q60+FUNCALLOC!Q83-FUNCALLOC!Q78","v":0},{"$f":"FUNCALLOC!R28+FUNCALLOC!R40+FUNCALLOC!R49+FUNCALLOC!R60+FUNCALLOC!R83-FUNCALLOC!R78","v":0},{"$f":"FUNCALLOC!S28+FUNCALLOC!S40+FUNCALLOC!S49+FUNCALLOC!S60+FUNCALLOC!S83-FUNCALLOC!S78","v":1191478734.2529771},{"$f":"FUNCALLOC!T28+FUNCALLOC!T40+FUNCALLOC!T49+FUNCALLOC!T60+FUNCALLOC!T83-FUNCALLOC!T78","v":11380006.90562322},{"$f":"FUNCALLOC!U28+FUNCALLOC!U40+FUNCALLOC!U49+FUNCALLOC!U60+FUNCALLOC!U83-FUNCALLOC!U78","v":238188989.33699667},{"$f":"FUNCALLOC!V28+FUNCALLOC!V40+FUNCALLOC!V49+FUNCALLOC!V60+FUNCALLOC!V83-FUNCALLOC!V78","v":186945037.31530735},{"$f":"FUNCALLOC!W28+FUNCALLOC!W40+FUNCALLOC!W49+FUNCALLOC!W60+FUNCALLOC!W83-FUNCALLOC!W78","v":44452052.644353345},{"$f":"FUNCALLOC!X28+FUNCALLOC!X40+FUNCALLOC!X49+FUNCALLOC!X60+FUNCALLOC!X83-FUNCALLOC!X78","v":0},{"$f":"FUNCALLOC!Y28+FUNCALLOC!Y40+FUNCALLOC!Y49+FUNCALLOC!Y60+FUNCALLOC!Y83-FUNCALLOC!Y78","v":0},{"$f":"FUNCALLOC!Z28+FUNCALLOC!Z40+FUNCALLOC!Z49+FUNCALLOC!Z60+FUNCALLOC!Z83-FUNCALLOC!Z78","v":0},{"$f":"FUNCALLOC!AA28+FUNCALLOC!AA40+FUNCALLOC!AA49+FUNCALLOC!AA60+FUNCALLOC!AA83-FUNCALLOC!AA78","v":0},{"$f":"FUNCALLOC!AB28+FUNCALLOC!AB40+FUNCALLOC!AB49+FUNCALLOC!AB60+FUNCALLOC!AB83-FUNCALLOC!AB78","v":0},{"$f":"FUNCALLOC!AC28+FUNCALLOC!AC40+FUNCALLOC!AC49+FUNCALLOC!AC60+FUNCALLOC!AC83-FUNCALLOC!AC78","v":0},{"$f":"FUNCALLOC!AD28+FUNCALLOC!AD40+FUNCALLOC!AD49+FUNCALLOC!AD60+FUNCALLOC!AD83-FUNCALLOC!AD78","v":0},{"$f":"FUNCALLOC!AE28+FUNCALLOC!AE40+FUNCALLOC!AE49+FUNCALLOC!AE60+FUNCALLOC!AE83-FUNCALLOC!AE78","v":32234389.298503578},{"$f":"FUNCALLOC!AF28+FUNCALLOC!AF40+FUNCALLOC!AF49+FUNCALLOC!AF60+FUNCALLOC!AF83-FUNCALLOC!AF78","v":0},{"$f":"FUNCALLOC!AG28+FUNCALLOC!AG40+FUNCALLOC!AG49+FUNCALLOC!AG60+FUNCALLOC!AG83-FUNCALLOC!AG78","v":0},{"$f":"FUNCALLOC!AH28+FUNCALLOC!AH40+FUNCALLOC!AH49+FUNCALLOC!AH60+FUNCALLOC!AH83-FUNCALLOC!AH78","v":0},{"$f":"FUNCALLOC!AI28+FUNCALLOC!AI40+FUNCALLOC!AI49+FUNCALLOC!AI60+FUNCALLOC!AI83-FUNCALLOC!AI78","v":0},{"$f":"FUNCALLOC!AJ28+FUNCALLOC!AJ40+FUNCALLOC!AJ49+FUNCALLOC!AJ60+FUNCALLOC!AJ83-FUNCALLOC!AJ78","v":0},{"$f":"FUNCALLOC!AK28+FUNCALLOC!AK40+FUNCALLOC!AK49+FUNCALLOC!AK60+FUNCALLOC!AK83-FUNCALLOC!AK78","v":0},{"$f":"FUNCALLOC!AL28+FUNCALLOC!AL40+FUNCALLOC!AL49+FUNCALLOC!AL60+FUNCALLOC!AL83-FUNCALLOC!AL78","v":0},{"$f":"FUNCALLOC!AM28+FUNCALLOC!AM40+FUNCALLOC!AM49+FUNCALLOC!AM60+FUNCALLOC!AM83-FUNCALLOC!AM78","v":0},{"$f":"FUNCALLOC!AN28+FUNCALLOC!AN40+FUNCALLOC!AN49+FUNCALLOC!AN60+FUNCALLOC!AN83-FUNCALLOC!AN78","v":0},{"$f":"FUNCALLOC!AO28+FUNCALLOC!AO40+FUNCALLOC!AO49+FUNCALLOC!AO60+FUNCALLOC!AO83-FUNCALLOC!AO78","v":0},{"$f":"FUNCALLOC!AP28+FUNCALLOC!AP40+FUNCALLOC!AP49+FUNCALLOC!AP60+FUNCALLOC!AP83-FUNCALLOC!AP78","v":0},{"$f":"FUNCALLOC!AQ28+FUNCALLOC!AQ40+FUNCALLOC!AQ49+FUNCALLOC!AQ60+FUNCALLOC!AQ83-FUNCALLOC!AQ78","v":0},{"$f":"FUNCALLOC!AR28+FUNCALLOC!AR40+FUNCALLOC!AR49+FUNCALLOC!AR60+FUNCALLOC!AR83-FUNCALLOC!AR78","v":0},{"$f":"FUNCALLOC!AS28+FUNCALLOC!AS40+FUNCALLOC!AS49+FUNCALLOC!AS60+FUNCALLOC!AS83-FUNCALLOC!AS78","v":0},{"$f":"FUNCALLOC!AT28+FUNCALLOC!AT40+FUNCALLOC!AT49+FUNCALLOC!AT60+FUNCALLOC!AT83-FUNCALLOC!AT78","v":0},{"$f":"FUNCALLOC!AU28+FUNCALLOC!AU40+FUNCALLOC!AU49+FUNCALLOC!AU60+FUNCALLOC!AU83-FUNCALLOC!AU78","v":0},{"$f":"FUNCALLOC!AV28+FUNCALLOC!AV40+FUNCALLOC!AV49+FUNCALLOC!AV60+FUNCALLOC!AV83-FUNCALLOC!AV78","v":0},{"$f":"FUNCALLOC!AW28+FUNCALLOC!AW40+FUNCALLOC!AW49+FUNCALLOC!AW60+FUNCALLOC!AW83-FUNCALLOC!AW78","v":0},{"$f":"FUNCALLOC!AX28+FUNCALLOC!AX40+FUNCALLOC!AX49+FUNCALLOC!AX60+FUNCALLOC!AX83-FUNCALLOC!AX78","v":0},{"$f":"FUNCALLOC!AY28+FUNCALLOC!AY40+FUNCALLOC!AY49+FUNCALLOC!AY60+FUNCALLOC!AY83-FUNCALLOC!AY78","v":0},{"$f":"FUNCALLOC!AZ28+FUNCALLOC!AZ40+FUNCALLOC!AZ49+FUNCALLOC!AZ60+FUNCALLOC!AZ83-FUNCALLOC!AZ78","v":0},{"$f":"FUNCALLOC!BA28+FUNCALLOC!BA40+FUNCALLOC!BA49+FUNCALLOC!BA60+FUNCALLOC!BA83-FUNCALLOC!BA78","v":0},{"$f":"FUNCALLOC!BB28+FUNCALLOC!BB40+FUNCALLOC!BB49+FUNCALLOC!BB60+FUNCALLOC!BB83-FUNCALLOC!BB78","v":0},{"$f":"FUNCALLOC!BC28+FUNCALLOC!BC40+FUNCALLOC!BC49+FUNCALLOC!BC60+FUNCALLOC!BC83-FUNCALLOC!BC78","v":0},{"$f":"FUNCALLOC!BD28+FUNCALLOC!BD40+FUNCALLOC!BD49+FUNCALLOC!BD60+FUNCALLOC!BD83-FUNCALLOC!BD78","v":0},{"$f":"FUNCALLOC!BE28+FUNCALLOC!BE40+FUNCALLOC!BE49+FUNCALLOC!BE60+FUNCALLOC!BE83-FUNCALLOC!BE78","v":0},{"$f":"FUNCALLOC!BF28+FUNCALLOC!BF40+FUNCALLOC!BF49+FUNCALLOC!BF60+FUNCALLOC!BF83-FUNCALLOC!BF78","v":0},{"$f":"FUNCALLOC!BG28+FUNCALLOC!BG40+FUNCALLOC!BG49+FUNCALLOC!BG60+FUNCALLOC!BG83-FUNCALLOC!BG78","v":0},{"$f":"FUNCALLOC!BI28+FUNCALLOC!BI40+FUNCALLOC!BI49+FUNCALLOC!BI60+FUNCALLOC!BI83-FUNCALLOC!BI78","v":0}]
[null,null,null,{"$f":"IF((D28=0)*OR($C28=0),0,D28/$C28)","v":2.1290592650760405E-3},1.3309604950553056E-2,0.34975821925225381,2.2379972916041983E-2,0,0,2.5590240790771702E-3,0.16623252421039028,1.0636717551763021E-2,0,0,0,0,0,0.30264004274664452,2.8905642017473679E-3,6.0500891742666547E-2,4.7484736787895637E-2,1.1290987178967836E-2,0,0,0,0,0,0,0,8.187655116922812E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR28=0)*OR($C28=0),0,AR28/$C28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PROD_OML","Production O&M Labor Exp. (Accounts 717 - 742)",{"$f":"SUM(D31:BG31)","v":93145.827811614654},{"$f":"SUM(FUNCALLOC!E402:E409)","v":93145.827811614654},{"$f":"SUM(FUNCALLOC!F402:F409)","v":0},{"$f":"SUM(FUNCALLOC!G402:G409)","v":0},{"$f":"SUM(FUNCALLOC!H402:H409)","v":0},{"$f":"SUM(FUNCALLOC!I402:I409)","v":0},{"$f":"SUM(FUNCALLOC!J402:J409)","v":0},{"$f":"SUM(FUNCALLOC!K402:K409)","v":0},{"$f":"SUM(FUNCALLOC!L402:L409)","v":0},{"$f":"SUM(FUNCALLOC!M402:M409)","v":0},{"$f":"SUM(FUNCALLOC!N402:N409)","v":0},{"$f":"SUM(FUNCALLOC!O402:O409)","v":0},{"$f":"SUM(FUNCALLOC!P402:P409)","v":0},{"$f":"SUM(FUNCALLOC!Q402:Q409)","v":0},{"$f":"SUM(FUNCALLOC!R402:R409)","v":0},{"$f":"SUM(FUNCALLOC!S402:S409)","v":0},{"$f":"SUM(FUNCALLOC!T402:T409)","v":0},{"$f":"SUM(FUNCALLOC!U402:U409)","v":0},{"$f":"SUM(FUNCALLOC!V402:V409)","v":0},{"$f":"SUM(FUNCALLOC!W402:W409)","v":0},{"$f":"SUM(FUNCALLOC!X402:X409)","v":0},{"$f":"SUM(FUNCALLOC!Y402:Y409)","v":0},{"$f":"SUM(FUNCALLOC!Z402:Z409)","v":0},{"$f":"SUM(FUNCALLOC!AA402:AA409)","v":0},{"$f":"SUM(FUNCALLOC!AB402:AB409)","v":0},{"$f":"SUM(FUNCALLOC!AC402:AC409)","v":0},{"$f":"SUM(FUNCALLOC!AD402:AD409)","v":0},{"$f":"SUM(FUNCALLOC!AE402:AE409)","v":0},{"$f":"SUM(FUNCALLOC!AF402:AF409)","v":0},{"$f":"SUM(FUNCALLOC!AG402:AG409)","v":0},{"$f":"SUM(FUNCALLOC!AH402:AH409)","v":0},{"$f":"SUM(FUNCALLOC!AI402:AI409)","v":0},{"$f":"SUM(FUNCALLOC!AJ402:AJ409)","v":0},{"$f":"SUM(FUNCALLOC!AK402:AK409)","v":0},{"$f":"SUM(FUNCALLOC!AL402:AL409)","v":0},{"$f":"SUM(FUNCALLOC!AM402:AM409)","v":0},{"$f":"SUM(FUNCALLOC!AN402:AN409)","v":0},{"$f":"SUM(FUNCALLOC!AO402:AO409)","v":0},{"$f":"SUM(FUNCALLOC!AP402:AP409)","v":0},{"$f":"SUM(FUNCALLOC!AQ402:AQ409)","v":0},{"$f":"SUM(FUNCALLOC!AR402:AR409)","v":0},{"$f":"SUM(FUNCALLOC!AS402:AS409)","v":0},{"$f":"SUM(FUNCALLOC!AT402:AT409)","v":0},{"$f":"SUM(FUNCALLOC!AU402:AU409)","v":0},{"$f":"SUM(FUNCALLOC!AV402:AV409)","v":0},{"$f":"SUM(FUNCALLOC!AW402:AW409)","v":0},{"$f":"SUM(FUNCALLOC!AX402:AX409)","v":0},{"$f":"SUM(FUNCALLOC!AY402:AY409)","v":0},{"$f":"SUM(FUNCALLOC!AZ402:AZ409)","v":0},{"$f":"SUM(FUNCALLOC!BA402:BA409)","v":0},{"$f":"SUM(FUNCALLOC!BB402:BB409)","v":0},{"$f":"SUM(FUNCALLOC!BC402:BC409)","v":0},{"$f":"SUM(FUNCALLOC!BD402:BD409)","v":0},{"$f":"SUM(FUNCALLOC!BE402:BE409)","v":0},{"$f":"SUM(FUNCALLOC!BF402:BF409)","v":0},{"$f":"SUM(FUNCALLOC!BG402:BG409)","v":0},{"$f":"SUM(FUNCALLOC!BI402:BI409)","v":0}]
[null,null,null,{"$f":"IF((D31=0)*OR($C31=0),0,D31/$C31)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR31=0)*OR($C31=0),0,AR31/$C31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["GAS","Gas Costs",{"$f":"SUM(D34:BG34)","v":0},{"$f":"FUNCALLOC!E633","v":0},{"$f":"FUNCALLOC!F633","v":0},{"$f":"FUNCALLOC!G633","v":0},{"$f":"FUNCALLOC!H633","v":0},{"$f":"FUNCALLOC!I633","v":0},{"$f":"FUNCALLOC!J633","v":0},{"$f":"FUNCALLOC!K633","v":0},{"$f":"FUNCALLOC!L633","v":0},{"$f":"FUNCALLOC!M633","v":0},{"$f":"FUNCALLOC!N633","v":0},{"$f":"FUNCALLOC!O633","v":0},{"$f":"FUNCALLOC!P633","v":0},{"$f":"FUNCALLOC!Q633","v":0},{"$f":"FUNCALLOC!R633","v":0},{"$f":"FUNCALLOC!S633","v":0},{"$f":"FUNCALLOC!T633","v":0},{"$f":"FUNCALLOC!U633","v":0},{"$f":"FUNCALLOC!V633","v":0},{"$f":"FUNCALLOC!W633","v":0},{"$f":"FUNCALLOC!X633","v":0},{"$f":"FUNCALLOC!Y633","v":0},{"$f":"FUNCALLOC!Z633","v":0},{"$f":"FUNCALLOC!AA633","v":0},{"$f":"FUNCALLOC!AB633","v":0},{"$f":"FUNCALLOC!AC633","v":0},{"$f":"FUNCALLOC!AD633","v":0},{"$f":"FUNCALLOC!AE633","v":0},{"$f":"FUNCALLOC!AF633","v":0},{"$f":"FUNCALLOC!AG633","v":0},{"$f":"FUNCALLOC!AH633","v":0},{"$f":"FUNCALLOC!AI633","v":0},{"$f":"FUNCALLOC!AJ633","v":0},{"$f":"FUNCALLOC!AK633","v":0},{"$f":"FUNCALLOC!AL633","v":0},{"$f":"FUNCALLOC!AM633","v":0},{"$f":"FUNCALLOC!AN633","v":0},{"$f":"FUNCALLOC!AO633","v":0},{"$f":"FUNCALLOC!AP633","v":0},{"$f":"FUNCALLOC!AQ633","v":0},{"$f":"FUNCALLOC!AR633","v":0},{"$f":"FUNCALLOC!AS633","v":0},{"$f":"FUNCALLOC!AT633","v":0},{"$f":"FUNCALLOC!AU633","v":0},{"$f":"FUNCALLOC!AV633","v":0},{"$f":"FUNCALLOC!AW633","v":0},{"$f":"FUNCALLOC!AX633","v":0},{"$f":"FUNCALLOC!AY633","v":0},{"$f":"FUNCALLOC!AZ633","v":0},{"$f":"FUNCALLOC!BA633","v":0},{"$f":"FUNCALLOC!BB633","v":0},{"$f":"FUNCALLOC!BC633","v":0},{"$f":"FUNCALLOC!BD633","v":0},{"$f":"FUNCALLOC!BE633","v":0},{"$f":"FUNCALLOC!BF633","v":0},{"$f":"FUNCALLOC!BG633","v":0},{"$f":"FUNCALLOC!BI633","v":0}]
[null,null,null,{"$f":"IF((D34=0)*OR($C34=0),0,D34/$C34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR34=0)*OR($C34=0),0,AR34/$C34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["STORPT","Underground Storage Plant",{"$f":"SUM(D37:BG37)","v":37900250},{"$f":"SUM(FUNCALLOC!E32:E39)","v":0},{"$f":"SUM(FUNCALLOC!F32:F39)","v":37900250},{"$f":"SUM(FUNCALLOC!G32:G39)","v":0},{"$f":"SUM(FUNCALLOC!H32:H39)","v":0},{"$f":"SUM(FUNCALLOC!I32:I39)","v":0},{"$f":"SUM(FUNCALLOC!J32:J39)","v":0},{"$f":"SUM(FUNCALLOC!K32:K39)","v":0},{"$f":"SUM(FUNCALLOC!L32:L39)","v":0},{"$f":"SUM(FUNCALLOC!M32:M39)","v":0},{"$f":"SUM(FUNCALLOC!N32:N39)","v":0},{"$f":"SUM(FUNCALLOC!O32:O39)","v":0},{"$f":"SUM(FUNCALLOC!P32:P39)","v":0},{"$f":"SUM(FUNCALLOC!Q32:Q39)","v":0},{"$f":"SUM(FUNCALLOC!R32:R39)","v":0},{"$f":"SUM(FUNCALLOC!S32:S39)","v":0},{"$f":"SUM(FUNCALLOC!T32:T39)","v":0},{"$f":"SUM(FUNCALLOC!U32:U39)","v":0},{"$f":"SUM(FUNCALLOC!V32:V39)","v":0},{"$f":"SUM(FUNCALLOC!W32:W39)","v":0},{"$f":"SUM(FUNCALLOC!X32:X39)","v":0},{"$f":"SUM(FUNCALLOC!Y32:Y39)","v":0},{"$f":"SUM(FUNCALLOC!Z32:Z39)","v":0},{"$f":"SUM(FUNCALLOC!AA32:AA39)","v":0},{"$f":"SUM(FUNCALLOC!AB32:AB39)","v":0},{"$f":"SUM(FUNCALLOC!AC32:AC39)","v":0},{"$f":"SUM(FUNCALLOC!AD32:AD39)","v":0},{"$f":"SUM(FUNCALLOC!AE32:AE39)","v":0},{"$f":"SUM(FUNCALLOC!AF32:AF39)","v":0},{"$f":"SUM(FUNCALLOC!AG32:AG39)","v":0},{"$f":"SUM(FUNCALLOC!AH32:AH39)","v":0},{"$f":"SUM(FUNCALLOC!AI32:AI39)","v":0},{"$f":"SUM(FUNCALLOC!AJ32:AJ39)","v":0},{"$f":"SUM(FUNCALLOC!AK32:AK39)","v":0},{"$f":"SUM(FUNCALLOC!AL32:AL39)","v":0},{"$f":"SUM(FUNCALLOC!AM32:AM39)","v":0},{"$f":"SUM(FUNCALLOC!AN32:AN39)","v":0},{"$f":"SUM(FUNCALLOC!AO32:AO39)","v":0},{"$f":"SUM(FUNCALLOC!AP32:AP39)","v":0},{"$f":"SUM(FUNCALLOC!AQ32:AQ39)","v":0},{"$f":"SUM(FUNCALLOC!AR32:AR39)","v":0},{"$f":"SUM(FUNCALLOC!AS32:AS39)","v":0},{"$f":"SUM(FUNCALLOC!AT32:AT39)","v":0},{"$f":"SUM(FUNCALLOC!AU32:AU39)","v":0},{"$f":"SUM(FUNCALLOC!AV32:AV39)","v":0},{"$f":"SUM(FUNCALLOC!AW32:AW39)","v":0},{"$f":"SUM(FUNCALLOC!AX32:AX39)","v":0},{"$f":"SUM(FUNCALLOC!AY32:AY39)","v":0},{"$f":"SUM(FUNCALLOC!AZ32:AZ39)","v":0},{"$f":"SUM(FUNCALLOC!BA32:BA39)","v":0},{"$f":"SUM(FUNCALLOC!BB32:BB39)","v":0},{"$f":"SUM(FUNCALLOC!BC32:BC39)","v":0},{"$f":"SUM(FUNCALLOC!BD32:BD39)","v":0},{"$f":"SUM(FUNCALLOC!BE32:BE39)","v":0},{"$f":"SUM(FUNCALLOC!BF32:BF39)","v":0},{"$f":"SUM(FUNCALLOC!BG32:BG39)","v":0},{"$f":"SUM(FUNCALLOC!BI32:BI39)","v":0}]
[null,null,null,{"$f":"IF((D37=0)*OR($C37=0),0,D37/$C37)","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,{"$f":"IF((AR37=0)*OR($C37=0),0,AR37/$C37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DIST_OML","Distribution O&M Labor Exp. (Accounts 871 - 894)",{"$f":"SUM(D40:BG40)","v":25409950.345153145},{"$f":"SUM(FUNCALLOC!E454:E474)","v":0},{"$f":"SUM(FUNCALLOC!F454:F474)","v":0},{"$f":"SUM(FUNCALLOC!G454:G474)","v":6386268.6212252276},{"$f":"SUM(FUNCALLOC!H454:H474)","v":0},{"$f":"SUM(FUNCALLOC!I454:I474)","v":0},{"$f":"SUM(FUNCALLOC!J454:J474)","v":2034495.4263675518},{"$f":"SUM(FUNCALLOC!K454:K474)","v":0},{"$f":"SUM(FUNCALLOC!L454:L474)","v":3035255.4843785497},{"$f":"SUM(FUNCALLOC!M454:M474)","v":319529.33402593585},{"$f":"SUM(FUNCALLOC!N454:N474)","v":0},{"$f":"SUM(FUNCALLOC!O454:O474)","v":0},{"$f":"SUM(FUNCALLOC!P454:P474)","v":0},{"$f":"SUM(FUNCALLOC!Q454:Q474)","v":0},{"$f":"SUM(FUNCALLOC!R454:R474)","v":0},{"$f":"SUM(FUNCALLOC!S454:S474)","v":5198346.042748739},{"$f":"SUM(FUNCALLOC!T454:T474)","v":49650.247346957192},{"$f":"SUM(FUNCALLOC!U454:U474)","v":4720063.4146847744},{"$f":"SUM(FUNCALLOC!V454:V474)","v":2845229.4310004958},{"$f":"SUM(FUNCALLOC!W454:W474)","v":821112.34337491228},{"$f":"SUM(FUNCALLOC!X454:X474)","v":0},{"$f":"SUM(FUNCALLOC!Y454:Y474)","v":0},{"$f":"SUM(FUNCALLOC!Z454:Z474)","v":0},{"$f":"SUM(FUNCALLOC!AA454:AA474)","v":0},{"$f":"SUM(FUNCALLOC!AB454:AB474)","v":0},{"$f":"SUM(FUNCALLOC!AC454:AC474)","v":0},{"$f":"SUM(FUNCALLOC!AD454:AD474)","v":0},{"$f":"SUM(FUNCALLOC!AE454:AE474)","v":0},{"$f":"SUM(FUNCALLOC!AF454:AF474)","v":0},{"$f":"SUM(FUNCALLOC!AG454:AG474)","v":0},{"$f":"SUM(FUNCALLOC!AH454:AH474)","v":0},{"$f":"SUM(FUNCALLOC!AI454:AI474)","v":0},{"$f":"SUM(FUNCALLOC!AJ454:AJ474)","v":0},{"$f":"SUM(FUNCALLOC!AK454:AK474)","v":0},{"$f":"SUM(FUNCALLOC!AL454:AL474)","v":0},{"$f":"SUM(FUNCALLOC!AM454:AM474)","v":0},{"$f":"SUM(FUNCALLOC!AN454:AN474)","v":0},{"$f":"SUM(FUNCALLOC!AO454:AO474)","v":0},{"$f":"SUM(FUNCALLOC!AP454:AP474)","v":0},{"$f":"SUM(FUNCALLOC!AQ454:AQ474)","v":0},{"$f":"SUM(FUNCALLOC!AR454:AR474)","v":0},{"$f":"SUM(FUNCALLOC!AS454:AS474)","v":0},{"$f":"SUM(FUNCALLOC!AT454:AT474)","v":0},{"$f":"SUM(FUNCALLOC!AU454:AU474)","v":0},{"$f":"SUM(FUNCALLOC!AV454:AV474)","v":0},{"$f":"SUM(FUNCALLOC!AW454:AW474)","v":0},{"$f":"SUM(FUNCALLOC!AX454:AX474)","v":0},{"$f":"SUM(FUNCALLOC!AY454:AY474)","v":0},{"$f":"SUM(FUNCALLOC!AZ454:AZ474)","v":0},{"$f":"SUM(FUNCALLOC!BA454:BA474)","v":0},{"$f":"SUM(FUNCALLOC!BB454:BB474)","v":0},{"$f":"SUM(FUNCALLOC!BC454:BC474)","v":0},{"$f":"SUM(FUNCALLOC!BD454:BD474)","v":0},{"$f":"SUM(FUNCALLOC!BE454:BE474)","v":0},{"$f":"SUM(FUNCALLOC!BF454:BF474)","v":0},{"$f":"SUM(FUNCALLOC!BG454:BG474)","v":0},{"$f":"SUM(FUNCALLOC!BI454:BI474)","v":0}]
[null,null,null,{"$f":"IF((D40=0)*OR($C40=0),0,D40/$C40)","v":0},0,0.25132944120228812,0,0,8.0066879263131829E-2,0,0.11945145280291795,1.2574968848252193E-2,0,0,0,0,0,0.20457914998406537,1.9539686883499872E-3,0.18575649895298238,0.11197304175540086,3.2314598502611258E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR40=0)*OR($C40=0),0,AR40/$C40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DMAINS","Mains Plant (Account 376)",{"$f":"SUM(D43:BG43)","v":1986779120.0599999},{"$f":"FUNCALLOC!E66+FUNCALLOC!E67","v":0},{"$f":"FUNCALLOC!F66+FUNCALLOC!F67","v":0},{"$f":"FUNCALLOC!G66+FUNCALLOC!G67","v":1346714715.1062276},{"$f":"FUNCALLOC!H66+FUNCALLOC!H67","v":0},{"$f":"FUNCALLOC!I66+FUNCALLOC!I67","v":0},{"$f":"FUNCALLOC!J66+FUNCALLOC!J67","v":0},{"$f":"FUNCALLOC!K66+FUNCALLOC!K67","v":0},{"$f":"FUNCALLOC!L66+FUNCALLOC!L67","v":640064404.95377219},{"$f":"FUNCALLOC!M66+FUNCALLOC!M67","v":0},{"$f":"FUNCALLOC!N66+FUNCALLOC!N67","v":0},{"$f":"FUNCALLOC!O66+FUNCALLOC!O67","v":0},{"$f":"FUNCALLOC!P66+FUNCALLOC!P67","v":0},{"$f":"FUNCALLOC!Q66+FUNCALLOC!Q67","v":0},{"$f":"FUNCALLOC!R66+FUNCALLOC!R67","v":0},{"$f":"FUNCALLOC!S66+FUNCALLOC!S67","v":0},{"$f":"FUNCALLOC!T66+FUNCALLOC!T67","v":0},{"$f":"FUNCALLOC!U66+FUNCALLOC!U67","v":0},{"$f":"FUNCALLOC!V66+FUNCALLOC!V67","v":0},{"$f":"FUNCALLOC!W66+FUNCALLOC!W67","v":0},{"$f":"FUNCALLOC!X66+FUNCALLOC!X67","v":0},{"$f":"FUNCALLOC!Y66+FUNCALLOC!Y67","v":0},{"$f":"FUNCALLOC!Z66+FUNCALLOC!Z67","v":0},{"$f":"FUNCALLOC!AA66+FUNCALLOC!AA67","v":0},{"$f":"FUNCALLOC!AB66+FUNCALLOC!AB67","v":0},{"$f":"FUNCALLOC!AC66+FUNCALLOC!AC67","v":0},{"$f":"FUNCALLOC!AD66+FUNCALLOC!AD67","v":0},{"$f":"FUNCALLOC!AE66+FUNCALLOC!AE67","v":0},{"$f":"FUNCALLOC!AF66+FUNCALLOC!AF67","v":0},{"$f":"FUNCALLOC!AG66+FUNCALLOC!AG67","v":0},{"$f":"FUNCALLOC!AH66+FUNCALLOC!AH67","v":0},{"$f":"FUNCALLOC!AI66+FUNCALLOC!AI67","v":0},{"$f":"FUNCALLOC!AJ66+FUNCALLOC!AJ67","v":0},{"$f":"FUNCALLOC!AK66+FUNCALLOC!AK67","v":0},{"$f":"FUNCALLOC!AL66+FUNCALLOC!AL67","v":0},{"$f":"FUNCALLOC!AM66+FUNCALLOC!AM67","v":0},{"$f":"FUNCALLOC!AN66+FUNCALLOC!AN67","v":0},{"$f":"FUNCALLOC!AO66+FUNCALLOC!AO67","v":0},{"$f":"FUNCALLOC!AP66+FUNCALLOC!AP67","v":0},{"$f":"FUNCALLOC!AQ66+FUNCALLOC!AQ67","v":0},{"$f":"FUNCALLOC!AR66+FUNCALLOC!AR67","v":0},{"$f":"FUNCALLOC!AS66+FUNCALLOC!AS67","v":0},{"$f":"FUNCALLOC!AT66+FUNCALLOC!AT67","v":0},{"$f":"FUNCALLOC!AU66+FUNCALLOC!AU67","v":0},{"$f":"FUNCALLOC!AV66+FUNCALLOC!AV67","v":0},{"$f":"FUNCALLOC!AW66+FUNCALLOC!AW67","v":0},{"$f":"FUNCALLOC!AX66+FUNCALLOC!AX67","v":0},{"$f":"FUNCALLOC!AY66+FUNCALLOC!AY67","v":0},{"$f":"FUNCALLOC!AZ66+FUNCALLOC!AZ67","v":0},{"$f":"FUNCALLOC!BA66+FUNCALLOC!BA67","v":0},{"$f":"FUNCALLOC!BB66+FUNCALLOC!BB67","v":0},{"$f":"FUNCALLOC!BC66+FUNCALLOC!BC67","v":0},{"$f":"FUNCALLOC!BD66+FUNCALLOC!BD67","v":0},{"$f":"FUNCALLOC!BE66+FUNCALLOC!BE67","v":0},{"$f":"FUNCALLOC!BF66+FUNCALLOC!BF67","v":0},{"$f":"FUNCALLOC!BG66+FUNCALLOC!BG67","v":0},{"$f":"FUNCALLOC!BH66+FUNCALLOC!BH67","v":0}]
[null,null,null,{"$f":"IF((D43=0)*OR($C43=0),0,D43/$C43)","v":0},0,0.6778381660592232,0,0,0,0,0.32216183394077674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR43=0)*OR($C43=0),0,AR43/$C43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["CUSTACC","Customer Account Expense (Accounts 902 - 904)",{"$f":"SUM(D46:BG46)","v":14535545.063120387},{"$f":"SUM(FUNCALLOC!E337:E340,FUNCALLOC!E344:E345)","v":0},{"$f":"SUM(FUNCALLOC!F337:F340,FUNCALLOC!F344:F345)","v":0},{"$f":"SUM(FUNCALLOC!G337:G340,FUNCALLOC!G344:G345)","v":0},{"$f":"SUM(FUNCALLOC!H337:H340,FUNCALLOC!H344:H345)","v":0},{"$f":"SUM(FUNCALLOC!I337:I340,FUNCALLOC!I344:I345)","v":0},{"$f":"SUM(FUNCALLOC!J337:J340,FUNCALLOC!J344:J345)","v":0},{"$f":"SUM(FUNCALLOC!K337:K340,FUNCALLOC!K344:K345)","v":0},{"$f":"SUM(FUNCALLOC!L337:L340,FUNCALLOC!L344:L345)","v":0},{"$f":"SUM(FUNCALLOC!M337:M340,FUNCALLOC!M344:M345)","v":0},{"$f":"SUM(FUNCALLOC!N337:N340,FUNCALLOC!N344:N345)","v":0},{"$f":"SUM(FUNCALLOC!O337:O340,FUNCALLOC!O344:O345)","v":0},{"$f":"SUM(FUNCALLOC!P337:P340,FUNCALLOC!P344:P345)","v":0},{"$f":"SUM(FUNCALLOC!Q337:Q340,FUNCALLOC!Q344:Q345)","v":0},{"$f":"SUM(FUNCALLOC!R337:R340,FUNCALLOC!R344:R345)","v":0},{"$f":"SUM(FUNCALLOC!S337:S340,FUNCALLOC!S344:S345)","v":0},{"$f":"SUM(FUNCALLOC!T337:T340,FUNCALLOC!T344:T345)","v":0},{"$f":"SUM(FUNCALLOC!U337:U340,FUNCALLOC!U344:U345)","v":0},{"$f":"SUM(FUNCALLOC!V337:V340,FUNCALLOC!V344:V345)","v":0},{"$f":"SUM(FUNCALLOC!W337:W340,FUNCALLOC!W344:W345)","v":0},{"$f":"SUM(FUNCALLOC!X337:X340,FUNCALLOC!X344:X345)","v":0},{"$f":"SUM(FUNCALLOC!Y337:Y340,FUNCALLOC!Y344:Y345)","v":0},{"$f":"SUM(FUNCALLOC!Z337:Z340,FUNCALLOC!Z344:Z345)","v":0},{"$f":"SUM(FUNCALLOC!AA337:AA340,FUNCALLOC!AA344:AA345)","v":144783.58691222023},{"$f":"SUM(FUNCALLOC!AB337:AB340,FUNCALLOC!AB344:AB345)","v":0},{"$f":"SUM(FUNCALLOC!AC337:AC340,FUNCALLOC!AC344:AC345)","v":0},{"$f":"SUM(FUNCALLOC!AD337:AD340,FUNCALLOC!AD344:AD345)","v":0},{"$f":"SUM(FUNCALLOC!AE337:AE340,FUNCALLOC!AE344:AE345)","v":0},{"$f":"SUM(FUNCALLOC!AF337:AF340,FUNCALLOC!AF344:AF345)","v":0},{"$f":"SUM(FUNCALLOC!AG337:AG340,FUNCALLOC!AG344:AG345)","v":8384489.3154831855},{"$f":"SUM(FUNCALLOC!AH337:AH340,FUNCALLOC!AH344:AH345)","v":6002640.1225748975},{"$f":"SUM(FUNCALLOC!AI337:AI340,FUNCALLOC!AI344:AI345)","v":0},{"$f":"SUM(FUNCALLOC!AJ337:AJ340,FUNCALLOC!AJ344:AJ345)","v":0},{"$f":"SUM(FUNCALLOC!AK337:AK340,FUNCALLOC!AK344:AK345)","v":0},{"$f":"SUM(FUNCALLOC!AL337:AL340,FUNCALLOC!AL344:AL345)","v":0},{"$f":"SUM(FUNCALLOC!AM337:AM340,FUNCALLOC!AM344:AM345)","v":3632.0381500858225},{"$f":"SUM(FUNCALLOC!AN337:AN340,FUNCALLOC!AN344:AN345)","v":0},{"$f":"SUM(FUNCALLOC!AO337:AO340,FUNCALLOC!AO344:AO345)","v":0},{"$f":"SUM(FUNCALLOC!AP337:AP340,FUNCALLOC!AP344:AP345)","v":0},{"$f":"SUM(FUNCALLOC!AQ337:AQ340,FUNCALLOC!AQ344:AQ345)","v":0},{"$f":"SUM(FUNCALLOC!AR337:AR340,FUNCALLOC!AR344:AR345)","v":0},{"$f":"SUM(FUNCALLOC!AS337:AS340,FUNCALLOC!AS344:AS345)","v":0},{"$f":"SUM(FUNCALLOC!AT337:AT340,FUNCALLOC!AT344:AT345)","v":0},{"$f":"SUM(FUNCALLOC!AU337:AU340,FUNCALLOC!AU344:AU345)","v":0},{"$f":"SUM(FUNCALLOC!AV337:AV340,FUNCALLOC!AV344:AV345)","v":0},{"$f":"SUM(FUNCALLOC!AW337:AW340,FUNCALLOC!AW344:AW345)","v":0},{"$f":"SUM(FUNCALLOC!AX337:AX340,FUNCALLOC!AX344:AX345)","v":0},{"$f":"SUM(FUNCALLOC!AY337:AY340,FUNCALLOC!AY344:AY345)","v":0},{"$f":"SUM(FUNCALLOC!AZ337:AZ340,FUNCALLOC!AZ344:AZ345)","v":0},{"$f":"SUM(FUNCALLOC!BA337:BA340,FUNCALLOC!BA344:BA345)","v":0},{"$f":"SUM(FUNCALLOC!BB337:BB340,FUNCALLOC!BB344:BB345)","v":0},{"$f":"SUM(FUNCALLOC!BC337:BC340,FUNCALLOC!BC344:BC345)","v":0},{"$f":"SUM(FUNCALLOC!BD337:BD340,FUNCALLOC!BD344:BD345)","v":0},{"$f":"SUM(FUNCALLOC!BE337:BE340,FUNCALLOC!BE344:BE345)","v":0},{"$f":"SUM(FUNCALLOC!BF337:BF340,FUNCALLOC!BF344:BF345)","v":0},{"$f":"SUM(FUNCALLOC!BG337:BG340,FUNCALLOC!BG344:BG345)","v":0},{"$f":"SUM(FUNCALLOC!BH337:BH340,FUNCALLOC!BH344:BH345)","v":0}]
[null,null,null,{"$f":"IF((D46=0)*OR($C46=0),0,D46/$C46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9606575662281437E-3,0,0,0,0,0,0.57682661909640576,0.41296285048194081,0,0,0,0,2.4987285542535565E-4,0,0,0,0,0,{"$f":"IF((AR46=0)*OR($C46=0),0,AR46/$C46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["CSI","Customer Service & Information Expense (Accounts 908 & 909)",{"$f":"SUM(D49:BG49)","v":2008264.9909127015},{"$f":"SUM(FUNCALLOC!E351:E354,FUNCALLOC!E356)","v":0},{"$f":"SUM(FUNCALLOC!F351:F354,FUNCALLOC!F356)","v":0},{"$f":"SUM(FUNCALLOC!G351:G354,FUNCALLOC!G356)","v":0},{"$f":"SUM(FUNCALLOC!H351:H354,FUNCALLOC!H356)","v":0},{"$f":"SUM(FUNCALLOC!I351:I354,FUNCALLOC!I356)","v":0},{"$f":"SUM(FUNCALLOC!J351:J354,FUNCALLOC!J356)","v":0},{"$f":"SUM(FUNCALLOC!K351:K354,FUNCALLOC!K356)","v":0},{"$f":"SUM(FUNCALLOC!L351:L354,FUNCALLOC!L356)","v":0},{"$f":"SUM(FUNCALLOC!M351:M354,FUNCALLOC!M356)","v":0},{"$f":"SUM(FUNCALLOC!N351:N354,FUNCALLOC!N356)","v":0},{"$f":"SUM(FUNCALLOC!O351:O354,FUNCALLOC!O356)","v":0},{"$f":"SUM(FUNCALLOC!P351:P354,FUNCALLOC!P356)","v":0},{"$f":"SUM(FUNCALLOC!Q351:Q354,FUNCALLOC!Q356)","v":0},{"$f":"SUM(FUNCALLOC!R351:R354,FUNCALLOC!R356)","v":0},{"$f":"SUM(FUNCALLOC!S351:S354,FUNCALLOC!S356)","v":0},{"$f":"SUM(FUNCALLOC!T351:T354,FUNCALLOC!T356)","v":0},{"$f":"SUM(FUNCALLOC!U351:U354,FUNCALLOC!U356)","v":0},{"$f":"SUM(FUNCALLOC!V351:V354,FUNCALLOC!V356)","v":0},{"$f":"SUM(FUNCALLOC!W351:W354,FUNCALLOC!W356)","v":0},{"$f":"SUM(FUNCALLOC!X351:X354,FUNCALLOC!X356)","v":0},{"$f":"SUM(FUNCALLOC!Y351:Y354,FUNCALLOC!Y356)","v":0},{"$f":"SUM(FUNCALLOC!Z351:Z354,FUNCALLOC!Z356)","v":0},{"$f":"SUM(FUNCALLOC!AA351:AA354,FUNCALLOC!AA356)","v":116906.2739296678},{"$f":"SUM(FUNCALLOC!AB351:AB354,FUNCALLOC!AB356)","v":0},{"$f":"SUM(FUNCALLOC!AC351:AC354,FUNCALLOC!AC356)","v":463290.22852216166},{"$f":"SUM(FUNCALLOC!AD351:AD354,FUNCALLOC!AD356)","v":1428068.4884608719},{"$f":"SUM(FUNCALLOC!AE351:AE354,FUNCALLOC!AE356)","v":0},{"$f":"SUM(FUNCALLOC!AF351:AF354,FUNCALLOC!AF356)","v":0},{"$f":"SUM(FUNCALLOC!AG351:AG354,FUNCALLOC!AG356)","v":0},{"$f":"SUM(FUNCALLOC!AH351:AH354,FUNCALLOC!AH356)","v":0},{"$f":"SUM(FUNCALLOC!AI351:AI354,FUNCALLOC!AI356)","v":0},{"$f":"SUM(FUNCALLOC!AJ351:AJ354,FUNCALLOC!AJ356)","v":0},{"$f":"SUM(FUNCALLOC!AK351:AK354,FUNCALLOC!AK356)","v":0},{"$f":"SUM(FUNCALLOC!AL351:AL354,FUNCALLOC!AL356)","v":0},{"$f":"SUM(FUNCALLOC!AM351:AM354,FUNCALLOC!AM356)","v":0},{"$f":"SUM(FUNCALLOC!AN351:AN354,FUNCALLOC!AN356)","v":0},{"$f":"SUM(FUNCALLOC!AO351:AO354,FUNCALLOC!AO356)","v":0},{"$f":"SUM(FUNCALLOC!AP351:AP354,FUNCALLOC!AP356)","v":0},{"$f":"SUM(FUNCALLOC!AQ351:AQ354,FUNCALLOC!AQ356)","v":0},{"$f":"SUM(FUNCALLOC!AR351:AR354,FUNCALLOC!AR356)","v":0},{"$f":"SUM(FUNCALLOC!AS351:AS354,FUNCALLOC!AS356)","v":0},{"$f":"SUM(FUNCALLOC!AT351:AT354,FUNCALLOC!AT356)","v":0},{"$f":"SUM(FUNCALLOC!AU351:AU354,FUNCALLOC!AU356)","v":0},{"$f":"SUM(FUNCALLOC!AV351:AV354,FUNCALLOC!AV356)","v":0},{"$f":"SUM(FUNCALLOC!AW351:AW354,FUNCALLOC!AW356)","v":0},{"$f":"SUM(FUNCALLOC!AX351:AX354,FUNCALLOC!AX356)","v":0},{"$f":"SUM(FUNCALLOC!AY351:AY354,FUNCALLOC!AY356)","v":0},{"$f":"SUM(FUNCALLOC!AZ351:AZ354,FUNCALLOC!AZ356)","v":0},{"$f":"SUM(FUNCALLOC!BA351:BA354,FUNCALLOC!BA356)","v":0},{"$f":"SUM(FUNCALLOC!BB351:BB354,FUNCALLOC!BB356)","v":0},{"$f":"SUM(FUNCALLOC!BC353:BC354)","v":0},{"$f":"SUM(FUNCALLOC!BD353:BD354)","v":0},{"$f":"SUM(FUNCALLOC!BE353:BE354)","v":0},{"$f":"SUM(FUNCALLOC!BF353:BF354)","v":0},{"$f":"SUM(FUNCALLOC!BG353:BG354)","v":0},{"$f":"SUM(FUNCALLOC!BH353:BH354)","v":0}]
[null,null,null,{"$f":"IF((D49=0)*OR($C49=0),0,D49/$C49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8212573768234195E-2,0,0.23069178152212319,0.71109564470964248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR49=0)*OR($C49=0),0,AR49/$C49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OM","O&M Expenses Excluding Gas & A&G",{"$f":"SUM(D52:BG52)","v":85109251.396224573},{"$f":"SUM(FUNCALLOC!E367,FUNCALLOC!E359,FUNCALLOC!E348,FUNCALLOC!E333,FUNCALLOC!E305,FUNCALLOC!E294,FUNCALLOC!E281,FUNCALLOC!E257,FUNCALLOC!E245)-SUM(FUNCALLOC!E341:'FUNCALLOC'!E342)-SUM(FUNCALLOC!E248:E250,FUNCALLOC!E253:E254)","v":175624.44280800904},{"$f":"SUM(FUNCALLOC!F367,FUNCALLOC!F359,FUNCALLOC!F348,FUNCALLOC!F333,FUNCALLOC!F305,FUNCALLOC!F294,FUNCALLOC!F281,FUNCALLOC!F257,FUNCALLOC!F245)-SUM(FUNCALLOC!F341:'FUNCALLOC'!F342)-SUM(FUNCALLOC!F248:F250,FUNCALLOC!F253:F254)","v":2660307.0291096312},{"$f":"SUM(FUNCALLOC!G367,FUNCALLOC!G359,FUNCALLOC!G348,FUNCALLOC!G333,FUNCALLOC!G305,FUNCALLOC!G294,FUNCALLOC!G281,FUNCALLOC!G257,FUNCALLOC!G245)-SUM(FUNCALLOC!G341:'FUNCALLOC'!G342)-SUM(FUNCALLOC!G248:G250,FUNCALLOC!G253:G254)","v":18888541.177613892},{"$f":"SUM(FUNCALLOC!H367,FUNCALLOC!H359,FUNCALLOC!H348,FUNCALLOC!H333,FUNCALLOC!H305,FUNCALLOC!H294,FUNCALLOC!H281,FUNCALLOC!H257,FUNCALLOC!H245)-SUM(FUNCALLOC!H341:'FUNCALLOC'!H342)-SUM(FUNCALLOC!H248:H250,FUNCALLOC!H253:H254)","v":0},{"$f":"SUM(FUNCALLOC!I367,FUNCALLOC!I359,FUNCALLOC!I348,FUNCALLOC!I333,FUNCALLOC!I305,FUNCALLOC!I294,FUNCALLOC!I281,FUNCALLOC!I257,FUNCALLOC!I245)-SUM(FUNCALLOC!I341:'FUNCALLOC'!I342)-SUM(FUNCALLOC!I248:I250,FUNCALLOC!I253:I254)","v":2168.52},{"$f":"SUM(FUNCALLOC!J367,FUNCALLOC!J359,FUNCALLOC!J348,FUNCALLOC!J333,FUNCALLOC!J305,FUNCALLOC!J294,FUNCALLOC!J281,FUNCALLOC!J257,FUNCALLOC!J245)-SUM(FUNCALLOC!J341:'FUNCALLOC'!J342)-SUM(FUNCALLOC!J248:J250,FUNCALLOC!J253:J254)","v":2990469.1021378995},{"$f":"SUM(FUNCALLOC!K367,FUNCALLOC!K359,FUNCALLOC!K348,FUNCALLOC!K333,FUNCALLOC!K305,FUNCALLOC!K294,FUNCALLOC!K281,FUNCALLOC!K257,FUNCALLOC!K245)-SUM(FUNCALLOC!K341:'FUNCALLOC'!K342)-SUM(FUNCALLOC!K248:K250,FUNCALLOC!K253:K254)","v":470499.932802975},{"$f":"SUM(FUNCALLOC!L367,FUNCALLOC!L359,FUNCALLOC!L348,FUNCALLOC!L333,FUNCALLOC!L305,FUNCALLOC!L294,FUNCALLOC!L281,FUNCALLOC!L257,FUNCALLOC!L245)-SUM(FUNCALLOC!L341:'FUNCALLOC'!L342)-SUM(FUNCALLOC!L248:L250,FUNCALLOC!L253:L254)","v":8977315.4875942804},{"$f":"SUM(FUNCALLOC!M367,FUNCALLOC!M359,FUNCALLOC!M348,FUNCALLOC!M333,FUNCALLOC!M305,FUNCALLOC!M294,FUNCALLOC!M281,FUNCALLOC!M257,FUNCALLOC!M245)-SUM(FUNCALLOC!M341:'FUNCALLOC'!M342)-SUM(FUNCALLOC!M248:M250,FUNCALLOC!M253:M254)","v":439788.83228584862},{"$f":"SUM(FUNCALLOC!N367,FUNCALLOC!N359,FUNCALLOC!N348,FUNCALLOC!N333,FUNCALLOC!N305,FUNCALLOC!N294,FUNCALLOC!N281,FUNCALLOC!N257,FUNCALLOC!N245)-SUM(FUNCALLOC!N341:'FUNCALLOC'!N342)-SUM(FUNCALLOC!N248:N250,FUNCALLOC!N253:N254)","v":-64440.99},{"$f":"SUM(FUNCALLOC!O367,FUNCALLOC!O359,FUNCALLOC!O348,FUNCALLOC!O333,FUNCALLOC!O305,FUNCALLOC!O294,FUNCALLOC!O281,FUNCALLOC!O257,FUNCALLOC!O245)-SUM(FUNCALLOC!O341:'FUNCALLOC'!O342)-SUM(FUNCALLOC!O248:O250,FUNCALLOC!O253:O254)","v":654751.78295638133},{"$f":"SUM(FUNCALLOC!P367,FUNCALLOC!P359,FUNCALLOC!P348,FUNCALLOC!P333,FUNCALLOC!P305,FUNCALLOC!P294,FUNCALLOC!P281,FUNCALLOC!P257,FUNCALLOC!P245)-SUM(FUNCALLOC!P341:'FUNCALLOC'!P342)-SUM(FUNCALLOC!P248:P250,FUNCALLOC!P253:P254)","v":0},{"$f":"SUM(FUNCALLOC!Q367,FUNCALLOC!Q359,FUNCALLOC!Q348,FUNCALLOC!Q333,FUNCALLOC!Q305,FUNCALLOC!Q294,FUNCALLOC!Q281,FUNCALLOC!Q257,FUNCALLOC!Q245)-SUM(FUNCALLOC!Q341:'FUNCALLOC'!Q342)-SUM(FUNCALLOC!Q248:Q250,FUNCALLOC!Q253:Q254)","v":0},{"$f":"SUM(FUNCALLOC!R367,FUNCALLOC!R359,FUNCALLOC!R348,FUNCALLOC!R333,FUNCALLOC!R305,FUNCALLOC!R294,FUNCALLOC!R281,FUNCALLOC!R257,FUNCALLOC!R245)-SUM(FUNCALLOC!R341:'FUNCALLOC'!R342)-SUM(FUNCALLOC!R248:R250,FUNCALLOC!R253:R254)","v":0},{"$f":"SUM(FUNCALLOC!S367,FUNCALLOC!S359,FUNCALLOC!S348,FUNCALLOC!S333,FUNCALLOC!S305,FUNCALLOC!S294,FUNCALLOC!S281,FUNCALLOC!S257,FUNCALLOC!S245)-SUM(FUNCALLOC!S341:'FUNCALLOC'!S342)-SUM(FUNCALLOC!S248:S250,FUNCALLOC!S253:S254)","v":16015757.417790217},{"$f":"SUM(FUNCALLOC!T367,FUNCALLOC!T359,FUNCALLOC!T348,FUNCALLOC!T333,FUNCALLOC!T305,FUNCALLOC!T294,FUNCALLOC!T281,FUNCALLOC!T257,FUNCALLOC!T245)-SUM(FUNCALLOC!T341:'FUNCALLOC'!T342)-SUM(FUNCALLOC!T248:T250,FUNCALLOC!T253:T254)","v":152969.10030669608},{"$f":"SUM(FUNCALLOC!U367,FUNCALLOC!U359,FUNCALLOC!U348,FUNCALLOC!U333,FUNCALLOC!U305,FUNCALLOC!U294,FUNCALLOC!U281,FUNCALLOC!U257,FUNCALLOC!U245)-SUM(FUNCALLOC!U341:'FUNCALLOC'!U342)-SUM(FUNCALLOC!U248:U250,FUNCALLOC!U253:U254)","v":8134861.3396884436},{"$f":"SUM(FUNCALLOC!V367,FUNCALLOC!V359,FUNCALLOC!V348,FUNCALLOC!V333,FUNCALLOC!V305,FUNCALLOC!V294,FUNCALLOC!V281,FUNCALLOC!V257,FUNCALLOC!V245)-SUM(FUNCALLOC!V341:'FUNCALLOC'!V342)-SUM(FUNCALLOC!V248:V250,FUNCALLOC!V253:V254)","v":4354300.3311844729},{"$f":"SUM(FUNCALLOC!W367,FUNCALLOC!W359,FUNCALLOC!W348,FUNCALLOC!W333,FUNCALLOC!W305,FUNCALLOC!W294,FUNCALLOC!W281,FUNCALLOC!W257,FUNCALLOC!W245)-SUM(FUNCALLOC!W341:'FUNCALLOC'!W342)-SUM(FUNCALLOC!W248:W250,FUNCALLOC!W253:W254)","v":721089.69560061931},{"$f":"SUM(FUNCALLOC!X367,FUNCALLOC!X359,FUNCALLOC!X348,FUNCALLOC!X333,FUNCALLOC!X305,FUNCALLOC!X294,FUNCALLOC!X281,FUNCALLOC!X257,FUNCALLOC!X245)-SUM(FUNCALLOC!X341:'FUNCALLOC'!X342)-SUM(FUNCALLOC!X248:X250,FUNCALLOC!X253:X254)","v":0},{"$f":"SUM(FUNCALLOC!Y367,FUNCALLOC!Y359,FUNCALLOC!Y348,FUNCALLOC!Y333,FUNCALLOC!Y305,FUNCALLOC!Y294,FUNCALLOC!Y281,FUNCALLOC!Y257,FUNCALLOC!Y245)-SUM(FUNCALLOC!Y341:'FUNCALLOC'!Y342)-SUM(FUNCALLOC!Y248:Y250,FUNCALLOC!Y253:Y254)","v":0},{"$f":"SUM(FUNCALLOC!Z367,FUNCALLOC!Z359,FUNCALLOC!Z348,FUNCALLOC!Z333,FUNCALLOC!Z305,FUNCALLOC!Z294,FUNCALLOC!Z281,FUNCALLOC!Z257,FUNCALLOC!Z245)-SUM(FUNCALLOC!Z341:'FUNCALLOC'!Z342)-SUM(FUNCALLOC!Z248:Z250,FUNCALLOC!Z253:Z254)","v":0},{"$f":"SUM(FUNCALLOC!AA367,FUNCALLOC!AA359,FUNCALLOC!AA348,FUNCALLOC!AA333,FUNCALLOC!AA305,FUNCALLOC!AA294,FUNCALLOC!AA281,FUNCALLOC!AA257,FUNCALLOC!AA245)-SUM(FUNCALLOC!AA341:'FUNCALLOC'!AA342)-SUM(FUNCALLOC!AA248:AA250,FUNCALLOC!AA253:AA254)","v":263310.75223596767},{"$f":"SUM(FUNCALLOC!AB367,FUNCALLOC!AB359,FUNCALLOC!AB348,FUNCALLOC!AB333,FUNCALLOC!AB305,FUNCALLOC!AB294,FUNCALLOC!AB281,FUNCALLOC!AB257,FUNCALLOC!AB245)-SUM(FUNCALLOC!AB341:'FUNCALLOC'!AB342)-SUM(FUNCALLOC!AB248:AB250,FUNCALLOC!AB253:AB254)","v":2455543.2867576927},{"$f":"SUM(FUNCALLOC!AC367,FUNCALLOC!AC359,FUNCALLOC!AC348,FUNCALLOC!AC333,FUNCALLOC!AC305,FUNCALLOC!AC294,FUNCALLOC!AC281,FUNCALLOC!AC257,FUNCALLOC!AC245)-SUM(FUNCALLOC!AC341:'FUNCALLOC'!AC342)-SUM(FUNCALLOC!AC248:AC250,FUNCALLOC!AC253:AC254)","v":463290.22852216166},{"$f":"SUM(FUNCALLOC!AD367,FUNCALLOC!AD359,FUNCALLOC!AD348,FUNCALLOC!AD333,FUNCALLOC!AD305,FUNCALLOC!AD294,FUNCALLOC!AD281,FUNCALLOC!AD257,FUNCALLOC!AD245)-SUM(FUNCALLOC!AD341:'FUNCALLOC'!AD342)-SUM(FUNCALLOC!AD248:AD250,FUNCALLOC!AD253:AD254)","v":1214006.3384608719},{"$f":"SUM(FUNCALLOC!AE367,FUNCALLOC!AE359,FUNCALLOC!AE348,FUNCALLOC!AE333,FUNCALLOC!AE305,FUNCALLOC!AE294,FUNCALLOC!AE281,FUNCALLOC!AE257,FUNCALLOC!AE245)-SUM(FUNCALLOC!AE341:'FUNCALLOC'!AE342)-SUM(FUNCALLOC!AE248:AE250,FUNCALLOC!AE253:AE254)","v":0},{"$f":"SUM(FUNCALLOC!AF367,FUNCALLOC!AF359,FUNCALLOC!AF348,FUNCALLOC!AF333,FUNCALLOC!AF305,FUNCALLOC!AF294,FUNCALLOC!AF281,FUNCALLOC!AF257,FUNCALLOC!AF245)-SUM(FUNCALLOC!AF341:'FUNCALLOC'!AF342)-SUM(FUNCALLOC!AF248:AF250,FUNCALLOC!AF253:AF254)","v":1537867.0426393296},{"$f":"SUM(FUNCALLOC!AG367,FUNCALLOC!AG359,FUNCALLOC!AG348,FUNCALLOC!AG333,FUNCALLOC!AG305,FUNCALLOC!AG294,FUNCALLOC!AG281,FUNCALLOC!AG257,FUNCALLOC!AG245)-SUM(FUNCALLOC!AG341:'FUNCALLOC'!AG342)-SUM(FUNCALLOC!AG248:AG250,FUNCALLOC!AG253:AG254)","v":8440992.6670592874},{"$f":"SUM(FUNCALLOC!AH367,FUNCALLOC!AH359,FUNCALLOC!AH348,FUNCALLOC!AH333,FUNCALLOC!AH305,FUNCALLOC!AH294,FUNCALLOC!AH281,FUNCALLOC!AH257,FUNCALLOC!AH245)-SUM(FUNCALLOC!AH341:'FUNCALLOC'!AH342)-SUM(FUNCALLOC!AH248:AH250,FUNCALLOC!AH253:AH254)","v":6043092.1134438394},{"$f":"SUM(FUNCALLOC!AI367,FUNCALLOC!AI359,FUNCALLOC!AI348,FUNCALLOC!AI333,FUNCALLOC!AI305,FUNCALLOC!AI294,FUNCALLOC!AI281,FUNCALLOC!AI257,FUNCALLOC!AI245)-SUM(FUNCALLOC!AI341:'FUNCALLOC'!AI342)-SUM(FUNCALLOC!AI248:AI250,FUNCALLOC!AI253:AI254)","v":0},{"$f":"SUM(FUNCALLOC!AJ367,FUNCALLOC!AJ359,FUNCALLOC!AJ348,FUNCALLOC!AJ333,FUNCALLOC!AJ305,FUNCALLOC!AJ294,FUNCALLOC!AJ281,FUNCALLOC!AJ257,FUNCALLOC!AJ245)-SUM(FUNCALLOC!AJ341:'FUNCALLOC'!AJ342)-SUM(FUNCALLOC!AJ248:AJ250,FUNCALLOC!AJ253:AJ254)","v":0},{"$f":"SUM(FUNCALLOC!AK367,FUNCALLOC!AK359,FUNCALLOC!AK348,FUNCALLOC!AK333,FUNCALLOC!AK305,FUNCALLOC!AK294,FUNCALLOC!AK281,FUNCALLOC!AK257,FUNCALLOC!AK245)-SUM(FUNCALLOC!AK341:'FUNCALLOC'!AK342)-SUM(FUNCALLOC!AK248:AK250,FUNCALLOC!AK253:AK254)","v":0},{"$f":"SUM(FUNCALLOC!AL367,FUNCALLOC!AL359,FUNCALLOC!AL348,FUNCALLOC!AL333,FUNCALLOC!AL305,FUNCALLOC!AL294,FUNCALLOC!AL281,FUNCALLOC!AL257,FUNCALLOC!AL245)-SUM(FUNCALLOC!AL341:'FUNCALLOC'!AL342)-SUM(FUNCALLOC!AL248:AL250,FUNCALLOC!AL253:AL254)","v":113489.25065038592},{"$f":"SUM(FUNCALLOC!AM367,FUNCALLOC!AM359,FUNCALLOC!AM348,FUNCALLOC!AM333,FUNCALLOC!AM305,FUNCALLOC!AM294,FUNCALLOC!AM281,FUNCALLOC!AM257,FUNCALLOC!AM245)-SUM(FUNCALLOC!AM341:'FUNCALLOC'!AM342)-SUM(FUNCALLOC!AM248:AM250,FUNCALLOC!AM253:AM254)","v":3656.514575639033},{"$f":"SUM(FUNCALLOC!AN367,FUNCALLOC!AN359,FUNCALLOC!AN348,FUNCALLOC!AN333,FUNCALLOC!AN305,FUNCALLOC!AN294,FUNCALLOC!AN281,FUNCALLOC!AN257,FUNCALLOC!AN245)-SUM(FUNCALLOC!AN341:'FUNCALLOC'!AN342)-SUM(FUNCALLOC!AN248:AN250,FUNCALLOC!AN253:AN254)","v":0},{"$f":"SUM(FUNCALLOC!AO367,FUNCALLOC!AO359,FUNCALLOC!AO348,FUNCALLOC!AO333,FUNCALLOC!AO305,FUNCALLOC!AO294,FUNCALLOC!AO281,FUNCALLOC!AO257,FUNCALLOC!AO245)-SUM(FUNCALLOC!AO341:'FUNCALLOC'!AO342)-SUM(FUNCALLOC!AO248:AO250,FUNCALLOC!AO253:AO254)","v":0},{"$f":"SUM(FUNCALLOC!AP367,FUNCALLOC!AP359,FUNCALLOC!AP348,FUNCALLOC!AP333,FUNCALLOC!AP305,FUNCALLOC!AP294,FUNCALLOC!AP281,FUNCALLOC!AP257,FUNCALLOC!AP245)-SUM(FUNCALLOC!AP341:'FUNCALLOC'!AP342)-SUM(FUNCALLOC!AP248:AP250,FUNCALLOC!AP253:AP254)","v":0},{"$f":"SUM(FUNCALLOC!AQ367,FUNCALLOC!AQ359,FUNCALLOC!AQ348,FUNCALLOC!AQ333,FUNCALLOC!AQ305,FUNCALLOC!AQ294,FUNCALLOC!AQ281,FUNCALLOC!AQ257,FUNCALLOC!AQ245)-SUM(FUNCALLOC!AQ341:'FUNCALLOC'!AQ342)-SUM(FUNCALLOC!AQ248:AQ250,FUNCALLOC!AQ253:AQ254)","v":0},{"$f":"SUM(FUNCALLOC!AR367,FUNCALLOC!AR359,FUNCALLOC!AR348,FUNCALLOC!AR333,FUNCALLOC!AR305,FUNCALLOC!AR294,FUNCALLOC!AR281,FUNCALLOC!AR257,FUNCALLOC!AR245)-SUM(FUNCALLOC!AR341:'FUNCALLOC'!AR342)-SUM(FUNCALLOC!AR248:AR250,FUNCALLOC!AR253:AR254)","v":0},{"$f":"SUM(FUNCALLOC!AS367,FUNCALLOC!AS359,FUNCALLOC!AS348,FUNCALLOC!AS333,FUNCALLOC!AS305,FUNCALLOC!AS294,FUNCALLOC!AS281,FUNCALLOC!AS257,FUNCALLOC!AS245)-SUM(FUNCALLOC!AS341:'FUNCALLOC'!AS342)-SUM(FUNCALLOC!AS248:AS250,FUNCALLOC!AS253:AS254)","v":0},{"$f":"SUM(FUNCALLOC!AT367,FUNCALLOC!AT359,FUNCALLOC!AT348,FUNCALLOC!AT333,FUNCALLOC!AT305,FUNCALLOC!AT294,FUNCALLOC!AT281,FUNCALLOC!AT257,FUNCALLOC!AT245)-SUM(FUNCALLOC!AT341:'FUNCALLOC'!AT342)-SUM(FUNCALLOC!AT248:AT250,FUNCALLOC!AT253:AT254)","v":0},{"$f":"SUM(FUNCALLOC!AU367,FUNCALLOC!AU359,FUNCALLOC!AU348,FUNCALLOC!AU333,FUNCALLOC!AU305,FUNCALLOC!AU294,FUNCALLOC!AU281,FUNCALLOC!AU257,FUNCALLOC!AU245)-SUM(FUNCALLOC!AU341:'FUNCALLOC'!AU342)-SUM(FUNCALLOC!AU248:AU250,FUNCALLOC!AU253:AU254)","v":0},{"$f":"SUM(FUNCALLOC!AV367,FUNCALLOC!AV359,FUNCALLOC!AV348,FUNCALLOC!AV333,FUNCALLOC!AV305,FUNCALLOC!AV294,FUNCALLOC!AV281,FUNCALLOC!AV257,FUNCALLOC!AV245)-SUM(FUNCALLOC!AV341:'FUNCALLOC'!AV342)-SUM(FUNCALLOC!AV248:AV250,FUNCALLOC!AV253:AV254)","v":0},{"$f":"SUM(FUNCALLOC!AW367,FUNCALLOC!AW359,FUNCALLOC!AW348,FUNCALLOC!AW333,FUNCALLOC!AW305,FUNCALLOC!AW294,FUNCALLOC!AW281,FUNCALLOC!AW257,FUNCALLOC!AW245)-SUM(FUNCALLOC!AW341:'FUNCALLOC'!AW342)-SUM(FUNCALLOC!AW248:AW250,FUNCALLOC!AW253:AW254)","v":0},{"$f":"SUM(FUNCALLOC!AX367,FUNCALLOC!AX359,FUNCALLOC!AX348,FUNCALLOC!AX333,FUNCALLOC!AX305,FUNCALLOC!AX294,FUNCALLOC!AX281,FUNCALLOC!AX257,FUNCALLOC!AX245)-SUM(FUNCALLOC!AX341:'FUNCALLOC'!AX342)-SUM(FUNCALLOC!AX248:AX250,FUNCALLOC!AX253:AX254)","v":0},{"$f":"SUM(FUNCALLOC!AY367,FUNCALLOC!AY359,FUNCALLOC!AY348,FUNCALLOC!AY333,FUNCALLOC!AY305,FUNCALLOC!AY294,FUNCALLOC!AY281,FUNCALLOC!AY257,FUNCALLOC!AY245)-SUM(FUNCALLOC!AY341:'FUNCALLOC'!AY342)-SUM(FUNCALLOC!AY248:AY250,FUNCALLOC!AY253:AY254)","v":0},{"$f":"SUM(FUNCALLOC!AZ367,FUNCALLOC!AZ359,FUNCALLOC!AZ348,FUNCALLOC!AZ333,FUNCALLOC!AZ305,FUNCALLOC!AZ294,FUNCALLOC!AZ281,FUNCALLOC!AZ257,FUNCALLOC!AZ245)-SUM(FUNCALLOC!AZ341:'FUNCALLOC'!AZ342)-SUM(FUNCALLOC!AZ248:AZ250,FUNCALLOC!AZ253:AZ254)","v":0},{"$f":"SUM(FUNCALLOC!BA367,FUNCALLOC!BA359,FUNCALLOC!BA348,FUNCALLOC!BA333,FUNCALLOC!BA305,FUNCALLOC!BA294,FUNCALLOC!BA281,FUNCALLOC!BA257,FUNCALLOC!BA245)-SUM(FUNCALLOC!BA341:'FUNCALLOC'!BA342)-SUM(FUNCALLOC!BA248:BA250,FUNCALLOC!BA253:BA254)","v":0},{"$f":"SUM(FUNCALLOC!BB367,FUNCALLOC!BB359,FUNCALLOC!BB348,FUNCALLOC!BB333,FUNCALLOC!BB305,FUNCALLOC!BB294,FUNCALLOC!BB281,FUNCALLOC!BB257,FUNCALLOC!BB245)-SUM(FUNCALLOC!BB341:'FUNCALLOC'!BB342)-SUM(FUNCALLOC!BB248:BB250,FUNCALLOC!BB253:BB254)","v":0},{"$f":"SUM(FUNCALLOC!BC367,FUNCALLOC!BC359,FUNCALLOC!BC348,FUNCALLOC!BC333,FUNCALLOC!BC305,FUNCALLOC!BC294,FUNCALLOC!BC281,FUNCALLOC!BC257,FUNCALLOC!BC245)-SUM(FUNCALLOC!BC341:'FUNCALLOC'!BC342)-SUM(FUNCALLOC!BC248:BC250,FUNCALLOC!BC253:BC254)","v":0},{"$f":"SUM(FUNCALLOC!BD367,FUNCALLOC!BD359,FUNCALLOC!BD348,FUNCALLOC!BD333,FUNCALLOC!BD305,FUNCALLOC!BD294,FUNCALLOC!BD281,FUNCALLOC!BD257,FUNCALLOC!BD245)-SUM(FUNCALLOC!BD341:'FUNCALLOC'!BD342)-SUM(FUNCALLOC!BD248:BD250,FUNCALLOC!BD253:BD254)","v":0},{"$f":"SUM(FUNCALLOC!BE367,FUNCALLOC!BE359,FUNCALLOC!BE348,FUNCALLOC!BE333,FUNCALLOC!BE305,FUNCALLOC!BE294,FUNCALLOC!BE281,FUNCALLOC!BE257,FUNCALLOC!BE245)-SUM(FUNCALLOC!BE341:'FUNCALLOC'!BE342)-SUM(FUNCALLOC!BE248:BE250,FUNCALLOC!BE253:BE254)","v":0},{"$f":"SUM(FUNCALLOC!BF367,FUNCALLOC!BF359,FUNCALLOC!BF348,FUNCALLOC!BF333,FUNCALLOC!BF305,FUNCALLOC!BF294,FUNCALLOC!BF281,FUNCALLOC!BF257,FUNCALLOC!BF245)-SUM(FUNCALLOC!BF341:'FUNCALLOC'!BF342)-SUM(FUNCALLOC!BF248:BF250,FUNCALLOC!BF253:BF254)","v":0},{"$f":"SUM(FUNCALLOC!BG367,FUNCALLOC!BG359,FUNCALLOC!BG348,FUNCALLOC!BG333,FUNCALLOC!BG305,FUNCALLOC!BG294,FUNCALLOC!BG281,FUNCALLOC!BG257,FUNCALLOC!BG245)-SUM(FUNCALLOC!BG341:'FUNCALLOC'!BG342)-SUM(FUNCALLOC!BG248:BG250,FUNCALLOC!BG253:BG254)","v":0},{"$f":"SUM(FUNCALLOC!BH367,FUNCALLOC!BH359,FUNCALLOC!BH348,FUNCALLOC!BH333,FUNCALLOC!BH305,FUNCALLOC!BH294,FUNCALLOC!BH281,FUNCALLOC!BH257,FUNCALLOC!BH245)-SUM(FUNCALLOC!BH341:'FUNCALLOC'!BH342)-SUM(FUNCALLOC!BH248:BH250,FUNCALLOC!BH253:BH254)","v":0}]
[null,null,null,{"$f":"IF((D52=0)*OR($C52=0),0,D52/$C52)","v":2.0635176543897988E-3},3.1257554090384609E-2,0.22193287883215693,0,2.5479251249720134E-5,3.5136827701795013E-2,5.5281878889119956E-3,0.10547990189457256,5.1673446196632573E-3,-7.5715611338180073E-4,7.6930741630918164E-3,0,0,0,0.18817880729827066,1.7973263516859197E-3,9.558139927487723E-2,5.1161304555636458E-2,8.4725183663477352E-3,0,0,0,3.0937970657282515E-3,2.8851661205736089E-2,5.4434767187097255E-3,1.4264093721246443E-2,0,1.8069328744061176E-2,9.9178321141169479E-2,7.1003939222897564E-2,0,0,0,1.3334537525425852E-3,4.2962598256401009E-5,0,0,0,0,0,{"$f":"IF((AR52=0)*OR($C52=0),0,AR52/$C52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["BASE","Rate Base",{"$f":"SUM(D55:BG55)","v":2142648724.0681682},{"$f":"FUNCALLOC!E229","v":2304259.1843737932},{"$f":"FUNCALLOC!F229","v":38831097.357911862},{"$f":"FUNCALLOC!G229","v":731760266.67893326},{"$f":"FUNCALLOC!H229","v":45744151.227052823},{"$f":"FUNCALLOC!I229","v":1733.6061486491185},{"$f":"FUNCALLOC!J229","v":15075061.702332523},{"$f":"FUNCALLOC!K229","v":6020007.8717681272},{"$f":"FUNCALLOC!L229","v":347789843.24361551},{"$f":"FUNCALLOC!M229","v":24084944.030608553},{"$f":"FUNCALLOC!N229","v":-51516.839360041115},{"$f":"FUNCALLOC!O229","v":523436.13006666111},{"$f":"FUNCALLOC!P229","v":0},{"$f":"FUNCALLOC!Q229","v":0},{"$f":"FUNCALLOC!R229","v":0},{"$f":"FUNCALLOC!S229","v":522694072.18621659},{"$f":"FUNCALLOC!T229","v":4992335.9771392439},{"$f":"FUNCALLOC!U229","v":169081067.63889959},{"$f":"FUNCALLOC!V229","v":123147542.59189945},{"$f":"FUNCALLOC!W229","v":36814788.64852602},{"$f":"FUNCALLOC!X229","v":7052757.1883919351},{"$f":"FUNCALLOC!Y229","v":-13796257.84},{"$f":"FUNCALLOC!Z229","v":-13197398.865525},{"$f":"FUNCALLOC!AA229","v":31351706.204153061},{"$f":"FUNCALLOC!AB229","v":1963064.6432577064},{"$f":"FUNCALLOC!AC229","v":2421254.3334075855},{"$f":"FUNCALLOC!AD229","v":3520585.9910384566},{"$f":"FUNCALLOC!AE229","v":23650143.091287754},{"$f":"FUNCALLOC!AF229","v":1229435.6339459068},{"$f":"FUNCALLOC!AG229","v":7842261.1013846127},{"$f":"FUNCALLOC!AH229","v":20931195.938872054},{"$f":"FUNCALLOC!AI229","v":0},{"$f":"FUNCALLOC!AJ229","v":0},{"$f":"FUNCALLOC!AK229","v":0},{"$f":"FUNCALLOC!AL229","v":90728.083085740509},{"$f":"FUNCALLOC!AM229","v":3397.1528177111782},{"$f":"FUNCALLOC!AN229","v":772760.1759176082},{"$f":"FUNCALLOC!AO229","v":0},{"$f":"FUNCALLOC!AP229","v":0},{"$f":"FUNCALLOC!AQ229","v":0},{"$f":"FUNCALLOC!AR229","v":0},{"$f":"FUNCALLOC!AS229","v":0},{"$f":"FUNCALLOC!AT229","v":0},{"$f":"FUNCALLOC!AU229","v":0},{"$f":"FUNCALLOC!AV229","v":0},{"$f":"FUNCALLOC!AW229","v":0},{"$f":"FUNCALLOC!AX229","v":0},{"$f":"FUNCALLOC!AY229","v":0},{"$f":"FUNCALLOC!AZ229","v":0},{"$f":"FUNCALLOC!BA229","v":0},{"$f":"FUNCALLOC!BB229","v":0},{"$f":"FUNCALLOC!BC229","v":0},{"$f":"FUNCALLOC!BD229","v":0},{"$f":"FUNCALLOC!BE229","v":0},{"$f":"FUNCALLOC!BF229","v":0},{"$f":"FUNCALLOC!BG229","v":0},{"$f":"FUNCALLOC!BI229","v":0}]
[null,null,null,{"$f":"IF((D55=0)*OR($C55=0),0,D55/$C55)","v":1.0754255508568765E-3},1.8122941442395974E-2,0.34152134153356084,2.134934705498533E-2,8.0909489697293193E-7,7.035713102663912E-3,2.8096102754249703E-3,0.16231771420901872,1.1240733845013735E-2,-2.4043530225630261E-5,2.4429395457451945E-4,0,0,0,0.24394762721245161,2.3299834084144597E-3,7.891217339530654E-2,5.7474443294691702E-2,1.7181905850916682E-2,3.2916068365145385E-3,-6.4388799176589026E-3,-6.1593852119947992E-3,1.4632219389012461E-2,9.161859436905308E-4,1.1300285978797491E-3,1.6430999405045031E-3,1.1037807002906243E-2,5.7379243743305836E-4,3.6600778341747036E-3,9.7688415762014237E-3,0,0,0,4.2343890562461609E-5,1.5854921899008854E-6,3.6065649363671565E-4,0,0,0,0,{"$f":"IF((AR55=0)*OR($C55=0),0,AR55/$C55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["MR_EXP","Meter Reading Expenses",{"$f":"SUM(D58:BG58)","v":8127627.0797813451},{"$f":"FUNCALLOC!E337+FUNCALLOC!E338","v":0},{"$f":"FUNCALLOC!F337+FUNCALLOC!F338","v":0},{"$f":"FUNCALLOC!G337+FUNCALLOC!G338","v":0},{"$f":"FUNCALLOC!H337+FUNCALLOC!H338","v":0},{"$f":"FUNCALLOC!I337+FUNCALLOC!I338","v":0},{"$f":"FUNCALLOC!J337+FUNCALLOC!J338","v":0},{"$f":"FUNCALLOC!K337+FUNCALLOC!K338","v":0},{"$f":"FUNCALLOC!L337+FUNCALLOC!L338","v":0},{"$f":"FUNCALLOC!M337+FUNCALLOC!M338","v":0},{"$f":"FUNCALLOC!N337+FUNCALLOC!N338","v":0},{"$f":"FUNCALLOC!O337+FUNCALLOC!O338","v":0},{"$f":"FUNCALLOC!P337+FUNCALLOC!P338","v":0},{"$f":"FUNCALLOC!Q337+FUNCALLOC!Q338","v":0},{"$f":"FUNCALLOC!R337+FUNCALLOC!R338","v":0},{"$f":"FUNCALLOC!S337+FUNCALLOC!S338","v":0},{"$f":"FUNCALLOC!T337+FUNCALLOC!T338","v":0},{"$f":"FUNCALLOC!U337+FUNCALLOC!U338","v":0},{"$f":"FUNCALLOC!V337+FUNCALLOC!V338","v":0},{"$f":"FUNCALLOC!W337+FUNCALLOC!W338","v":0},{"$f":"FUNCALLOC!X337+FUNCALLOC!X338","v":0},{"$f":"FUNCALLOC!Y337+FUNCALLOC!Y338","v":0},{"$f":"FUNCALLOC!Z337+FUNCALLOC!Z338","v":0},{"$f":"FUNCALLOC!AA337+FUNCALLOC!AA338","v":0},{"$f":"FUNCALLOC!AB337+FUNCALLOC!AB338","v":0},{"$f":"FUNCALLOC!AC337+FUNCALLOC!AC338","v":0},{"$f":"FUNCALLOC!AD337+FUNCALLOC!AD338","v":0},{"$f":"FUNCALLOC!AE337+FUNCALLOC!AE338","v":0},{"$f":"FUNCALLOC!AF337+FUNCALLOC!AF338","v":0},{"$f":"FUNCALLOC!AG337+FUNCALLOC!AG338","v":8124107.8350805454},{"$f":"FUNCALLOC!AH337+FUNCALLOC!AH338","v":0},{"$f":"FUNCALLOC!AI337+FUNCALLOC!AI338","v":0},{"$f":"FUNCALLOC!AJ337+FUNCALLOC!AJ338","v":0},{"$f":"FUNCALLOC!AK337+FUNCALLOC!AK338","v":0},{"$f":"FUNCALLOC!AL337+FUNCALLOC!AL338","v":0},{"$f":"FUNCALLOC!AM337+FUNCALLOC!AM338","v":3519.2447007994347},{"$f":"FUNCALLOC!AN337+FUNCALLOC!AN338","v":0},{"$f":"FUNCALLOC!AO337+FUNCALLOC!AO338","v":0},{"$f":"FUNCALLOC!AP337+FUNCALLOC!AP338","v":0},{"$f":"FUNCALLOC!AQ337+FUNCALLOC!AQ338","v":0},{"$f":"FUNCALLOC!AR337+FUNCALLOC!AR338","v":0},{"$f":"FUNCALLOC!AS337+FUNCALLOC!AS338","v":0},{"$f":"FUNCALLOC!AT337+FUNCALLOC!AT338","v":0},{"$f":"FUNCALLOC!AU337+FUNCALLOC!AU338","v":0},{"$f":"FUNCALLOC!AV337+FUNCALLOC!AV338","v":0},{"$f":"FUNCALLOC!AW337+FUNCALLOC!AW338","v":0},{"$f":"FUNCALLOC!AX337+FUNCALLOC!AX338","v":0},{"$f":"FUNCALLOC!AY337+FUNCALLOC!AY338","v":0},{"$f":"FUNCALLOC!AZ337+FUNCALLOC!AZ338","v":0},{"$f":"FUNCALLOC!BA337+FUNCALLOC!BA338","v":0},{"$f":"FUNCALLOC!BB337+FUNCALLOC!BB338","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF((D58=0)*OR($C58=0),0,D58/$C58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99956700219310579,0,0,0,{"$f":"IF((AJ58=0)*OR($C58=0),0,AJ58/$C58)","v":0},0,4.3299780689422474E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["STOR_OML","Undergroung Storage O&M Labor (Excluding JP Bal.)",{"$f":"SUM(D61:BG61)","v":831171.9910929075},{"$f":"SUM(FUNCALLOC!E420:E424)","v":0},{"$f":"SUM(FUNCALLOC!F420:F424)","v":831171.9910929075},{"$f":"SUM(FUNCALLOC!G420:G424)","v":0},{"$f":"SUM(FUNCALLOC!H420:H424)","v":0},{"$f":"SUM(FUNCALLOC!I420:I424)","v":0},{"$f":"SUM(FUNCALLOC!J420:J424)","v":0},{"$f":"SUM(FUNCALLOC!K420:K424)","v":0},{"$f":"SUM(FUNCALLOC!L420:L424)","v":0},{"$f":"SUM(FUNCALLOC!M420:M424)","v":0},{"$f":"SUM(FUNCALLOC!N420:N424)","v":0},{"$f":"SUM(FUNCALLOC!O420:O424)","v":0},{"$f":"SUM(FUNCALLOC!P420:P424)","v":0},{"$f":"SUM(FUNCALLOC!Q420:Q424)","v":0},{"$f":"SUM(FUNCALLOC!R420:R424)","v":0},{"$f":"SUM(FUNCALLOC!S420:S424)","v":0},{"$f":"SUM(FUNCALLOC!T420:T424)","v":0},{"$f":"SUM(FUNCALLOC!U420:U424)","v":0},{"$f":"SUM(FUNCALLOC!V420:V424)","v":0},{"$f":"SUM(FUNCALLOC!W420:W424)","v":0},{"$f":"SUM(FUNCALLOC!X420:X424)","v":0},{"$f":"SUM(FUNCALLOC!Y420:Y424)","v":0},{"$f":"SUM(FUNCALLOC!Z420:Z424)","v":0},{"$f":"SUM(FUNCALLOC!AA420:AA424)","v":0},{"$f":"SUM(FUNCALLOC!AB420:AB424)","v":0},{"$f":"SUM(FUNCALLOC!AC420:AC424)","v":0},{"$f":"SUM(FUNCALLOC!AD420:AD424)","v":0},{"$f":"SUM(FUNCALLOC!AE420:AE424)","v":0},{"$f":"SUM(FUNCALLOC!AF420:AF424)","v":0},{"$f":"SUM(FUNCALLOC!AG420:AG424)","v":0},{"$f":"SUM(FUNCALLOC!AH420:AH424)","v":0},{"$f":"SUM(FUNCALLOC!AI420:AI424)","v":0},{"$f":"SUM(FUNCALLOC!AJ420:AJ424)","v":0},{"$f":"SUM(FUNCALLOC!AK420:AK424)","v":0},{"$f":"SUM(FUNCALLOC!AL420:AL424)","v":0},{"$f":"SUM(FUNCALLOC!AM420:AM424)","v":0},{"$f":"SUM(FUNCALLOC!AN420:AN424)","v":0},{"$f":"SUM(FUNCALLOC!AO420:AO424)","v":0},{"$f":"SUM(FUNCALLOC!AP420:AP424)","v":0},{"$f":"SUM(FUNCALLOC!AQ420:AQ424)","v":0},{"$f":"SUM(FUNCALLOC!AR420:AR424)","v":0},{"$f":"SUM(FUNCALLOC!AS420:AS424)","v":0},{"$f":"SUM(FUNCALLOC!AT420:AT424)","v":0},{"$f":"SUM(FUNCALLOC!AU420:AU424)","v":0},{"$f":"SUM(FUNCALLOC!AV420:AV424)","v":0},{"$f":"SUM(FUNCALLOC!AW420:AW424)","v":0},{"$f":"SUM(FUNCALLOC!AX420:AX424)","v":0},{"$f":"SUM(FUNCALLOC!AY420:AY424)","v":0},{"$f":"SUM(FUNCALLOC!AZ420:AZ424)","v":0},{"$f":"SUM(FUNCALLOC!BA420:BA424)","v":0},{"$f":"SUM(FUNCALLOC!BB420:BB424)","v":0},{"$f":"SUM(FUNCALLOC!BC420:BC424)","v":0},{"$f":"SUM(FUNCALLOC!BD420:BD424)","v":0},{"$f":"SUM(FUNCALLOC!BE420:BE424)","v":0},{"$f":"SUM(FUNCALLOC!BF420:BF424)","v":0},{"$f":"SUM(FUNCALLOC!BG420:BG424)","v":0},{"$f":"SUM(FUNCALLOC!BI420:BI424)","v":0}]
[null,null,null,{"$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/$C61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["GENPLT","General Plant",{"$f":"SUM(D64:BG64)","v":186727923.09999999},{"$f":"FUNCALLOC!E101","v":435487.73161748023},{"$f":"FUNCALLOC!F101","v":3761925.4220760483},{"$f":"FUNCALLOC!G101","v":46832950.831685178},{"$f":"FUNCALLOC!H101","v":1705737.6430760419},{"$f":"FUNCALLOC!I101","v":0},{"$f":"FUNCALLOC!J101","v":6427339.1031322302},{"$f":"FUNCALLOC!K101","v":195041.50954941855},{"$f":"FUNCALLOC!L101","v":22258689.587384034},{"$f":"FUNCALLOC!M101","v":1820151.2158047874},{"$f":"FUNCALLOC!N101","v":0},{"$f":"FUNCALLOC!O101","v":0},{"$f":"FUNCALLOC!P101","v":0},{"$f":"FUNCALLOC!Q101","v":0},{"$f":"FUNCALLOC!R101","v":0},{"$f":"FUNCALLOC!S101","v":39488875.609076798},{"$f":"FUNCALLOC!T101","v":377164.66455302789},{"$f":"FUNCALLOC!U101","v":19522739.45664496},{"$f":"FUNCALLOC!V101","v":12607745.563736701},{"$f":"FUNCALLOC!W101","v":3454609.2445312948},{"$f":"FUNCALLOC!X101","v":0},{"$f":"FUNCALLOC!Y101","v":0},{"$f":"FUNCALLOC!Z101","v":0},{"$f":"FUNCALLOC!AA101","v":15779681.648191312},{"$f":"FUNCALLOC!AB101","v":0},{"$f":"FUNCALLOC!AC101","v":1039209.7515764328},{"$f":"FUNCALLOC!AD101","v":1292149.9904937253},{"$f":"FUNCALLOC!AE101","v":624039.69807526341},{"$f":"FUNCALLOC!AF101","v":0},{"$f":"FUNCALLOC!AG101","v":554434.3717056365},{"$f":"FUNCALLOC!AH101","v":8158141.5502732797},{"$f":"FUNCALLOC!AI101","v":0},{"$f":"FUNCALLOC!AJ101","v":0},{"$f":"FUNCALLOC!AK101","v":0},{"$f":"FUNCALLOC!AL101","v":0},{"$f":"FUNCALLOC!AM101","v":240.17286133755272},{"$f":"FUNCALLOC!AN101","v":391568.33395501244},{"$f":"FUNCALLOC!AO101","v":0},{"$f":"FUNCALLOC!AP101","v":0},{"$f":"FUNCALLOC!AQ101","v":0},{"$f":"FUNCALLOC!AR101","v":0},{"$f":"FUNCALLOC!AS101","v":0},{"$f":"FUNCALLOC!AT101","v":0},{"$f":"FUNCALLOC!AU101","v":0},{"$f":"FUNCALLOC!AV101","v":0},{"$f":"FUNCALLOC!AW101","v":0},{"$f":"FUNCALLOC!AX101","v":0},{"$f":"FUNCALLOC!AY101","v":0},{"$f":"FUNCALLOC!AZ101","v":0},{"$f":"FUNCALLOC!BA101","v":0},{"$f":"FUNCALLOC!BB101","v":0},{"$f":"FUNCALLOC!BC101","v":0},{"$f":"FUNCALLOC!BD101","v":0},{"$f":"FUNCALLOC!BE101","v":0},{"$f":"FUNCALLOC!BF101","v":0},{"$f":"FUNCALLOC!BG101","v":0},{"$f":"FUNCALLOC!BI101","v":0}]
[null,null,null,{"$f":"IF((D64=0)*OR($C64=0),0,D64/$C64)","v":2.3322046557774853E-3},2.0146560619438755E-2,0.25080850284295364,9.134882532606298E-3,0,3.4420878229819665E-2,1.0445224597981863E-3,0.11920386205690109,9.7476113137617143E-3,0,0,0,0,0,0.21147814934956988,2.0198621517952711E-3,0.10455179457113001,6.751933698199368E-2,1.8500764037745004E-2,0,0,0,8.4506277294910434E-2,0,5.5653687692970057E-3,6.9199612411568953E-3,3.3419731110117157E-3,0,2.969209759853193E-3,4.3689992449090116E-2,0,0,0,0,1.2862182439041584E-6,2.0969993531460879E-3,0,0,0,0,{"$f":"IF((AR64=0)*OR($C64=0),0,AR64/$C64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DSERV","Distribution Service Plant (Account 380)",{"$f":"SUM(D67:BG67)","v":1176420000},{"$f":"SUM(FUNCALLOC!E71:E72)","v":0},{"$f":"SUM(FUNCALLOC!F71:F72)","v":0},{"$f":"SUM(FUNCALLOC!G71:G72)","v":0},{"$f":"SUM(FUNCALLOC!H71:H72)","v":0},{"$f":"SUM(FUNCALLOC!I71:I72)","v":0},{"$f":"SUM(FUNCALLOC!J71:J72)","v":0},{"$f":"SUM(FUNCALLOC!K71:K72)","v":0},{"$f":"SUM(FUNCALLOC!L71:L72)","v":0},{"$f":"SUM(FUNCALLOC!M71:M72)","v":0},{"$f":"SUM(FUNCALLOC!N71:N72)","v":0},{"$f":"SUM(FUNCALLOC!O71:O72)","v":0},{"$f":"SUM(FUNCALLOC!P71:P72)","v":0},{"$f":"SUM(FUNCALLOC!Q71:Q72)","v":0},{"$f":"SUM(FUNCALLOC!R71:R72)","v":0},{"$f":"SUM(FUNCALLOC!S71:S72)","v":1165290124.7571113},{"$f":"SUM(FUNCALLOC!T71:T72)","v":11129875.242888613},{"$f":"SUM(FUNCALLOC!U71:U72)","v":0},{"$f":"SUM(FUNCALLOC!V71:V72)","v":0},{"$f":"SUM(FUNCALLOC!W71:W72)","v":0},{"$f":"SUM(FUNCALLOC!X71:X72)","v":0},{"$f":"SUM(FUNCALLOC!Y71:Y72)","v":0},{"$f":"SUM(FUNCALLOC!Z71:Z72)","v":0},{"$f":"SUM(FUNCALLOC!AA71:AA72)","v":0},{"$f":"SUM(FUNCALLOC!AB71:AB72)","v":0},{"$f":"SUM(FUNCALLOC!AC71:AC72)","v":0},{"$f":"SUM(FUNCALLOC!AD71:AD72)","v":0},{"$f":"SUM(FUNCALLOC!AE71:AE72)","v":0},{"$f":"SUM(FUNCALLOC!AF71:AF72)","v":0},{"$f":"SUM(FUNCALLOC!AG71:AG72)","v":0},{"$f":"SUM(FUNCALLOC!AH71:AH72)","v":0},{"$f":"SUM(FUNCALLOC!AI71:AI72)","v":0},{"$f":"SUM(FUNCALLOC!AJ71:AJ72)","v":0},{"$f":"SUM(FUNCALLOC!AK71:AK72)","v":0},{"$f":"SUM(FUNCALLOC!AL71:AL72)","v":0},{"$f":"SUM(FUNCALLOC!AM71:AM72)","v":0},{"$f":"SUM(FUNCALLOC!AN71:AN72)","v":0},{"$f":"SUM(FUNCALLOC!AO71:AO72)","v":0},{"$f":"SUM(FUNCALLOC!AP71:AP72)","v":0},{"$f":"SUM(FUNCALLOC!AQ71:AQ72)","v":0},{"$f":"SUM(FUNCALLOC!AR71:AR72)","v":0},{"$f":"SUM(FUNCALLOC!AS71:AS72)","v":0},{"$f":"SUM(FUNCALLOC!AT71:AT72)","v":0},{"$f":"SUM(FUNCALLOC!AU71:AU72)","v":0},{"$f":"SUM(FUNCALLOC!AV71:AV72)","v":0},{"$f":"SUM(FUNCALLOC!AW71:AW72)","v":0},{"$f":"SUM(FUNCALLOC!AX71:AX72)","v":0},{"$f":"SUM(FUNCALLOC!AY71:AY72)","v":0},{"$f":"SUM(FUNCALLOC!AZ71:AZ72)","v":0},{"$f":"SUM(FUNCALLOC!BA71:BA72)","v":0},{"$f":"SUM(FUNCALLOC!BB71:BB72)","v":0},{"$f":"SUM(FUNCALLOC!BC71:BC72)","v":0},{"$f":"SUM(FUNCALLOC!BD71:BD72)","v":0},{"$f":"SUM(FUNCALLOC!BE71:BE72)","v":0},{"$f":"SUM(FUNCALLOC!BF71:BF72)","v":0},{"$f":"SUM(FUNCALLOC!BG71:BG72)","v":0},{"$f":"SUM(FUNCALLOC!BI71:BI72)","v":0}]
[null,null,null,{"$f":"IF((D67=0)*OR($C67=0),0,D67/$C67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.99053919922911149,9.4608007708884695E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR67=0)*OR($C67=0),0,AR67/$C67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DMAINS_SERV","Distribution Mains & Services Plant (Accounts 376 & 380)",{"$f":"SUM(D70:BG70)","v":3163199120.0599995},{"$f":"SUM(FUNCALLOC!E66:E67,FUNCALLOC!E71:E72)","v":0},{"$f":"SUM(FUNCALLOC!F66:F67,FUNCALLOC!F71:F72)","v":0},{"$f":"SUM(FUNCALLOC!G66:G67,FUNCALLOC!G71:G72)","v":1346714715.1062276},{"$f":"SUM(FUNCALLOC!H66:H67,FUNCALLOC!H71:H72)","v":0},{"$f":"SUM(FUNCALLOC!I66:I67,FUNCALLOC!I71:I72)","v":0},{"$f":"SUM(FUNCALLOC!J66:J67,FUNCALLOC!J71:J72)","v":0},{"$f":"SUM(FUNCALLOC!K66:K67,FUNCALLOC!K71:K72)","v":0},{"$f":"SUM(FUNCALLOC!L66:L67,FUNCALLOC!L71:L72)","v":640064404.95377219},{"$f":"SUM(FUNCALLOC!M66:M67,FUNCALLOC!M71:M72)","v":0},{"$f":"SUM(FUNCALLOC!N66:N67,FUNCALLOC!N71:N72)","v":0},{"$f":"SUM(FUNCALLOC!O66:O67,FUNCALLOC!O71:O72)","v":0},{"$f":"SUM(FUNCALLOC!P66:P67,FUNCALLOC!P71:P72)","v":0},{"$f":"SUM(FUNCALLOC!Q66:Q67,FUNCALLOC!Q71:Q72)","v":0},{"$f":"SUM(FUNCALLOC!R66:R67,FUNCALLOC!R71:R72)","v":0},{"$f":"SUM(FUNCALLOC!S66:S67,FUNCALLOC!S71:S72)","v":1165290124.7571113},{"$f":"SUM(FUNCALLOC!T66:T67,FUNCALLOC!T71:T72)","v":11129875.242888613},{"$f":"SUM(FUNCALLOC!U66:U67,FUNCALLOC!U71:U72)","v":0},{"$f":"SUM(FUNCALLOC!V66:V67,FUNCALLOC!V71:V72)","v":0},{"$f":"SUM(FUNCALLOC!W66:W67,FUNCALLOC!W71:W72)","v":0},{"$f":"SUM(FUNCALLOC!X66:X67,FUNCALLOC!X71:X72)","v":0},{"$f":"SUM(FUNCALLOC!Y66:Y67,FUNCALLOC!Y71:Y72)","v":0},{"$f":"SUM(FUNCALLOC!Z66:Z67,FUNCALLOC!Z71:Z72)","v":0},{"$f":"SUM(FUNCALLOC!AA66:AA67,FUNCALLOC!AA71:AA72)","v":0},{"$f":"SUM(FUNCALLOC!AB66:AB67,FUNCALLOC!AB71:AB72)","v":0},{"$f":"SUM(FUNCALLOC!AC66:AC67,FUNCALLOC!AC71:AC72)","v":0},{"$f":"SUM(FUNCALLOC!AD66:AD67,FUNCALLOC!AD71:AD72)","v":0},{"$f":"SUM(FUNCALLOC!AE66:AE67,FUNCALLOC!AE71:AE72)","v":0},{"$f":"SUM(FUNCALLOC!AF66:AF67,FUNCALLOC!AF71:AF72)","v":0},{"$f":"SUM(FUNCALLOC!AG66:AG67,FUNCALLOC!AG71:AG72)","v":0},{"$f":"SUM(FUNCALLOC!AH66:AH67,FUNCALLOC!AH71:AH72)","v":0},{"$f":"SUM(FUNCALLOC!AI66:AI67,FUNCALLOC!AI71:AI72)","v":0},{"$f":"SUM(FUNCALLOC!AJ66:AJ67,FUNCALLOC!AJ71:AJ72)","v":0},{"$f":"SUM(FUNCALLOC!AK66:AK67,FUNCALLOC!AK71:AK72)","v":0},{"$f":"SUM(FUNCALLOC!AL66:AL67,FUNCALLOC!AL71:AL72)","v":0},{"$f":"SUM(FUNCALLOC!AM66:AM67,FUNCALLOC!AM71:AM72)","v":0},{"$f":"SUM(FUNCALLOC!AN66:AN67,FUNCALLOC!AN71:AN72)","v":0},{"$f":"SUM(FUNCALLOC!AO66:AO67,FUNCALLOC!AO71:AO72)","v":0},{"$f":"SUM(FUNCALLOC!AP66:AP67,FUNCALLOC!AP71:AP72)","v":0},{"$f":"SUM(FUNCALLOC!AQ66:AQ67,FUNCALLOC!AQ71:AQ72)","v":0},{"$f":"SUM(FUNCALLOC!AR66:AR67,FUNCALLOC!AR71:AR72)","v":0},{"$f":"SUM(FUNCALLOC!AS66:AS67,FUNCALLOC!AS71:AS72)","v":0},{"$f":"SUM(FUNCALLOC!AT66:AT67,FUNCALLOC!AT71:AT72)","v":0},{"$f":"SUM(FUNCALLOC!AU66:AU67,FUNCALLOC!AU71:AU72)","v":0},{"$f":"SUM(FUNCALLOC!AV66:AV67,FUNCALLOC!AV71:AV72)","v":0},{"$f":"SUM(FUNCALLOC!AW66:AW67,FUNCALLOC!AW71:AW72)","v":0},{"$f":"SUM(FUNCALLOC!AX66:AX67,FUNCALLOC!AX71:AX72)","v":0},{"$f":"SUM(FUNCALLOC!AY66:AY67,FUNCALLOC!AY71:AY72)","v":0},{"$f":"SUM(FUNCALLOC!AZ66:AZ67,FUNCALLOC!AZ71:AZ72)","v":0},{"$f":"SUM(FUNCALLOC!BA66:BA67,FUNCALLOC!BA71:BA72)","v":0},{"$f":"SUM(FUNCALLOC!BB66:BB67,FUNCALLOC!BB71:BB72)","v":0},{"$f":"SUM(FUNCALLOC!BC66:BC67,FUNCALLOC!BC71:BC72)","v":0},{"$f":"SUM(FUNCALLOC!BD66:BD67,FUNCALLOC!BD71:BD72)","v":0},{"$f":"SUM(FUNCALLOC!BE66:BE67,FUNCALLOC!BE71:BE72)","v":0},{"$f":"SUM(FUNCALLOC!BF66:BF67,FUNCALLOC!BF71:BF72)","v":0},{"$f":"SUM(FUNCALLOC!BG66:BG67,FUNCALLOC!BG71:BG72)","v":0},{"$f":"SUM(FUNCALLOC!BH66:BH67,FUNCALLOC!BH71:BH72)","v":0}]
[null,null,null,{"$f":"IF((D70=0)*OR($C70=0),0,D70/$C70)","v":0},0,0.42574452760997328,0,0,0,0,0.20234717469876873,0,0,0,0,0,0,0.36838974738176083,3.5185503094972729E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR70=0)*OR($C70=0),0,AR70/$C70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["NETPLT","Net Plant - Prod., Stor. (x JP Bal.), Trans., Distr.",{"$f":"SUM(D73:BG73)","v":2427676193.6488509},{"$f":"FUNCALLOC!E28+SUM(FUNCALLOC!E32:'FUNCALLOC'!E39)+FUNCALLOC!E49+FUNCALLOC!E60+FUNCALLOC!E83+FUNCALLOC!E132+SUM(FUNCALLOC!E136:'FUNCALLOC'!E143)+FUNCALLOC!E154+FUNCALLOC!E165+FUNCALLOC!E188","v":2031000},{"$f":"FUNCALLOC!F28+SUM(FUNCALLOC!F32:'FUNCALLOC'!F39)+FUNCALLOC!F49+FUNCALLOC!F60+FUNCALLOC!F83+FUNCALLOC!F132+SUM(FUNCALLOC!F136:'FUNCALLOC'!F143)+FUNCALLOC!F154+FUNCALLOC!F165+FUNCALLOC!F188","v":29314725.6514},{"$f":"FUNCALLOC!G28+SUM(FUNCALLOC!G32:'FUNCALLOC'!G39)+FUNCALLOC!G49+FUNCALLOC!G60+FUNCALLOC!G83+FUNCALLOC!G132+SUM(FUNCALLOC!G136:'FUNCALLOC'!G143)+FUNCALLOC!G154+FUNCALLOC!G165+FUNCALLOC!G188","v":879786189.89941192},{"$f":"FUNCALLOC!H28+SUM(FUNCALLOC!H32:'FUNCALLOC'!H39)+FUNCALLOC!H49+FUNCALLOC!H60+FUNCALLOC!H83+FUNCALLOC!H132+SUM(FUNCALLOC!H136:'FUNCALLOC'!H143)+FUNCALLOC!H154+FUNCALLOC!H165+FUNCALLOC!H188","v":59539505.909614637},{"$f":"FUNCALLOC!I28+SUM(FUNCALLOC!I32:'FUNCALLOC'!I39)+FUNCALLOC!I49+FUNCALLOC!I60+FUNCALLOC!I83+FUNCALLOC!I132+SUM(FUNCALLOC!I136:'FUNCALLOC'!I143)+FUNCALLOC!I154+FUNCALLOC!I165+FUNCALLOC!I188","v":0},{"$f":"FUNCALLOC!J28+SUM(FUNCALLOC!J32:'FUNCALLOC'!J39)+FUNCALLOC!J49+FUNCALLOC!J60+FUNCALLOC!J83+FUNCALLOC!J132+SUM(FUNCALLOC!J136:'FUNCALLOC'!J143)+FUNCALLOC!J154+FUNCALLOC!J165+FUNCALLOC!J188","v":0},{"$f":"FUNCALLOC!K28+SUM(FUNCALLOC!K32:'FUNCALLOC'!K39)+FUNCALLOC!K49+FUNCALLOC!K60+FUNCALLOC!K83+FUNCALLOC!K132+SUM(FUNCALLOC!K136:'FUNCALLOC'!K143)+FUNCALLOC!K154+FUNCALLOC!K165+FUNCALLOC!K188","v":0},{"$f":"FUNCALLOC!L28+SUM(FUNCALLOC!L32:'FUNCALLOC'!L39)+FUNCALLOC!L49+FUNCALLOC!L60+FUNCALLOC!L83+FUNCALLOC!L132+SUM(FUNCALLOC!L136:'FUNCALLOC'!L143)+FUNCALLOC!L154+FUNCALLOC!L165+FUNCALLOC!L188","v":418143366.08039165},{"$f":"FUNCALLOC!M28+SUM(FUNCALLOC!M32:'FUNCALLOC'!M39)+FUNCALLOC!M49+FUNCALLOC!M60+FUNCALLOC!M83+FUNCALLOC!M132+SUM(FUNCALLOC!M136:'FUNCALLOC'!M143)+FUNCALLOC!M154+FUNCALLOC!M165+FUNCALLOC!M188","v":28297840.659053817},{"$f":"FUNCALLOC!N28+SUM(FUNCALLOC!N32:'FUNCALLOC'!N39)+FUNCALLOC!N49+FUNCALLOC!N60+FUNCALLOC!N83+FUNCALLOC!N132+SUM(FUNCALLOC!N136:'FUNCALLOC'!N143)+FUNCALLOC!N154+FUNCALLOC!N165+FUNCALLOC!N188","v":0},{"$f":"FUNCALLOC!O28+SUM(FUNCALLOC!O32:'FUNCALLOC'!O39)+FUNCALLOC!O49+FUNCALLOC!O60+FUNCALLOC!O83+FUNCALLOC!O132+SUM(FUNCALLOC!O136:'FUNCALLOC'!O143)+FUNCALLOC!O154+FUNCALLOC!O165+FUNCALLOC!O188","v":0},{"$f":"FUNCALLOC!P28+SUM(FUNCALLOC!P32:'FUNCALLOC'!P39)+FUNCALLOC!P49+FUNCALLOC!P60+FUNCALLOC!P83+FUNCALLOC!P132+SUM(FUNCALLOC!P136:'FUNCALLOC'!P143)+FUNCALLOC!P154+FUNCALLOC!P165+FUNCALLOC!P188","v":0},{"$f":"FUNCALLOC!Q28+SUM(FUNCALLOC!Q32:'FUNCALLOC'!Q39)+FUNCALLOC!Q49+FUNCALLOC!Q60+FUNCALLOC!Q83+FUNCALLOC!Q132+SUM(FUNCALLOC!Q136:'FUNCALLOC'!Q143)+FUNCALLOC!Q154+FUNCALLOC!Q165+FUNCALLOC!Q188","v":0},{"$f":"FUNCALLOC!R28+SUM(FUNCALLOC!R32:'FUNCALLOC'!R39)+FUNCALLOC!R49+FUNCALLOC!R60+FUNCALLOC!R83+FUNCALLOC!R132+SUM(FUNCALLOC!R136:'FUNCALLOC'!R143)+FUNCALLOC!R154+FUNCALLOC!R165+FUNCALLOC!R188","v":0},{"$f":"FUNCALLOC!S28+SUM(FUNCALLOC!S32:'FUNCALLOC'!S39)+FUNCALLOC!S49+FUNCALLOC!S60+FUNCALLOC!S83+FUNCALLOC!S132+SUM(FUNCALLOC!S136:'FUNCALLOC'!S143)+FUNCALLOC!S154+FUNCALLOC!S165+FUNCALLOC!S188","v":617110062.55684602},{"$f":"FUNCALLOC!T28+SUM(FUNCALLOC!T32:'FUNCALLOC'!T39)+FUNCALLOC!T49+FUNCALLOC!T60+FUNCALLOC!T83+FUNCALLOC!T132+SUM(FUNCALLOC!T136:'FUNCALLOC'!T143)+FUNCALLOC!T154+FUNCALLOC!T165+FUNCALLOC!T188","v":5894118.4358019829},{"$f":"FUNCALLOC!U28+SUM(FUNCALLOC!U32:'FUNCALLOC'!U39)+FUNCALLOC!U49+FUNCALLOC!U60+FUNCALLOC!U83+FUNCALLOC!U132+SUM(FUNCALLOC!U136:'FUNCALLOC'!U143)+FUNCALLOC!U154+FUNCALLOC!U165+FUNCALLOC!U188","v":173598271.00639459},{"$f":"FUNCALLOC!V28+SUM(FUNCALLOC!V32:'FUNCALLOC'!V39)+FUNCALLOC!V49+FUNCALLOC!V60+FUNCALLOC!V83+FUNCALLOC!V132+SUM(FUNCALLOC!V136:'FUNCALLOC'!V143)+FUNCALLOC!V154+FUNCALLOC!V165+FUNCALLOC!V188","v":132817197.56275022},{"$f":"FUNCALLOC!W28+SUM(FUNCALLOC!W32:'FUNCALLOC'!W39)+FUNCALLOC!W49+FUNCALLOC!W60+FUNCALLOC!W83+FUNCALLOC!W132+SUM(FUNCALLOC!W136:'FUNCALLOC'!W143)+FUNCALLOC!W154+FUNCALLOC!W165+FUNCALLOC!W188","v":40752577.835366264},{"$f":"FUNCALLOC!X28+SUM(FUNCALLOC!X32:'FUNCALLOC'!X39)+FUNCALLOC!X49+FUNCALLOC!X60+FUNCALLOC!X83+FUNCALLOC!X132+SUM(FUNCALLOC!X136:'FUNCALLOC'!X143)+FUNCALLOC!X154+FUNCALLOC!X165+FUNCALLOC!X188","v":9394857.0800000001},{"$f":"FUNCALLOC!Y28+SUM(FUNCALLOC!Y32:'FUNCALLOC'!Y39)+FUNCALLOC!Y49+FUNCALLOC!Y60+FUNCALLOC!Y83+FUNCALLOC!Y132+SUM(FUNCALLOC!Y136:'FUNCALLOC'!Y143)+FUNCALLOC!Y154+FUNCALLOC!Y165+FUNCALLOC!Y188","v":0},{"$f":"FUNCALLOC!Z28+SUM(FUNCALLOC!Z32:'FUNCALLOC'!Z39)+FUNCALLOC!Z49+FUNCALLOC!Z60+FUNCALLOC!Z83+FUNCALLOC!Z132+SUM(FUNCALLOC!Z136:'FUNCALLOC'!Z143)+FUNCALLOC!Z154+FUNCALLOC!Z165+FUNCALLOC!Z188","v":0},{"$f":"FUNCALLOC!AA28+SUM(FUNCALLOC!AA32:'FUNCALLOC'!AA39)+FUNCALLOC!AA49+FUNCALLOC!AA60+FUNCALLOC!AA83+FUNCALLOC!AA132+SUM(FUNCALLOC!AA136:'FUNCALLOC'!AA143)+FUNCALLOC!AA154+FUNCALLOC!AA165+FUNCALLOC!AA188","v":0},{"$f":"FUNCALLOC!AB28+SUM(FUNCALLOC!AB32:'FUNCALLOC'!AB39)+FUNCALLOC!AB49+FUNCALLOC!AB60+FUNCALLOC!AB83+FUNCALLOC!AB132+SUM(FUNCALLOC!AB136:'FUNCALLOC'!AB143)+FUNCALLOC!AB154+FUNCALLOC!AB165+FUNCALLOC!AB188","v":0},{"$f":"FUNCALLOC!AC28+SUM(FUNCALLOC!AC32:'FUNCALLOC'!AC39)+FUNCALLOC!AC49+FUNCALLOC!AC60+FUNCALLOC!AC83+FUNCALLOC!AC132+SUM(FUNCALLOC!AC136:'FUNCALLOC'!AC143)+FUNCALLOC!AC154+FUNCALLOC!AC165+FUNCALLOC!AC188","v":0},{"$f":"FUNCALLOC!AD28+SUM(FUNCALLOC!AD32:'FUNCALLOC'!AD39)+FUNCALLOC!AD49+FUNCALLOC!AD60+FUNCALLOC!AD83+FUNCALLOC!AD132+SUM(FUNCALLOC!AD136:'FUNCALLOC'!AD143)+FUNCALLOC!AD154+FUNCALLOC!AD165+FUNCALLOC!AD188","v":0},{"$f":"FUNCALLOC!AE28+SUM(FUNCALLOC!AE32:'FUNCALLOC'!AE39)+FUNCALLOC!AE49+FUNCALLOC!AE60+FUNCALLOC!AE83+FUNCALLOC!AE132+SUM(FUNCALLOC!AE136:'FUNCALLOC'!AE143)+FUNCALLOC!AE154+FUNCALLOC!AE165+FUNCALLOC!AE188","v":30996480.971819915},{"$f":"FUNCALLOC!AF28+SUM(FUNCALLOC!AF32:'FUNCALLOC'!AF39)+FUNCALLOC!AF49+FUNCALLOC!AF60+FUNCALLOC!AF83+FUNCALLOC!AF132+SUM(FUNCALLOC!AF136:'FUNCALLOC'!AF143)+FUNCALLOC!AF154+FUNCALLOC!AF165+FUNCALLOC!AF188","v":0},{"$f":"FUNCALLOC!AG28+SUM(FUNCALLOC!AG32:'FUNCALLOC'!AG39)+FUNCALLOC!AG49+FUNCALLOC!AG60+FUNCALLOC!AG83+FUNCALLOC!AG132+SUM(FUNCALLOC!AG136:'FUNCALLOC'!AG143)+FUNCALLOC!AG154+FUNCALLOC!AG165+FUNCALLOC!AG188","v":0},{"$f":"FUNCALLOC!AH28+SUM(FUNCALLOC!AH32:'FUNCALLOC'!AH39)+FUNCALLOC!AH49+FUNCALLOC!AH60+FUNCALLOC!AH83+FUNCALLOC!AH132+SUM(FUNCALLOC!AH136:'FUNCALLOC'!AH143)+FUNCALLOC!AH154+FUNCALLOC!AH165+FUNCALLOC!AH188","v":0},{"$f":"FUNCALLOC!AI28+SUM(FUNCALLOC!AI32:'FUNCALLOC'!AI39)+FUNCALLOC!AI49+FUNCALLOC!AI60+FUNCALLOC!AI83+FUNCALLOC!AI132+SUM(FUNCALLOC!AI136:'FUNCALLOC'!AI143)+FUNCALLOC!AI154+FUNCALLOC!AI165+FUNCALLOC!AI188","v":0},{"$f":"FUNCALLOC!AJ28+SUM(FUNCALLOC!AJ32:'FUNCALLOC'!AJ39)+FUNCALLOC!AJ49+FUNCALLOC!AJ60+FUNCALLOC!AJ83+FUNCALLOC!AJ132+SUM(FUNCALLOC!AJ136:'FUNCALLOC'!AJ143)+FUNCALLOC!AJ154+FUNCALLOC!AJ165+FUNCALLOC!AJ188","v":0},{"$f":"FUNCALLOC!AK28+SUM(FUNCALLOC!AK32:'FUNCALLOC'!AK39)+FUNCALLOC!AK49+FUNCALLOC!AK60+FUNCALLOC!AK83+FUNCALLOC!AK132+SUM(FUNCALLOC!AK136:'FUNCALLOC'!AK143)+FUNCALLOC!AK154+FUNCALLOC!AK165+FUNCALLOC!AK188","v":0},{"$f":"FUNCALLOC!AL28+SUM(FUNCALLOC!AL32:'FUNCALLOC'!AL39)+FUNCALLOC!AL49+FUNCALLOC!AL60+FUNCALLOC!AL83+FUNCALLOC!AL132+SUM(FUNCALLOC!AL136:'FUNCALLOC'!AL143)+FUNCALLOC!AL154+FUNCALLOC!AL165+FUNCALLOC!AL188","v":0},{"$f":"FUNCALLOC!AM28+SUM(FUNCALLOC!AM32:'FUNCALLOC'!AM39)+FUNCALLOC!AM49+FUNCALLOC!AM60+FUNCALLOC!AM83+FUNCALLOC!AM132+SUM(FUNCALLOC!AM136:'FUNCALLOC'!AM143)+FUNCALLOC!AM154+FUNCALLOC!AM165+FUNCALLOC!AM188","v":0},{"$f":"FUNCALLOC!AN28+SUM(FUNCALLOC!AN32:'FUNCALLOC'!AN39)+FUNCALLOC!AN49+FUNCALLOC!AN60+FUNCALLOC!AN83+FUNCALLOC!AN132+SUM(FUNCALLOC!AN136:'FUNCALLOC'!AN143)+FUNCALLOC!AN154+FUNCALLOC!AN165+FUNCALLOC!AN188","v":0},{"$f":"FUNCALLOC!AO28+SUM(FUNCALLOC!AO32:'FUNCALLOC'!AO39)+FUNCALLOC!AO49+FUNCALLOC!AO60+FUNCALLOC!AO83+FUNCALLOC!AO132+SUM(FUNCALLOC!AO136:'FUNCALLOC'!AO143)+FUNCALLOC!AO154+FUNCALLOC!AO165+FUNCALLOC!AO188","v":0},{"$f":"FUNCALLOC!AP28+SUM(FUNCALLOC!AP32:'FUNCALLOC'!AP39)+FUNCALLOC!AP49+FUNCALLOC!AP60+FUNCALLOC!AP83+FUNCALLOC!AP132+SUM(FUNCALLOC!AP136:'FUNCALLOC'!AP143)+FUNCALLOC!AP154+FUNCALLOC!AP165+FUNCALLOC!AP188","v":0},{"$f":"FUNCALLOC!AQ28+SUM(FUNCALLOC!AQ32:'FUNCALLOC'!AQ39)+FUNCALLOC!AQ49+FUNCALLOC!AQ60+FUNCALLOC!AQ83+FUNCALLOC!AQ132+SUM(FUNCALLOC!AQ136:'FUNCALLOC'!AQ143)+FUNCALLOC!AQ154+FUNCALLOC!AQ165+FUNCALLOC!AQ188","v":0},{"$f":"FUNCALLOC!AR28+SUM(FUNCALLOC!AR32:'FUNCALLOC'!AR39)+FUNCALLOC!AR49+FUNCALLOC!AR60+FUNCALLOC!AR83+FUNCALLOC!AR132+SUM(FUNCALLOC!AR136:'FUNCALLOC'!AR143)+FUNCALLOC!AR154+FUNCALLOC!AR165+FUNCALLOC!AR188","v":0},{"$f":"FUNCALLOC!AS28+SUM(FUNCALLOC!AS32:'FUNCALLOC'!AS39)+FUNCALLOC!AS49+FUNCALLOC!AS60+FUNCALLOC!AS83+FUNCALLOC!AS132+SUM(FUNCALLOC!AS136:'FUNCALLOC'!AS143)+FUNCALLOC!AS154+FUNCALLOC!AS165+FUNCALLOC!AS188","v":0},{"$f":"FUNCALLOC!AT28+SUM(FUNCALLOC!AT32:'FUNCALLOC'!AT39)+FUNCALLOC!AT49+FUNCALLOC!AT60+FUNCALLOC!AT83+FUNCALLOC!AT132+SUM(FUNCALLOC!AT136:'FUNCALLOC'!AT143)+FUNCALLOC!AT154+FUNCALLOC!AT165+FUNCALLOC!AT188","v":0},{"$f":"FUNCALLOC!AU28+SUM(FUNCALLOC!AU32:'FUNCALLOC'!AU39)+FUNCALLOC!AU49+FUNCALLOC!AU60+FUNCALLOC!AU83+FUNCALLOC!AU132+SUM(FUNCALLOC!AU136:'FUNCALLOC'!AU143)+FUNCALLOC!AU154+FUNCALLOC!AU165+FUNCALLOC!AU188","v":0},{"$f":"FUNCALLOC!AV28+SUM(FUNCALLOC!AV32:'FUNCALLOC'!AV39)+FUNCALLOC!AV49+FUNCALLOC!AV60+FUNCALLOC!AV83+FUNCALLOC!AV132+SUM(FUNCALLOC!AV136:'FUNCALLOC'!AV143)+FUNCALLOC!AV154+FUNCALLOC!AV165+FUNCALLOC!AV188","v":0},{"$f":"FUNCALLOC!AW28+SUM(FUNCALLOC!AW32:'FUNCALLOC'!AW39)+FUNCALLOC!AW49+FUNCALLOC!AW60+FUNCALLOC!AW83+FUNCALLOC!AW132+SUM(FUNCALLOC!AW136:'FUNCALLOC'!AW143)+FUNCALLOC!AW154+FUNCALLOC!AW165+FUNCALLOC!AW188","v":0},{"$f":"FUNCALLOC!AX28+SUM(FUNCALLOC!AX32:'FUNCALLOC'!AX39)+FUNCALLOC!AX49+FUNCALLOC!AX60+FUNCALLOC!AX83+FUNCALLOC!AX132+SUM(FUNCALLOC!AX136:'FUNCALLOC'!AX143)+FUNCALLOC!AX154+FUNCALLOC!AX165+FUNCALLOC!AX188","v":0},{"$f":"FUNCALLOC!AY28+SUM(FUNCALLOC!AY32:'FUNCALLOC'!AY39)+FUNCALLOC!AY49+FUNCALLOC!AY60+FUNCALLOC!AY83+FUNCALLOC!AY132+SUM(FUNCALLOC!AY136:'FUNCALLOC'!AY143)+FUNCALLOC!AY154+FUNCALLOC!AY165+FUNCALLOC!AY188","v":0},{"$f":"FUNCALLOC!AZ28+SUM(FUNCALLOC!AZ32:'FUNCALLOC'!AZ39)+FUNCALLOC!AZ49+FUNCALLOC!AZ60+FUNCALLOC!AZ83+FUNCALLOC!AZ132+SUM(FUNCALLOC!AZ136:'FUNCALLOC'!AZ143)+FUNCALLOC!AZ154+FUNCALLOC!AZ165+FUNCALLOC!AZ188","v":0},{"$f":"FUNCALLOC!BA28+SUM(FUNCALLOC!BA32:'FUNCALLOC'!BA39)+FUNCALLOC!BA49+FUNCALLOC!BA60+FUNCALLOC!BA83+FUNCALLOC!BA132+SUM(FUNCALLOC!BA136:'FUNCALLOC'!BA143)+FUNCALLOC!BA154+FUNCALLOC!BA165+FUNCALLOC!BA188","v":0},{"$f":"FUNCALLOC!BB28+SUM(FUNCALLOC!BB32:'FUNCALLOC'!BB39)+FUNCALLOC!BB49+FUNCALLOC!BB60+FUNCALLOC!BB83+FUNCALLOC!BB132+SUM(FUNCALLOC!BB136:'FUNCALLOC'!BB143)+FUNCALLOC!BB154+FUNCALLOC!BB165+FUNCALLOC!BB188","v":0},{"$f":"FUNCALLOC!BC28+SUM(FUNCALLOC!BC32:'FUNCALLOC'!BC39)+FUNCALLOC!BC49+FUNCALLOC!BC60+FUNCALLOC!BC83+FUNCALLOC!BC132+SUM(FUNCALLOC!BC136:'FUNCALLOC'!BC143)+FUNCALLOC!BC154+FUNCALLOC!BC165+FUNCALLOC!BC188","v":0},{"$f":"FUNCALLOC!BD28+SUM(FUNCALLOC!BD32:'FUNCALLOC'!BD39)+FUNCALLOC!BD49+FUNCALLOC!BD60+FUNCALLOC!BD83+FUNCALLOC!BD132+SUM(FUNCALLOC!BD136:'FUNCALLOC'!BD143)+FUNCALLOC!BD154+FUNCALLOC!BD165+FUNCALLOC!BD188","v":0},{"$f":"FUNCALLOC!BE28+SUM(FUNCALLOC!BE32:'FUNCALLOC'!BE39)+FUNCALLOC!BE49+FUNCALLOC!BE60+FUNCALLOC!BE83+FUNCALLOC!BE132+SUM(FUNCALLOC!BE136:'FUNCALLOC'!BE143)+FUNCALLOC!BE154+FUNCALLOC!BE165+FUNCALLOC!BE188","v":0},{"$f":"FUNCALLOC!BF28+SUM(FUNCALLOC!BF32:'FUNCALLOC'!BF39)+FUNCALLOC!BF49+FUNCALLOC!BF60+FUNCALLOC!BF83+FUNCALLOC!BF132+SUM(FUNCALLOC!BF136:'FUNCALLOC'!BF143)+FUNCALLOC!BF154+FUNCALLOC!BF165+FUNCALLOC!BF188","v":0},{"$f":"FUNCALLOC!BG28+SUM(FUNCALLOC!BG32:'FUNCALLOC'!BG39)+FUNCALLOC!BG49+FUNCALLOC!BG60+FUNCALLOC!BG83+FUNCALLOC!BG132+SUM(FUNCALLOC!BG136:'FUNCALLOC'!BG143)+FUNCALLOC!BG154+FUNCALLOC!BG165+FUNCALLOC!BG188","v":0},{"$f":"FUNCALLOC!BI28+SUM(FUNCALLOC!BI32:'FUNCALLOC'!BI39)+FUNCALLOC!BI49+FUNCALLOC!BI60+FUNCALLOC!BI83+FUNCALLOC!BI132+SUM(FUNCALLOC!BI136:'FUNCALLOC'!BI143)+FUNCALLOC!BI154+FUNCALLOC!BI165+FUNCALLOC!BI188","v":0}]
[null,null,null,{"$f":"IF((D73=0)*OR($C73=0),0,D73/$C73)","v":8.3660251120531938E-4},1.2075220627895733E-2,0.36239849128193402,2.452530780891559E-2,0,0,0,0.17224017238143813,1.1656348871025315E-2,0,0,0,0,0,0.25419784737820245,2.427884926013544E-3,7.1508000721246343E-2,5.4709601680083639E-2,1.6786661228536514E-2,3.8698971076036801E-3,0,0,0,0,0,0,1.2767963475899773E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR73=0)*OR($C73=0),0,AR73/$C73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["LNGPLT","Local Storage (LNG) Plant",{"$f":"SUM(D76:BG76)","v":14499000},{"$f":"FUNCALLOC!E49","v":0},{"$f":"FUNCALLOC!F49","v":14499000},{"$f":"FUNCALLOC!G49","v":0},{"$f":"FUNCALLOC!H49","v":0},{"$f":"FUNCALLOC!I49","v":0},{"$f":"FUNCALLOC!J49","v":0},{"$f":"FUNCALLOC!K49","v":0},{"$f":"FUNCALLOC!L49","v":0},{"$f":"FUNCALLOC!M49","v":0},{"$f":"FUNCALLOC!N49","v":0},{"$f":"FUNCALLOC!O49","v":0},{"$f":"FUNCALLOC!P49","v":0},{"$f":"FUNCALLOC!Q49","v":0},{"$f":"FUNCALLOC!R49","v":0},{"$f":"FUNCALLOC!S49","v":0},{"$f":"FUNCALLOC!T49","v":0},{"$f":"FUNCALLOC!U49","v":0},{"$f":"FUNCALLOC!V49","v":0},{"$f":"FUNCALLOC!W49","v":0},{"$f":"FUNCALLOC!X49","v":0},{"$f":"FUNCALLOC!Y49","v":0},{"$f":"FUNCALLOC!Z49","v":0},{"$f":"FUNCALLOC!AA49","v":0},{"$f":"FUNCALLOC!AB49","v":0},{"$f":"FUNCALLOC!AC49","v":0},{"$f":"FUNCALLOC!AD49","v":0},{"$f":"FUNCALLOC!AE49","v":0},{"$f":"FUNCALLOC!AF49","v":0},{"$f":"FUNCALLOC!AG49","v":0},{"$f":"FUNCALLOC!AH49","v":0},{"$f":"FUNCALLOC!AI49","v":0},{"$f":"FUNCALLOC!AJ49","v":0},{"$f":"FUNCALLOC!AK49","v":0},{"$f":"FUNCALLOC!AL49","v":0},{"$f":"FUNCALLOC!AM49","v":0},{"$f":"FUNCALLOC!AN49","v":0},{"$f":"FUNCALLOC!AO49","v":0},{"$f":"FUNCALLOC!AP49","v":0},{"$f":"FUNCALLOC!AQ49","v":0},{"$f":"FUNCALLOC!AR49","v":0},{"$f":"FUNCALLOC!AS49","v":0},{"$f":"FUNCALLOC!AT49","v":0},{"$f":"FUNCALLOC!AU49","v":0},{"$f":"FUNCALLOC!AV49","v":0},{"$f":"FUNCALLOC!AW49","v":0},{"$f":"FUNCALLOC!AX49","v":0},{"$f":"FUNCALLOC!AY49","v":0},{"$f":"FUNCALLOC!AZ49","v":0},{"$f":"FUNCALLOC!BA49","v":0},{"$f":"FUNCALLOC!BB49","v":0},{"$f":"FUNCALLOC!BC49","v":0},{"$f":"FUNCALLOC!BD49","v":0},{"$f":"FUNCALLOC!BE49","v":0},{"$f":"FUNCALLOC!BF49","v":0},{"$f":"FUNCALLOC!BG49","v":0},{"$f":"FUNCALLOC!BI49","v":0}]
[null,null,null,{"$f":"IF((D76=0)*OR($C76=0),0,D76/$C76)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR76=0)*OR($C76=0),0,AR76/$C76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DISTOM","Distribution O&M Operating Exp. (Accounts 871 - 879)",{"$f":"SUM(D79:BG79)","v":26747555.187375102},{"$f":"SUM(FUNCALLOC!E309:E314)","v":0},{"$f":"SUM(FUNCALLOC!F309:F314)","v":0},{"$f":"SUM(FUNCALLOC!G309:G314)","v":7730779.5650486276},{"$f":"SUM(FUNCALLOC!H309:H314)","v":0},{"$f":"SUM(FUNCALLOC!I309:I314)","v":0},{"$f":"SUM(FUNCALLOC!J309:J314)","v":1234611.5420754969},{"$f":"SUM(FUNCALLOC!K309:K314)","v":0},{"$f":"SUM(FUNCALLOC!L309:L314)","v":3674272.4844595781},{"$f":"SUM(FUNCALLOC!M309:M314)","v":256555.13816795388},{"$f":"SUM(FUNCALLOC!N309:N314)","v":0},{"$f":"SUM(FUNCALLOC!O309:O314)","v":0},{"$f":"SUM(FUNCALLOC!P309:P314)","v":0},{"$f":"SUM(FUNCALLOC!Q309:Q314)","v":0},{"$f":"SUM(FUNCALLOC!R309:R314)","v":0},{"$f":"SUM(FUNCALLOC!S309:S314)","v":6689316.5885654204},{"$f":"SUM(FUNCALLOC!T309:T314)","v":63890.749186977548},{"$f":"SUM(FUNCALLOC!U309:U314)","v":4136502.0107986932},{"$f":"SUM(FUNCALLOC!V309:V314)","v":2559625.7729634764},{"$f":"SUM(FUNCALLOC!W309:W314)","v":402001.3361088786},{"$f":"SUM(FUNCALLOC!X309:X314)","v":0},{"$f":"SUM(FUNCALLOC!Y309:Y314)","v":0},{"$f":"SUM(FUNCALLOC!Z309:Z314)","v":0},{"$f":"SUM(FUNCALLOC!AA309:AA314)","v":0},{"$f":"SUM(FUNCALLOC!AB309:AB314)","v":0},{"$f":"SUM(FUNCALLOC!AC309:AC314)","v":0},{"$f":"SUM(FUNCALLOC!AD309:AD314)","v":0},{"$f":"SUM(FUNCALLOC!AE309:AE314)","v":0},{"$f":"SUM(FUNCALLOC!AF309:AF314)","v":0},{"$f":"SUM(FUNCALLOC!AG309:AG314)","v":0},{"$f":"SUM(FUNCALLOC!AH309:AH314)","v":0},{"$f":"SUM(FUNCALLOC!AI309:AI314)","v":0},{"$f":"SUM(FUNCALLOC!AJ309:AJ314)","v":0},{"$f":"SUM(FUNCALLOC!AK309:AK314)","v":0},{"$f":"SUM(FUNCALLOC!AL309:AL314)","v":0},{"$f":"SUM(FUNCALLOC!AM309:AM314)","v":0},{"$f":"SUM(FUNCALLOC!AN309:AN314)","v":0},{"$f":"SUM(FUNCALLOC!AO309:AO314)","v":0},{"$f":"SUM(FUNCALLOC!AP309:AP314)","v":0},{"$f":"SUM(FUNCALLOC!AQ309:AQ314)","v":0},{"$f":"SUM(FUNCALLOC!AR309:AR314)","v":0},{"$f":"SUM(FUNCALLOC!AS309:AS314)","v":0},{"$f":"SUM(FUNCALLOC!AT309:AT314)","v":0},{"$f":"SUM(FUNCALLOC!AU309:AU314)","v":0},{"$f":"SUM(FUNCALLOC!AV309:AV314)","v":0},{"$f":"SUM(FUNCALLOC!AW309:AW314)","v":0},{"$f":"SUM(FUNCALLOC!AX309:AX314)","v":0},{"$f":"SUM(FUNCALLOC!AY309:AY314)","v":0},{"$f":"SUM(FUNCALLOC!AZ309:AZ314)","v":0},{"$f":"SUM(FUNCALLOC!BA309:BA314)","v":0},{"$f":"SUM(FUNCALLOC!BB309:BB314)","v":0},{"$f":"SUM(FUNCALLOC!BC309:BC314)","v":0},{"$f":"SUM(FUNCALLOC!BD309:BD314)","v":0},{"$f":"SUM(FUNCALLOC!BE309:BE314)","v":0},{"$f":"SUM(FUNCALLOC!BF309:BF314)","v":0},{"$f":"SUM(FUNCALLOC!BG309:BG314)","v":0},{"$f":"SUM(FUNCALLOC!BH309:BH314)","v":0}]
[null,null,null,{"$f":"IF((D79=0)*OR($C79=0),0,D79/$C79)","v":0},0,0.28902752086656391,0,0,4.615792110443933E-2,0,0.13736853550614755,9.5917229208689839E-3,0,0,0,0,0,0.25009076686465875,2.3886575329746065E-3,0.15464972337924665,9.5695690878380715E-2,1.5029460946719498E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR79=0)*OR($C79=0),0,AR79/$C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DMAINT","Distr. O&M Maintenance (Accounts 887 - 893)",{"$f":"SUM(D82:BG82)","v":15587933.943457937},{"$f":"SUM(FUNCALLOC!E319:E323)","v":0},{"$f":"SUM(FUNCALLOC!F319:F323)","v":0},{"$f":"SUM(FUNCALLOC!G319:G323)","v":5949885.8076888146},{"$f":"SUM(FUNCALLOC!H319:H323)","v":0},{"$f":"SUM(FUNCALLOC!I319:I323)","v":0},{"$f":"SUM(FUNCALLOC!J319:J323)","v":825235.1061635908},{"$f":"SUM(FUNCALLOC!K319:K323)","v":0},{"$f":"SUM(FUNCALLOC!L319:L323)","v":2827852.1622456913},{"$f":"SUM(FUNCALLOC!M319:M323)","v":0},{"$f":"SUM(FUNCALLOC!N319:N323)","v":0},{"$f":"SUM(FUNCALLOC!O319:O323)","v":0},{"$f":"SUM(FUNCALLOC!P319:P323)","v":0},{"$f":"SUM(FUNCALLOC!Q319:Q323)","v":0},{"$f":"SUM(FUNCALLOC!R319:R323)","v":0},{"$f":"SUM(FUNCALLOC!S319:S323)","v":4852247.0303940456},{"$f":"SUM(FUNCALLOC!T319:T323)","v":46344.599468067281},{"$f":"SUM(FUNCALLOC!U319:U323)","v":1085653.5718860901},{"$f":"SUM(FUNCALLOC!V319:V323)","v":0},{"$f":"SUM(FUNCALLOC!W319:W323)","v":715.66561163590916},{"$f":"SUM(FUNCALLOC!X319:X323)","v":0},{"$f":"SUM(FUNCALLOC!Y319:Y323)","v":0},{"$f":"SUM(FUNCALLOC!Z319:Z323)","v":0},{"$f":"SUM(FUNCALLOC!AA319:AA323)","v":0},{"$f":"SUM(FUNCALLOC!AB319:AB323)","v":0},{"$f":"SUM(FUNCALLOC!AC319:AC323)","v":0},{"$f":"SUM(FUNCALLOC!AD319:AD323)","v":0},{"$f":"SUM(FUNCALLOC!AE319:AE323)","v":0},{"$f":"SUM(FUNCALLOC!AF319:AF323)","v":0},{"$f":"SUM(FUNCALLOC!AG319:AG323)","v":0},{"$f":"SUM(FUNCALLOC!AH319:AH323)","v":0},{"$f":"SUM(FUNCALLOC!AI319:AI323)","v":0},{"$f":"SUM(FUNCALLOC!AJ319:AJ323)","v":0},{"$f":"SUM(FUNCALLOC!AK319:AK323)","v":0},{"$f":"SUM(FUNCALLOC!AL319:AL323)","v":0},{"$f":"SUM(FUNCALLOC!AM319:AM323)","v":0},{"$f":"SUM(FUNCALLOC!AN319:AN323)","v":0},{"$f":"SUM(FUNCALLOC!AO319:AO323)","v":0},{"$f":"SUM(FUNCALLOC!AP319:AP323)","v":0},{"$f":"SUM(FUNCALLOC!AQ319:AQ323)","v":0},{"$f":"SUM(FUNCALLOC!AR319:AR323)","v":0},{"$f":"SUM(FUNCALLOC!AS319:AS323)","v":0},{"$f":"SUM(FUNCALLOC!AT319:AT323)","v":0},{"$f":"SUM(FUNCALLOC!AU319:AU323)","v":0},{"$f":"SUM(FUNCALLOC!AV319:AV323)","v":0},{"$f":"SUM(FUNCALLOC!AW319:AW323)","v":0},{"$f":"SUM(FUNCALLOC!AX319:AX323)","v":0},{"$f":"SUM(FUNCALLOC!AY319:AY323)","v":0},{"$f":"SUM(FUNCALLOC!AZ319:AZ323)","v":0},{"$f":"SUM(FUNCALLOC!BA319:BA323)","v":0},{"$f":"SUM(FUNCALLOC!BB319:BB323)","v":0},{"$f":"SUM(FUNCALLOC!BC319:BC323)","v":0},{"$f":"SUM(FUNCALLOC!BD319:BD323)","v":0},{"$f":"SUM(FUNCALLOC!BE319:BE323)","v":0},{"$f":"SUM(FUNCALLOC!BF319:BF323)","v":0},{"$f":"SUM(FUNCALLOC!BG319:BG323)","v":0},{"$f":"SUM(FUNCALLOC!BH319:BH323)","v":0}]
[null,null,null,{"$f":"IF((D82=0)*OR($C82=0),0,D82/$C82)","v":0},0,0.38169816662495598,0,0,5.2940634028663676E-2,0,0.18141289105426994,0,0,0,0,0,0,0.31128224227755813,2.9731072530954326E-3,6.9647047249755983E-2,0,4.5911511700770658E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR82=0)*OR($C82=0),0,AR82/$C82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EXP_903","Customer Collection & Record Expenses (Account 903)",{"$f":"SUM(D85:BG85)","v":17299362.03368751},{"$f":"SUM(FUNCALLOC!E340:E342)","v":0},{"$f":"SUM(FUNCALLOC!F340:F342)","v":0},{"$f":"SUM(FUNCALLOC!G340:G342)","v":0},{"$f":"SUM(FUNCALLOC!H340:H342)","v":0},{"$f":"SUM(FUNCALLOC!I340:I342)","v":0},{"$f":"SUM(FUNCALLOC!J340:J342)","v":0},{"$f":"SUM(FUNCALLOC!K340:K342)","v":0},{"$f":"SUM(FUNCALLOC!L340:L342)","v":0},{"$f":"SUM(FUNCALLOC!M340:M342)","v":0},{"$f":"SUM(FUNCALLOC!N340:N342)","v":0},{"$f":"SUM(FUNCALLOC!O340:O342)","v":0},{"$f":"SUM(FUNCALLOC!P340:P342)","v":0},{"$f":"SUM(FUNCALLOC!Q340:Q342)","v":0},{"$f":"SUM(FUNCALLOC!R340:R342)","v":0},{"$f":"SUM(FUNCALLOC!S340:S342)","v":0},{"$f":"SUM(FUNCALLOC!T340:T342)","v":0},{"$f":"SUM(FUNCALLOC!U340:U342)","v":0},{"$f":"SUM(FUNCALLOC!V340:V342)","v":0},{"$f":"SUM(FUNCALLOC!W340:W342)","v":0},{"$f":"SUM(FUNCALLOC!X340:X342)","v":0},{"$f":"SUM(FUNCALLOC!Y340:Y342)","v":0},{"$f":"SUM(FUNCALLOC!Z340:Z342)","v":0},{"$f":"SUM(FUNCALLOC!AA340:AA342)","v":11200431.037659114},{"$f":"SUM(FUNCALLOC!AB340:AB342)","v":0},{"$f":"SUM(FUNCALLOC!AC340:AC342)","v":0},{"$f":"SUM(FUNCALLOC!AD340:AD342)","v":0},{"$f":"SUM(FUNCALLOC!AE340:AE342)","v":0},{"$f":"SUM(FUNCALLOC!AF340:AF342)","v":0},{"$f":"SUM(FUNCALLOC!AG340:AG342)","v":0},{"$f":"SUM(FUNCALLOC!AH340:AH342)","v":5816227.2997266324},{"$f":"SUM(FUNCALLOC!AI340:AI342)","v":0},{"$f":"SUM(FUNCALLOC!AJ340:AJ342)","v":0},{"$f":"SUM(FUNCALLOC!AK340:AK342)","v":0},{"$f":"SUM(FUNCALLOC!AL340:AL342)","v":0},{"$f":"SUM(FUNCALLOC!AM340:AM342)","v":0},{"$f":"SUM(FUNCALLOC!AN340:AN342)","v":282703.69630176242},{"$f":"SUM(FUNCALLOC!AO340:AO342)","v":0},{"$f":"SUM(FUNCALLOC!AP340:AP342)","v":0},{"$f":"SUM(FUNCALLOC!AQ340:AQ342)","v":0},{"$f":"SUM(FUNCALLOC!AR340:AR342)","v":0},{"$f":"SUM(FUNCALLOC!AS340:AS342)","v":0},{"$f":"SUM(FUNCALLOC!AT340:AT342)","v":0},{"$f":"SUM(FUNCALLOC!AU340:AU342)","v":0},{"$f":"SUM(FUNCALLOC!AV340:AV342)","v":0},{"$f":"SUM(FUNCALLOC!AW340:AW342)","v":0},{"$f":"SUM(FUNCALLOC!AX340:AX342)","v":0},{"$f":"SUM(FUNCALLOC!AY340:AY342)","v":0},{"$f":"SUM(FUNCALLOC!AZ340:AZ342)","v":0},{"$f":"SUM(FUNCALLOC!BA340:BA342)","v":0},{"$f":"SUM(FUNCALLOC!BB339,FUNCALLOC!BB344,FUNCALLOC!BB345)","v":0},{"$f":"SUM(FUNCALLOC!BC339:BC340)","v":0},{"$f":"SUM(FUNCALLOC!BD339:BD340)","v":0},{"$f":"SUM(FUNCALLOC!BE339:BE340)","v":0},{"$f":"SUM(FUNCALLOC!BF339:BF340)","v":0},{"$f":"SUM(FUNCALLOC!BG339:BG340)","v":0},{"$f":"SUM(FUNCALLOC!BI339:BI340)","v":0}]
[null,null,null,{"$f":"IF((D85=0)*OR($C85=0),0,D85/$C85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64744763511210501,0,0,0,0,0,0,0.33621050813322118,0,0,{"$f":"IF((AJ85=0)*OR($C85=0),0,AJ85/$C85)","v":0},0,0,1.6341856754673725E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EXP_908","Customer Assistance Expenses (Account 908)",{"$f":"SUM(D88:BG88)","v":580841.69245182944},{"$f":"SUM(FUNCALLOC!E351:E353,FUNCALLOC!E355)","v":0},{"$f":"SUM(FUNCALLOC!F351:F353,FUNCALLOC!F355)","v":0},{"$f":"SUM(FUNCALLOC!G351:G353,FUNCALLOC!G355)","v":0},{"$f":"SUM(FUNCALLOC!H351:H353,FUNCALLOC!H355)","v":0},{"$f":"SUM(FUNCALLOC!I351:I353,FUNCALLOC!I355)","v":0},{"$f":"SUM(FUNCALLOC!J351:J353,FUNCALLOC!J355)","v":0},{"$f":"SUM(FUNCALLOC!K351:K353,FUNCALLOC!K355)","v":0},{"$f":"SUM(FUNCALLOC!L351:L353,FUNCALLOC!L355)","v":0},{"$f":"SUM(FUNCALLOC!M351:M353,FUNCALLOC!M355)","v":0},{"$f":"SUM(FUNCALLOC!N351:N353,FUNCALLOC!N355)","v":0},{"$f":"SUM(FUNCALLOC!O351:O353,FUNCALLOC!O355)","v":0},{"$f":"SUM(FUNCALLOC!P351:P353,FUNCALLOC!P355)","v":0},{"$f":"SUM(FUNCALLOC!Q351:Q353,FUNCALLOC!Q355)","v":0},{"$f":"SUM(FUNCALLOC!R351:R353,FUNCALLOC!R355)","v":0},{"$f":"SUM(FUNCALLOC!S351:S353,FUNCALLOC!S355)","v":0},{"$f":"SUM(FUNCALLOC!T351:T353,FUNCALLOC!T355)","v":0},{"$f":"SUM(FUNCALLOC!U351:U353,FUNCALLOC!U355)","v":0},{"$f":"SUM(FUNCALLOC!V351:V353,FUNCALLOC!V355)","v":0},{"$f":"SUM(FUNCALLOC!W351:W353,FUNCALLOC!W355)","v":0},{"$f":"SUM(FUNCALLOC!X351:X353,FUNCALLOC!X355)","v":0},{"$f":"SUM(FUNCALLOC!Y351:Y353,FUNCALLOC!Y355)","v":0},{"$f":"SUM(FUNCALLOC!Z351:Z353,FUNCALLOC!Z355)","v":0},{"$f":"SUM(FUNCALLOC!AA351:AA353,FUNCALLOC!AA355)","v":117551.46392966781},{"$f":"SUM(FUNCALLOC!AB351:AB353,FUNCALLOC!AB355)","v":0},{"$f":"SUM(FUNCALLOC!AC351:AC353,FUNCALLOC!AC355)","v":463290.22852216166},{"$f":"SUM(FUNCALLOC!AD351:AD353,FUNCALLOC!AD355)","v":0},{"$f":"SUM(FUNCALLOC!AE351:AE353,FUNCALLOC!AE355)","v":0},{"$f":"SUM(FUNCALLOC!AF351:AF353,FUNCALLOC!AF355)","v":0},{"$f":"SUM(FUNCALLOC!AG351:AG353,FUNCALLOC!AG355)","v":0},{"$f":"SUM(FUNCALLOC!AH351:AH353,FUNCALLOC!AH355)","v":0},{"$f":"SUM(FUNCALLOC!AI351:AI353,FUNCALLOC!AI355)","v":0},{"$f":"SUM(FUNCALLOC!AJ351:AJ353,FUNCALLOC!AJ355)","v":0},{"$f":"SUM(FUNCALLOC!AK351:AK353,FUNCALLOC!AK355)","v":0},{"$f":"SUM(FUNCALLOC!AL351:AL353,FUNCALLOC!AL355)","v":0},{"$f":"SUM(FUNCALLOC!AM351:AM353,FUNCALLOC!AM355)","v":0},{"$f":"SUM(FUNCALLOC!AN351:AN353,FUNCALLOC!AN355)","v":0},{"$f":"SUM(FUNCALLOC!AO351:AO353,FUNCALLOC!AO355)","v":0},{"$f":"SUM(FUNCALLOC!AP351:AP353,FUNCALLOC!AP355)","v":0},{"$f":"SUM(FUNCALLOC!AQ351:AQ353,FUNCALLOC!AQ355)","v":0},{"$f":"SUM(FUNCALLOC!AR351:AR353,FUNCALLOC!AR355)","v":0},{"$f":"SUM(FUNCALLOC!AS351:AS353,FUNCALLOC!AS355)","v":0},{"$f":"SUM(FUNCALLOC!AT351:AT353,FUNCALLOC!AT355)","v":0},{"$f":"SUM(FUNCALLOC!AU351:AU353,FUNCALLOC!AU355)","v":0},{"$f":"SUM(FUNCALLOC!AV351:AV353,FUNCALLOC!AV355)","v":0},{"$f":"SUM(FUNCALLOC!AW351:AW353,FUNCALLOC!AW355)","v":0},{"$f":"SUM(FUNCALLOC!AX351:AX353,FUNCALLOC!AX355)","v":0},{"$f":"SUM(FUNCALLOC!AY351:AY353,FUNCALLOC!AY355)","v":0},{"$f":"SUM(FUNCALLOC!AZ351:AZ353,FUNCALLOC!AZ355)","v":0},{"$f":"SUM(FUNCALLOC!BA351:BA353,FUNCALLOC!BA355)","v":0},{"$f":"SUM(FUNCALLOC!BB351:BB353,FUNCALLOC!BB355)","v":0},{"$f":"SUM(FUNCALLOC!BC351:BC353,FUNCALLOC!BC355)","v":0},{"$f":"SUM(FUNCALLOC!BD351:BD353,FUNCALLOC!BD355)","v":0},{"$f":"SUM(FUNCALLOC!BE351:BE353,FUNCALLOC!BE355)","v":0},{"$f":"SUM(FUNCALLOC!BF351:BF353,FUNCALLOC!BF355)","v":0},{"$f":"SUM(FUNCALLOC!BG351:BG353,FUNCALLOC!BG355)","v":0},{"$f":"SUM(FUNCALLOC!BH351:BH353,FUNCALLOC!BH355)","v":0}]
[null,null,null,{"$f":"IF((D88=0)*OR($C88=0),0,D88/$C88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20238124338744265,0,0.79761875661255743,0,0,0,0,0,0,0,{"$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]
[]
["EXP_912","Demonstrating & Selling Expenses (Account 912)",{"$f":"SUM(D91:BG91)","v":-214062.15},{"$f":"SUM(FUNCALLOC!E362:E363)","v":0},{"$f":"SUM(FUNCALLOC!F362:F363)","v":0},{"$f":"SUM(FUNCALLOC!G362:G363)","v":0},{"$f":"SUM(FUNCALLOC!H362:H363)","v":0},{"$f":"SUM(FUNCALLOC!I362:I363)","v":0},{"$f":"SUM(FUNCALLOC!J362:J363)","v":0},{"$f":"SUM(FUNCALLOC!K362:K363)","v":0},{"$f":"SUM(FUNCALLOC!L362:L363)","v":0},{"$f":"SUM(FUNCALLOC!M362:M363)","v":0},{"$f":"SUM(FUNCALLOC!N362:N363)","v":0},{"$f":"SUM(FUNCALLOC!O362:O363)","v":0},{"$f":"SUM(FUNCALLOC!P362:P363)","v":0},{"$f":"SUM(FUNCALLOC!Q362:Q363)","v":0},{"$f":"SUM(FUNCALLOC!R362:R363)","v":0},{"$f":"SUM(FUNCALLOC!S362:S363)","v":0},{"$f":"SUM(FUNCALLOC!T362:T363)","v":0},{"$f":"SUM(FUNCALLOC!U362:U363)","v":0},{"$f":"SUM(FUNCALLOC!V362:V363)","v":0},{"$f":"SUM(FUNCALLOC!W362:W363)","v":0},{"$f":"SUM(FUNCALLOC!X362:X363)","v":0},{"$f":"SUM(FUNCALLOC!Y362:Y363)","v":0},{"$f":"SUM(FUNCALLOC!Z362:Z363)","v":0},{"$f":"SUM(FUNCALLOC!AA362:AA363)","v":0},{"$f":"SUM(FUNCALLOC!AB362:AB363)","v":0},{"$f":"SUM(FUNCALLOC!AC362:AC363)","v":0},{"$f":"SUM(FUNCALLOC!AD362:AD363)","v":-214062.15},{"$f":"SUM(FUNCALLOC!AE362:AE363)","v":0},{"$f":"SUM(FUNCALLOC!AF362:AF363)","v":0},{"$f":"SUM(FUNCALLOC!AG362:AG363)","v":0},{"$f":"SUM(FUNCALLOC!AH362:AH363)","v":0},{"$f":"SUM(FUNCALLOC!AI362:AI363)","v":0},{"$f":"SUM(FUNCALLOC!AJ362:AJ363)","v":0},{"$f":"SUM(FUNCALLOC!AK362:AK363)","v":0},{"$f":"SUM(FUNCALLOC!AL362:AL363)","v":0},{"$f":"SUM(FUNCALLOC!AM362:AM363)","v":0},{"$f":"SUM(FUNCALLOC!AN362:AN363)","v":0},{"$f":"SUM(FUNCALLOC!AO362:AO363)","v":0},{"$f":"SUM(FUNCALLOC!AP362:AP363)","v":0},{"$f":"SUM(FUNCALLOC!AQ362:AQ363)","v":0},{"$f":"SUM(FUNCALLOC!AR362:AR363)","v":0},{"$f":"SUM(FUNCALLOC!AS362:AS363)","v":0},{"$f":"SUM(FUNCALLOC!AT362:AT363)","v":0},{"$f":"SUM(FUNCALLOC!AU362:AU363)","v":0},{"$f":"SUM(FUNCALLOC!AV362:AV363)","v":0},{"$f":"SUM(FUNCALLOC!AW362:AW363)","v":0},{"$f":"SUM(FUNCALLOC!AX362:AX363)","v":0},{"$f":"SUM(FUNCALLOC!AY362:AY363)","v":0},{"$f":"SUM(FUNCALLOC!AZ362:AZ363)","v":0},{"$f":"SUM(FUNCALLOC!BA362:BA363)","v":0},{"$f":"SUM(FUNCALLOC!BB362:BB363)","v":0},{"$f":"SUM(FUNCALLOC!BC362:BC363)","v":0},{"$f":"SUM(FUNCALLOC!BD362:BD363)","v":0},{"$f":"SUM(FUNCALLOC!BE362:BE363)","v":0},{"$f":"SUM(FUNCALLOC!BF362:BF363)","v":0},{"$f":"SUM(FUNCALLOC!BG362:BG363)","v":0},{"$f":"SUM(FUNCALLOC!BI362:BI363)","v":0}]
[null,null,null,{"$f":"IF((D91=0)*OR($C91=0),0,D91/$C91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IF((AJ91=0)*OR($C91=0),0,AJ91/$C91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["LSTORPT","Local Storage Plant",{"$f":"SUM(D94:BG94)","v":14499000},0,{"$f":"SUM(FUNCALLOC!F43:F47)","v":14499000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",null,null,{"$f":"IF((D94=0)*OR($C94=0),0,D94/$C94)","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,{"$f":"IF((AJ94=0)*OR($C94=0),0,AJ94/$C94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~"]
["~",null,{"$f":"SUM(D97:BG97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",null,null,{"$f":"IF((D97=0)*OR($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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~"]

{"sheet":"ACCOUNTS","index":5,"n_rows":649,"n_cols":21,"rows_kept":649,"cut":false,"hidden":false,"merged":[]}
["Account Inputs"]
[]
["No. ","Account Description",{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8)","v":"Proposed Test Year"},"Pro Forma Test Year - MarHin","Direct Input - Margin","Restatement Adjustments - Margin Only","Pro Forma Adjustments - Margin Only","Removal of Gas Cost","Revenue Change - Margin Only","Adjusted Test Year",null,"Function","Classifier",{"$f":"INPUTS!$B$35","v":"DEM"},{"$f":"INPUTS!$B$36","v":"COM"},{"$f":"INPUTS!$B$37","v":"CUS"},{"$f":"INPUTS!$B$38","v":"DIRS"},{"$f":"INPUTS!$B$39","v":"DIRT"},{"$f":"INPUTS!$B$40","v":"~"},null,"Internal"]
[]
[]
["RATE BASE"]
["Plant-in-Service"]
[]
[null,"Intangible Plant"]
[301,"Organization",{"$f":"CHOOSE(INPUTS!$C$11,E10,SUM(E10:F10),D10,SUM(D10,I10))","v":159000},{"$f":"SUM(E10:H10)","v":159000},{"$f":"[4]ACCOUNTS!E10","v":158692},{"$f":"[4]ACCOUNTS!F10","v":308},{"$f":"[4]ACCOUNTS!G10","v":0},{"$f":"[4]ACCOUNTS!H10","v":0},{"$f":"[4]ACCOUNTS!I10","v":0},{"$f":"D10+I10","v":159000},null,null,null,null,null,null,null,null,null,null,"PLT"]
[302,"Franchise and Consents",{"$f":"CHOOSE(INPUTS!$C$11,E11,SUM(E11:F11),D11,SUM(D11,I11))","v":532382.00000000012},{"$f":"SUM(E11:H11)","v":532382.00000000012},{"$f":"[4]ACCOUNTS!E11","v":531986.58840000001},{"$f":"[4]ACCOUNTS!F11","v":395.41160000010859},{"$f":"[4]ACCOUNTS!G11","v":0},{"$f":"[4]ACCOUNTS!H11","v":0},{"$f":"[4]ACCOUNTS!I11","v":0},{"$f":"D11+I11","v":532382.00000000012},null,null,null,null,null,null,null,null,null,null,"PLT"]
[303,"Misc. Intangible",{"$f":"CHOOSE(INPUTS!$C$11,E12,SUM(E12:F12),D12,SUM(D12,I12))","v":210883065.5858312},{"$f":"SUM(E12:H12)","v":210883065.5858312},{"$f":"[4]ACCOUNTS!E12","v":138841301.1399},{"$f":"[4]ACCOUNTS!F12","v":51330505.116114192},{"$f":"[4]ACCOUNTS!G12","v":20711259.329817001},{"$f":"[4]ACCOUNTS!H12","v":0},{"$f":"[4]ACCOUNTS!I12","v":0},210883065.5858312,null,null,null,null,null,null,null,null,null,null,"OML"]
[null,"Sub-total",{"$f":"SUM(C10:C12)","v":211574447.5858312},211574447.5858312,139531979.72830001,51331208.527714193,20711259.329817001,{"$f":"SUM(H10:H12)","v":0},0,211574447.5858312]
[]
[null,"Production and Gathering Plant"]
[304,"Land and Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,E16,SUM(E16:F16),D16,SUM(D16,I16))","v":153000},{"$f":"SUM(E16:H16)","v":153000},{"$f":"[4]ACCOUNTS!E16","v":153211},{"$f":"[4]ACCOUNTS!F16","v":-211},{"$f":"[4]ACCOUNTS!G16","v":0},{"$f":"[4]ACCOUNTS!H16","v":0},{"$f":"[4]ACCOUNTS!I16","v":0},{"$f":"D16+I16","v":153000},null,null,null,null,null,null,null,null,null,null,"PRODPT"]
[305,"Structures and Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E17,SUM(E17:F17),D17,SUM(D17,I17))","v":508000},508000,{"$f":"[4]ACCOUNTS!E17","v":508738},{"$f":"[4]ACCOUNTS!F17","v":-738},{"$f":"[4]ACCOUNTS!G17","v":0},{"$f":"[4]ACCOUNTS!H17","v":0},{"$f":"[4]ACCOUNTS!I17","v":0},508000,null,null,null,null,null,null,null,null,null,null,"PRODPT"]
[311,"Liquefied Petroleum Gas Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E18,SUM(E18:F18),D18,SUM(D18,I18))","v":6070000},6070000,{"$f":"[4]ACCOUNTS!E18","v":6070282},{"$f":"[4]ACCOUNTS!F18","v":-282},{"$f":"[4]ACCOUNTS!G18","v":0},{"$f":"[4]ACCOUNTS!H18","v":0},{"$f":"[4]ACCOUNTS!I18","v":0},6070000,null,"F_PRODU","DEM","PDAYXT"]
[320,"Other Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E19,SUM(E19:F19),D19,SUM(D19,I19))","v":5000},5000,{"$f":"[4]ACCOUNTS!E19","v":4853},{"$f":"[4]ACCOUNTS!F19","v":147},{"$f":"[4]ACCOUNTS!G19","v":0},{"$f":"[4]ACCOUNTS!H19","v":0},{"$f":"[4]ACCOUNTS!I19","v":0},5000,null,"F_PRODU","DEM","PDAYXT"]
[null,"Natural Gas Production Plant",{"$f":"CHOOSE(INPUTS!$C$11,E20,SUM(E20:F20),D20,SUM(D20,I20))","v":1646000},1646000,{"$f":"[4]ACCOUNTS!E20","v":2972515},{"$f":"[4]ACCOUNTS!F20","v":-1326515},{"$f":"[4]ACCOUNTS!G20","v":0},{"$f":"[4]ACCOUNTS!H20","v":0},{"$f":"[4]ACCOUNTS!I20","v":0},1646000,null,"F_PRODU","DEM","PDAYXT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E21,SUM(E21:F21),D21,SUM(D21,I21))","v":0},0,{"$f":"[4]ACCOUNTS!E21","v":0},{"$f":"[4]ACCOUNTS!F21","v":0},{"$f":"[4]ACCOUNTS!G21","v":0},{"$f":"[4]ACCOUNTS!H21","v":0},{"$f":"[4]ACCOUNTS!I21","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E22,SUM(E22:F22),D22,SUM(D22,I22))","v":0},0,{"$f":"[4]ACCOUNTS!E22","v":0},{"$f":"[4]ACCOUNTS!F22","v":0},{"$f":"[4]ACCOUNTS!G22","v":0},{"$f":"[4]ACCOUNTS!H22","v":0},{"$f":"[4]ACCOUNTS!I22","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E23,SUM(E23:F23),D23,SUM(D23,I23))","v":0},0,{"$f":"[4]ACCOUNTS!E23","v":0},{"$f":"[4]ACCOUNTS!F23","v":0},{"$f":"[4]ACCOUNTS!G23","v":0},{"$f":"[4]ACCOUNTS!H23","v":0},{"$f":"[4]ACCOUNTS!I23","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E24,SUM(E24:F24),D24,SUM(D24,I24))","v":0},0,{"$f":"[4]ACCOUNTS!E24","v":0},{"$f":"[4]ACCOUNTS!F24","v":0},{"$f":"[4]ACCOUNTS!G24","v":0},{"$f":"[4]ACCOUNTS!H24","v":0},{"$f":"[4]ACCOUNTS!I24","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E25,SUM(E25:F25),D25,SUM(D25,I25))","v":0},0,{"$f":"[4]ACCOUNTS!E25","v":0},{"$f":"[4]ACCOUNTS!F25","v":0},{"$f":"[4]ACCOUNTS!G25","v":0},{"$f":"[4]ACCOUNTS!H25","v":0},{"$f":"[4]ACCOUNTS!I25","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E26,SUM(E26:F26),D26,SUM(D26,I26))","v":0},0,{"$f":"[4]ACCOUNTS!E26","v":0},{"$f":"[4]ACCOUNTS!F26","v":0},{"$f":"[4]ACCOUNTS!G26","v":0},{"$f":"[4]ACCOUNTS!H26","v":0},{"$f":"[4]ACCOUNTS!I26","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E27,SUM(E27:F27),D27,SUM(D27,I27))","v":0},0,{"$f":"[4]ACCOUNTS!E27","v":0},{"$f":"[4]ACCOUNTS!F27","v":0},{"$f":"[4]ACCOUNTS!G27","v":0},{"$f":"[4]ACCOUNTS!H27","v":0},{"$f":"[4]ACCOUNTS!I27","v":0},0]
[null,"Sub-total",{"$f":"SUM(C16:C27)","v":8382000},{"$f":"SUM(D16:D27)","v":8382000},9709599,-1327599,0,{"$f":"SUM(H16:H27)","v":0},0,8382000]
[]
[null,"Natural Gas Underground Storage"]
[null,"JP Storage Balancing - DIR",{"$f":"CHOOSE(INPUTS!$C$11,E31,SUM(E31:F31),D31,SUM(D31,I31))","v":10074750},{"$f":"SUM(E31:H31)","v":10074750},{"$f":"[4]ACCOUNTS!E31","v":9746113.0199999996},{"$f":"[4]ACCOUNTS!F31","v":328636.97999999992},{"$f":"[4]ACCOUNTS!G31","v":0},{"$f":"[4]ACCOUNTS!H31","v":0},{"$f":"[4]ACCOUNTS!I31","v":0},{"$f":"D31+I31","v":10074750},null,"F_STORG","COM",null,"COM_1"]
[350,"Land and Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,E32,SUM(E32:F32),D32,SUM(D32,I32))","v":1090200},1090200,{"$f":"[4]ACCOUNTS!E32","v":1087030.52},{"$f":"[4]ACCOUNTS!F32","v":3169.48},{"$f":"[4]ACCOUNTS!G32","v":0},{"$f":"[4]ACCOUNTS!H32","v":0},{"$f":"[4]ACCOUNTS!I32","v":0},1090200,null,"F_STORG","DEM","SEAS3_DEM"]
[351,"Structures and Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E33,SUM(E33:F33),D33,SUM(D33,I33))","v":865050.00000000012},865050.00000000012,{"$f":"[4]ACCOUNTS!E33","v":815898.57000000007},{"$f":"[4]ACCOUNTS!F33","v":49151.43},{"$f":"[4]ACCOUNTS!G33","v":0},{"$f":"[4]ACCOUNTS!H33","v":0},{"$f":"[4]ACCOUNTS!I33","v":0},865050.00000000012,null,"F_STORG","DEM","SEAS3_DEM"]
[352,"Wells",{"$f":"CHOOSE(INPUTS!$C$11,E34,SUM(E34:F34),D34,SUM(D34,I34))","v":15389990},15389990,{"$f":"[4]ACCOUNTS!E34","v":14484546.51},{"$f":"[4]ACCOUNTS!F34","v":905443.49},{"$f":"[4]ACCOUNTS!G34","v":0},{"$f":"[4]ACCOUNTS!H34","v":0},{"$f":"[4]ACCOUNTS!I34","v":0},15389990,null,"F_STORG","DEM","SEAS3_DEM"]
[353,"Lines",{"$f":"CHOOSE(INPUTS!$C$11,E35,SUM(E35:F35),D35,SUM(D35,I35))","v":2491660},2491660,{"$f":"[4]ACCOUNTS!E35","v":2491253.15},{"$f":"[4]ACCOUNTS!F35","v":406.85},{"$f":"[4]ACCOUNTS!G35","v":0},{"$f":"[4]ACCOUNTS!H35","v":0},{"$f":"[4]ACCOUNTS!I35","v":0},2491660,null,"F_STORG","DEM","SEAS3_DEM"]
[354,"Compressor Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E36,SUM(E36:F36),D36,SUM(D36,I36))","v":15047130},15047130,{"$f":"[4]ACCOUNTS!E36","v":14870825.699999999},{"$f":"[4]ACCOUNTS!F36","v":176304.3},{"$f":"[4]ACCOUNTS!G36","v":0},{"$f":"[4]ACCOUNTS!H36","v":0},{"$f":"[4]ACCOUNTS!I36","v":0},15047130,null,"F_STORG","DEM","SEAS3_DEM"]
[355,"Measuring and Regulating Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E37,SUM(E37:F37),D37,SUM(D37,I37))","v":451090},451090,{"$f":"[4]ACCOUNTS!E37","v":451086.05},{"$f":"[4]ACCOUNTS!F37","v":3.95},{"$f":"[4]ACCOUNTS!G37","v":0},{"$f":"[4]ACCOUNTS!H37","v":0},{"$f":"[4]ACCOUNTS!I37","v":0},451090,null,"F_STORG","DEM","SEAS3_DEM"]
[356,"Purification Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E38,SUM(E38:F38),D38,SUM(D38,I38))","v":2231750},2231750,{"$f":"[4]ACCOUNTS!E38","v":2139164.37},{"$f":"[4]ACCOUNTS!F38","v":92585.63},{"$f":"[4]ACCOUNTS!G38","v":0},{"$f":"[4]ACCOUNTS!H38","v":0},{"$f":"[4]ACCOUNTS!I38","v":0},2231750,null,"F_STORG","DEM","SEAS3_DEM"]
[357,"Other Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E39,SUM(E39:F39),D39,SUM(D39,I39))","v":333380},333380,{"$f":"[4]ACCOUNTS!E39","v":324144.11},{"$f":"[4]ACCOUNTS!F39","v":9235.89},{"$f":"[4]ACCOUNTS!G39","v":0},{"$f":"[4]ACCOUNTS!H39","v":0},{"$f":"[4]ACCOUNTS!I39","v":0},333380,null,"F_STORG","DEM","SEAS3_DEM"]
[null,"Sub-total",{"$f":"SUM(C31:C39)","v":47975000},47975000,46410061.999999993,1564937.9999999998,0,{"$f":"SUM(H31:H39)","v":0},0,47975000]
[]
[null,"Natural Gas Local Storage"]
[360,"Land & Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,E43,SUM(E43:F43),D43,SUM(D43,I43))","v":1705000},{"$f":"SUM(E43:H43)","v":1705000},{"$f":"[4]ACCOUNTS!E43","v":1704569},{"$f":"[4]ACCOUNTS!F43","v":431},{"$f":"[4]ACCOUNTS!G43","v":0},{"$f":"[4]ACCOUNTS!H43","v":0},{"$f":"[4]ACCOUNTS!I43","v":0},{"$f":"D43+I43","v":1705000},null,"F_STORG","DEM","SEAS3_DEM"]
[361,"Structures & improvement",{"$f":"CHOOSE(INPUTS!$C$11,E44,SUM(E44:F44),D44,SUM(D44,I44))","v":4156000},4156000,{"$f":"[4]ACCOUNTS!E44","v":4155602},{"$f":"[4]ACCOUNTS!F44","v":398},{"$f":"[4]ACCOUNTS!G44","v":0},{"$f":"[4]ACCOUNTS!H44","v":0},{"$f":"[4]ACCOUNTS!I44","v":0},4156000,null,"F_STORG","DEM","SEAS3_DEM"]
[362,"Gas Holders",{"$f":"CHOOSE(INPUTS!$C$11,E45,SUM(E45:F45),D45,SUM(D45,I45))","v":3683000},3683000,{"$f":"[4]ACCOUNTS!E45","v":3683221},{"$f":"[4]ACCOUNTS!F45","v":-221},{"$f":"[4]ACCOUNTS!G45","v":0},{"$f":"[4]ACCOUNTS!H45","v":0},{"$f":"[4]ACCOUNTS!I45","v":0},3683000,null,"F_STORG","DEM","SEAS3_DEM"]
[363,"Purification Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E46,SUM(E46:F46),D46,SUM(D46,I46))","v":3984000},3984000,{"$f":"[4]ACCOUNTS!E46","v":3984039},{"$f":"[4]ACCOUNTS!F46","v":-39},{"$f":"[4]ACCOUNTS!G46","v":0},{"$f":"[4]ACCOUNTS!H46","v":0},{"$f":"[4]ACCOUNTS!I46","v":0},3984000,null,"F_STORG","DEM","SEAS3_DEM"]
[364,"Terminating & Processing",{"$f":"CHOOSE(INPUTS!$C$11,E47,SUM(E47:F47),D47,SUM(D47,I47))","v":971000},971000,{"$f":"[4]ACCOUNTS!E47","v":1219684},{"$f":"[4]ACCOUNTS!F47","v":-248684},{"$f":"[4]ACCOUNTS!G47","v":0},{"$f":"[4]ACCOUNTS!H47","v":0},{"$f":"[4]ACCOUNTS!I47","v":0},971000,null,"F_STORG","DEM","SEAS3_DEM"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E48,SUM(E48:F48),D48,SUM(D48,I48))","v":0},0,{"$f":"[4]ACCOUNTS!E48","v":0},{"$f":"[4]ACCOUNTS!F48","v":0},{"$f":"[4]ACCOUNTS!G48","v":0},{"$f":"[4]ACCOUNTS!H48","v":0},{"$f":"[4]ACCOUNTS!I48","v":0},0]
[null,"Sub-total",{"$f":"SUM(C43:C48)","v":14499000},{"$f":"SUM(D43:D48)","v":14499000},14747115,-248115,0,{"$f":"SUM(H43:H48)","v":0},0,14499000]
[]
[null,"Transmission Plant"]
[365,"Land and Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,E52,SUM(E52:F52),D52,SUM(D52,I52))","v":0},{"$f":"SUM(E52:H52)","v":0},{"$f":"[4]ACCOUNTS!E52","v":0},{"$f":"[4]ACCOUNTS!F52","v":0},{"$f":"[4]ACCOUNTS!G52","v":0},{"$f":"[4]ACCOUNTS!H52","v":0},{"$f":"[4]ACCOUNTS!I52","v":0},{"$f":"D52+I52","v":0}]
[366,"Structures and Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E53,SUM(E53:F53),D53,SUM(D53,I53))","v":0},0,{"$f":"[4]ACCOUNTS!E53","v":0},{"$f":"[4]ACCOUNTS!F53","v":0},{"$f":"[4]ACCOUNTS!G53","v":0},{"$f":"[4]ACCOUNTS!H53","v":0},{"$f":"[4]ACCOUNTS!I53","v":0},0]
[367,"Mains",{"$f":"CHOOSE(INPUTS!$C$11,E54,SUM(E54:F54),D54,SUM(D54,I54))","v":0},0,{"$f":"[4]ACCOUNTS!E54","v":0},{"$f":"[4]ACCOUNTS!F54","v":0},{"$f":"[4]ACCOUNTS!G54","v":0},{"$f":"[4]ACCOUNTS!H54","v":0},{"$f":"[4]ACCOUNTS!I54","v":0},0]
[369,"M&R Station Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E55,SUM(E55:F55),D55,SUM(D55,I55))","v":0},0,{"$f":"[4]ACCOUNTS!E55","v":0},{"$f":"[4]ACCOUNTS!F55","v":0},{"$f":"[4]ACCOUNTS!G55","v":0},{"$f":"[4]ACCOUNTS!H55","v":0},{"$f":"[4]ACCOUNTS!I55","v":0},0]
[372,"Easements",{"$f":"CHOOSE(INPUTS!$C$11,E56,SUM(E56:F56),D56,SUM(D56,I56))","v":0},0,{"$f":"[4]ACCOUNTS!E56","v":0},{"$f":"[4]ACCOUNTS!F56","v":0},{"$f":"[4]ACCOUNTS!G56","v":0},{"$f":"[4]ACCOUNTS!H56","v":0},{"$f":"[4]ACCOUNTS!I56","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E57,SUM(E57:F57),D57,SUM(D57,I57))","v":0},0,{"$f":"[4]ACCOUNTS!E57","v":0},{"$f":"[4]ACCOUNTS!F57","v":0},{"$f":"[4]ACCOUNTS!G57","v":0},{"$f":"[4]ACCOUNTS!H57","v":0},{"$f":"[4]ACCOUNTS!I57","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E58,SUM(E58:F58),D58,SUM(D58,I58))","v":0},0,{"$f":"[4]ACCOUNTS!E58","v":0},{"$f":"[4]ACCOUNTS!F58","v":0},{"$f":"[4]ACCOUNTS!G58","v":0},{"$f":"[4]ACCOUNTS!H58","v":0},{"$f":"[4]ACCOUNTS!I58","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E59,SUM(E59:F59),D59,SUM(D59,I59))","v":0},0,{"$f":"[4]ACCOUNTS!E59","v":0},{"$f":"[4]ACCOUNTS!F59","v":0},{"$f":"[4]ACCOUNTS!G59","v":0},{"$f":"[4]ACCOUNTS!H59","v":0},{"$f":"[4]ACCOUNTS!I59","v":0},0]
[null,"Sub-total",{"$f":"SUM(C52:C59)","v":0},0,0,0,0,{"$f":"SUM(H52:H59)","v":0},0,0]
[]
[null,"Distribution Plant"]
[373,"Easements",{"$f":"CHOOSE(INPUTS!$C$11,E63,SUM(E63:F63),D63,SUM(D63,I63))","v":0},{"$f":"SUM(E63:H63)","v":0},{"$f":"[4]ACCOUNTS!E63","v":0},{"$f":"[4]ACCOUNTS!F63","v":0},{"$f":"[4]ACCOUNTS!G63","v":0},{"$f":"[4]ACCOUNTS!H63","v":0},{"$f":"[4]ACCOUNTS!I63","v":0},{"$f":"D63+I63","v":0},null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[374,"Land and Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,E64,SUM(E64:F64),D64,SUM(D64,I64))","v":24123000},24123000,{"$f":"[4]ACCOUNTS!E64","v":24124977},{"$f":"[4]ACCOUNTS!F64","v":-1977},{"$f":"[4]ACCOUNTS!G64","v":0},{"$f":"[4]ACCOUNTS!H64","v":0},{"$f":"[4]ACCOUNTS!I64","v":0},24123000,null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[375,"Structures and Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E65,SUM(E65:F65),D65,SUM(D65,I65))","v":45726445.390000001},45726445.390000001,{"$f":"[4]ACCOUNTS!E65","v":38688433},{"$f":"[4]ACCOUNTS!F65","v":-1373433},{"$f":"[4]ACCOUNTS!G65","v":8411445.3900000025},{"$f":"[4]ACCOUNTS!H65","v":0},{"$f":"[4]ACCOUNTS!I65","v":0},45726445.390000001,null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[376,"Mains",{"$f":"CHOOSE(INPUTS!$C$11,E66,SUM(E66:F66),D66,SUM(D66,I66))","v":640064404.95377219},640064404.95377219,{"$f":"[4]ACCOUNTS!E66","v":616458907.64542818},{"$f":"[4]ACCOUNTS!F66","v":23605497.308344029},{"$f":"[4]ACCOUNTS!G66","v":0},{"$f":"[4]ACCOUNTS!H66","v":0},{"$f":"[4]ACCOUNTS!I66","v":0},640064404.95377219,null,"F_DISTR","COM",null,"A_MAINS"]
[376,"Mains - Peak",{"$f":"CHOOSE(INPUTS!$C$11,E67,SUM(E67:F67),D67,SUM(D67,I67))","v":1346714715.1062276},1346714715.1062276,{"$f":"[4]ACCOUNTS!E67","v":1297048040.4145718},{"$f":"[4]ACCOUNTS!F67","v":49666674.691655971},{"$f":"[4]ACCOUNTS!G67","v":0},{"$f":"[4]ACCOUNTS!H67","v":0},{"$f":"[4]ACCOUNTS!I67","v":0},1346714715.1062276,null,"F_DISTR","DEM","P_MAINS"]
[376,"Mains - LNG Related",{"$f":"CHOOSE(INPUTS!$C$11,E68,SUM(E68:F68),D68,SUM(D68,I68))","v":31525879.940000001},31525879.940000001,{"$f":"[4]ACCOUNTS!E68","v":31525879.940000001},{"$f":"[4]ACCOUNTS!F68","v":0},{"$f":"[4]ACCOUNTS!G68","v":0},{"$f":"[4]ACCOUNTS!H68","v":0},{"$f":"[4]ACCOUNTS!I68","v":0},31525879.940000001,null,"F_STORG","DIRS",null,null,null,"LNGMAINS"]
[378,"Meas. & Reg. Station Equip.- Gen.",{"$f":"CHOOSE(INPUTS!$C$11,E69,SUM(E69:F69),D69,SUM(D69,I69))","v":40955789.625223055},40955789.625223055,{"$f":"[4]ACCOUNTS!E69","v":39659194.557016633},{"$f":"[4]ACCOUNTS!F69","v":1296595.0682064258},{"$f":"[4]ACCOUNTS!G69","v":0},{"$f":"[4]ACCOUNTS!H69","v":0},{"$f":"[4]ACCOUNTS!I69","v":0},40955789.625223055,null,"F_DISTR","COM",null,"COM_1"]
[378,"Meas. & Reg. Station Equip.- Peak",{"$f":"CHOOSE(INPUTS!$C$11,E70,SUM(E70:F70),D70,SUM(D70,I70))","v":86172210.37477693},86172210.37477693,{"$f":"[4]ACCOUNTS!E70","v":83444135.442983359},{"$f":"[4]ACCOUNTS!F70","v":2728074.9317935742},{"$f":"[4]ACCOUNTS!G70","v":0},{"$f":"[4]ACCOUNTS!H70","v":0},{"$f":"[4]ACCOUNTS!I70","v":0},86172210.37477693,null,"F_DISTR","DEM","PDAY"]
[380,"Services",{"$f":"CHOOSE(INPUTS!$C$11,E71,SUM(E71:F71),D71,SUM(D71,I71))","v":1165290124.7571113},1165290124.7571113,{"$f":"[4]ACCOUNTS!E71","v":1119431424.6500041},{"$f":"[4]ACCOUNTS!F71","v":45858700.107107207},{"$f":"[4]ACCOUNTS!G71","v":0},{"$f":"[4]ACCOUNTS!H71","v":0},{"$f":"[4]ACCOUNTS!I71","v":0},1165290124.7571113,null,"F_DISTR","CUS",null,null,"SERV"]
[380,"Services - DIR",{"$f":"CHOOSE(INPUTS!$C$11,E72,SUM(E72:F72),D72,SUM(D72,I72))","v":11129875.242888613},11129875.242888613,{"$f":"[4]ACCOUNTS!E72","v":10691871.349995818},{"$f":"[4]ACCOUNTS!F72","v":438003.89289279527},{"$f":"[4]ACCOUNTS!G72","v":0},{"$f":"[4]ACCOUNTS!H72","v":0},{"$f":"[4]ACCOUNTS!I72","v":0},11129875.242888613,null,"F_DISTR","CUS",null,null,"DIR_380"]
[381,"Meters",{"$f":"CHOOSE(INPUTS!$C$11,E73,SUM(E73:F73),D73,SUM(D73,I73))","v":132138613.95963211},132138613.95963211,{"$f":"[4]ACCOUNTS!E73","v":95351368},{"$f":"[4]ACCOUNTS!F73","v":7174632},{"$f":"[4]ACCOUNTS!G73","v":29612613.959632117},{"$f":"[4]ACCOUNTS!H73","v":0},{"$f":"[4]ACCOUNTS!I73","v":0},132138613.95963211,null,"F_DISTR","CUS",null,null,"MTRS_CUS"]
[382,"Meter Installations",{"$f":"CHOOSE(INPUTS!$C$11,E74,SUM(E74:F74),D74,SUM(D74,I74))","v":182836000},182836000,{"$f":"[4]ACCOUNTS!E74","v":188524609},{"$f":"[4]ACCOUNTS!F74","v":-5688609},{"$f":"[4]ACCOUNTS!G74","v":0},{"$f":"[4]ACCOUNTS!H74","v":0},{"$f":"[4]ACCOUNTS!I74","v":0},182836000,null,"F_DISTR","CUS",null,null,"MTRS_INST"]
[383,"House Regulators",{"$f":"CHOOSE(INPUTS!$C$11,E75,SUM(E75:F75),D75,SUM(D75,I75))","v":17726000},17726000,{"$f":"[4]ACCOUNTS!E75","v":17528638},{"$f":"[4]ACCOUNTS!F75","v":197362},{"$f":"[4]ACCOUNTS!G75","v":0},{"$f":"[4]ACCOUNTS!H75","v":0},{"$f":"[4]ACCOUNTS!I75","v":0},17726000,null,"F_DISTR","CUS",null,null,"MTRS_CUS"]
[384,"House Regulators Installations",{"$f":"CHOOSE(INPUTS!$C$11,E76,SUM(E76:F76),D76,SUM(D76,I76))","v":83089000},83089000,{"$f":"[4]ACCOUNTS!E76","v":83109687},{"$f":"[4]ACCOUNTS!F76","v":-20687},{"$f":"[4]ACCOUNTS!G76","v":0},{"$f":"[4]ACCOUNTS!H76","v":0},{"$f":"[4]ACCOUNTS!I76","v":0},83089000,null,"F_DISTR","CUS",null,null,"MTRS_CUS"]
[385,"Indust. Meas. & Reg. Station Equip.",{"$f":"CHOOSE(INPUTS!$C$11,E77,SUM(E77:F77),D77,SUM(D77,I77))","v":43475000},43475000,{"$f":"[4]ACCOUNTS!E77","v":41338703},{"$f":"[4]ACCOUNTS!F77","v":2136297},{"$f":"[4]ACCOUNTS!G77","v":0},{"$f":"[4]ACCOUNTS!H77","v":0},{"$f":"[4]ACCOUNTS!I77","v":0},43475000,null,"F_DISTR","CUS",null,null,"MTRS_385"]
[386,"Rental Property on Customers Premise",{"$f":"CHOOSE(INPUTS!$C$11,E78,SUM(E78:F78),D78,SUM(D78,I78))","v":20144000},20144000,{"$f":"[4]ACCOUNTS!E78","v":18280847},{"$f":"[4]ACCOUNTS!F78","v":1863153},{"$f":"[4]ACCOUNTS!G78","v":0},{"$f":"[4]ACCOUNTS!H78","v":0},{"$f":"[4]ACCOUNTS!I78","v":0},20144000,null,"F_DISTR","CUS",null,null,"DIR_386"]
[387,"Other Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E79,SUM(E79:F79),D79,SUM(D79,I79))","v":5000000},5000000,{"$f":"[4]ACCOUNTS!E79","v":5024638},{"$f":"[4]ACCOUNTS!F79","v":-24638},{"$f":"[4]ACCOUNTS!G79","v":0},{"$f":"[4]ACCOUNTS!H79","v":0},{"$f":"[4]ACCOUNTS!I79","v":0},5000000,null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[388,"ARO",{"$f":"CHOOSE(INPUTS!$C$11,E80,SUM(E80:F80),D80,SUM(D80,I80))","v":10127000},10127000,{"$f":"[4]ACCOUNTS!E80","v":9777523},{"$f":"[4]ACCOUNTS!F80","v":349477},{"$f":"[4]ACCOUNTS!G80","v":0},{"$f":"[4]ACCOUNTS!H80","v":0},{"$f":"[4]ACCOUNTS!I80","v":0},10127000,null,null,null,null,null,null,null,null,null,null,"DISTPT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E81,SUM(E81:F81),D81,SUM(D81,I81))","v":0},0,{"$f":"[4]ACCOUNTS!E81","v":0},{"$f":"[4]ACCOUNTS!F81","v":0},{"$f":"[4]ACCOUNTS!G81","v":0},{"$f":"[4]ACCOUNTS!H81","v":0},{"$f":"[4]ACCOUNTS!I81","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E82,SUM(E82:F82),D82,SUM(D82,I82))","v":0},0,{"$f":"[4]ACCOUNTS!E82","v":0},{"$f":"[4]ACCOUNTS!F82","v":0},{"$f":"[4]ACCOUNTS!G82","v":0},{"$f":"[4]ACCOUNTS!H82","v":0},{"$f":"[4]ACCOUNTS!I82","v":0},0]
[null,"Sub-total",{"$f":"SUM(C63:C82)","v":3886238059.3496313},3886238059.3496313,{"$f":"SUM(E63:E82)","v":3720008877},128205123,38024059.349632122,{"$f":"SUM(H63:H82)","v":0},0,3886238059.3496313]
[]
[null,"General Plant"]
[389,"Land and Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,E86,SUM(E86:F86),D86,SUM(D86,I86))","v":15709776.700000001},{"$f":"SUM(E86:H86)","v":15709776.700000001},{"$f":"[4]ACCOUNTS!E86","v":15685126.537900001},{"$f":"[4]ACCOUNTS!F86","v":24650.162100000307},{"$f":"[4]ACCOUNTS!G86","v":0},{"$f":"[4]ACCOUNTS!H86","v":0},{"$f":"[4]ACCOUNTS!I86","v":0},{"$f":"D86+I86","v":15709776.700000001},null,null,null,null,null,null,null,null,null,null,"PLTXR"]
[390,"Structures and Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E87,SUM(E87:F87),D87,SUM(D87,I87))","v":57456126.399999999},57456126.399999999,{"$f":"[4]ACCOUNTS!E87","v":52238628.358500004},{"$f":"[4]ACCOUNTS!F87","v":5217498.0414999947},{"$f":"[4]ACCOUNTS!G87","v":0},{"$f":"[4]ACCOUNTS!H87","v":0},{"$f":"[4]ACCOUNTS!I87","v":0},57456126.399999999,null,null,null,null,null,null,null,null,null,null,"PLTXR"]
[391,"Office Furniture and Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E88,SUM(E88:F88),D88,SUM(D88,I88))","v":49327662.5},49327662.5,{"$f":"[4]ACCOUNTS!E88","v":42509038.2751},{"$f":"[4]ACCOUNTS!F88","v":6818624.2248999998},{"$f":"[4]ACCOUNTS!G88","v":0},{"$f":"[4]ACCOUNTS!H88","v":0},{"$f":"[4]ACCOUNTS!I88","v":0},49327662.5,null,null,null,null,null,null,null,null,null,null,"OML"]
[392,"Transportation Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E89,SUM(E89:F89),D89,SUM(D89,I89))","v":8294501.8999999994},8294501.8999999994,{"$f":"[4]ACCOUNTS!E89","v":8413111.2949999999},{"$f":"[4]ACCOUNTS!F89","v":-118609.39500000048},{"$f":"[4]ACCOUNTS!G89","v":0},{"$f":"[4]ACCOUNTS!H89","v":0},{"$f":"[4]ACCOUNTS!I89","v":0},8294501.8999999994,null,null,null,null,null,null,null,null,null,null,"OML"]
[390.1,"LeaseHolds",{"$f":"CHOOSE(INPUTS!$C$11,E90,SUM(E90:F90),D90,SUM(D90,I90))","v":12461689.800000001},12461689.800000001,{"$f":"[4]ACCOUNTS!E90","v":14205672.148500001},{"$f":"[4]ACCOUNTS!F90","v":-1743982.3485000003},{"$f":"[4]ACCOUNTS!G90","v":0},{"$f":"[4]ACCOUNTS!H90","v":0},{"$f":"[4]ACCOUNTS!I90","v":0},12461689.800000001,null,null,null,null,null,null,null,null,null,null,"OML"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E91,SUM(E91:F91),D91,SUM(D91,I91))","v":0},0,{"$f":"[4]ACCOUNTS!E91","v":0},{"$f":"[4]ACCOUNTS!F91","v":0},{"$f":"[4]ACCOUNTS!G91","v":0},{"$f":"[4]ACCOUNTS!H91","v":0},{"$f":"[4]ACCOUNTS!I91","v":0},0,null,"F_DISTR","DEM","SEAS3_DEM"]
[393,"Stores Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E92,SUM(E92:F92),D92,SUM(D92,I92))","v":31443.3},31443.3,{"$f":"[4]ACCOUNTS!E92","v":31299.945600000003},{"$f":"[4]ACCOUNTS!F92","v":143.35439999999653},{"$f":"[4]ACCOUNTS!G92","v":0},{"$f":"[4]ACCOUNTS!H92","v":0},{"$f":"[4]ACCOUNTS!I92","v":0},31443.3,null,null,null,null,null,null,null,null,null,null,"PLTXR"]
[394,"Tools, Shop, and Garage Equipment ",{"$f":"CHOOSE(INPUTS!$C$11,E93,SUM(E93:F93),D93,SUM(D93,I93))","v":8079221.5},8079221.5,{"$f":"[4]ACCOUNTS!E93","v":7667306.1336000003},{"$f":"[4]ACCOUNTS!F93","v":411915.36639999971},{"$f":"[4]ACCOUNTS!G93","v":0},{"$f":"[4]ACCOUNTS!H93","v":0},{"$f":"[4]ACCOUNTS!I93","v":0},8079221.5,null,null,null,null,null,null,null,null,null,null,"OML"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E94,SUM(E94:F94),D94,SUM(D94,I94))","v":0},0,{"$f":"[4]ACCOUNTS!E94","v":0},{"$f":"[4]ACCOUNTS!F94","v":0},{"$f":"[4]ACCOUNTS!G94","v":0},{"$f":"[4]ACCOUNTS!H94","v":0},{"$f":"[4]ACCOUNTS!I94","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E95,SUM(E95:F95),D95,SUM(D95,I95))","v":0},0,{"$f":"[4]ACCOUNTS!E95","v":0},{"$f":"[4]ACCOUNTS!F95","v":0},{"$f":"[4]ACCOUNTS!G95","v":0},{"$f":"[4]ACCOUNTS!H95","v":0},{"$f":"[4]ACCOUNTS!I95","v":0},0,null,"F_DISTR","DEM","SEAS3_DEM"]
[395,"Laboratory Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E96,SUM(E96:F96),D96,SUM(D96,I96))","v":2751000},2751000,{"$f":"[4]ACCOUNTS!E96","v":2762800},{"$f":"[4]ACCOUNTS!F96","v":-11800},{"$f":"[4]ACCOUNTS!G96","v":0},{"$f":"[4]ACCOUNTS!H96","v":0},{"$f":"[4]ACCOUNTS!I96","v":0},2751000,null,null,null,null,null,null,null,null,null,null,"PLTXR"]
[396,"Power Operated Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E97,SUM(E97:F97),D97,SUM(D97,I97))","v":268798.7},268798.7,{"$f":"[4]ACCOUNTS!E97","v":239117.2084},{"$f":"[4]ACCOUNTS!F97","v":29681.491600000008},{"$f":"[4]ACCOUNTS!G97","v":0},{"$f":"[4]ACCOUNTS!H97","v":0},{"$f":"[4]ACCOUNTS!I97","v":0},268798.7,null,null,null,null,null,null,null,null,null,null,"PLTXR"]
[397,"Communication Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E98,SUM(E98:F98),D98,SUM(D98,I98))","v":31664604.400000002},31664604.400000002,{"$f":"[4]ACCOUNTS!E98","v":30490053.1976},{"$f":"[4]ACCOUNTS!F98","v":1174551.2024000026},{"$f":"[4]ACCOUNTS!G98","v":0},{"$f":"[4]ACCOUNTS!H98","v":0},{"$f":"[4]ACCOUNTS!I98","v":0},31664604.400000002,null,null,null,null,null,null,null,null,null,null,"OML"]
[398,"Misc. Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E99,SUM(E99:F99),D99,SUM(D99,I99))","v":513709.8000000001},513709.8000000001,{"$f":"[4]ACCOUNTS!E99","v":513321.27600000001},{"$f":"[4]ACCOUNTS!F99","v":388.5240000000922},{"$f":"[4]ACCOUNTS!G99","v":0},{"$f":"[4]ACCOUNTS!H99","v":0},{"$f":"[4]ACCOUNTS!I99","v":0},513709.8000000001,null,null,null,null,null,null,null,null,null,null,"OML"]
[399,"Other Intangible Property",{"$f":"CHOOSE(INPUTS!$C$11,E100,SUM(E100:F100),D100,SUM(D100,I100))","v":169388.1},169388.1,{"$f":"[4]ACCOUNTS!E100","v":7060.2042000000001},{"$f":"[4]ACCOUNTS!F100","v":162327.8958},{"$f":"[4]ACCOUNTS!G100","v":0},{"$f":"[4]ACCOUNTS!H100","v":0},{"$f":"[4]ACCOUNTS!I100","v":0},169388.1,null,null,null,null,null,null,null,null,null,null,"OML"]
[null,"Sub-total",{"$f":"SUM(C86:C100)","v":186727923.10000002},{"$f":"SUM(D86:D100)","v":186727923.10000002},174762534.58040002,11965388.519599995,0,{"$f":"SUM(H86:H100)","v":0},0,186727923.10000002]
[]
[null,"Other Assets"]
[114,"Plant Acquisition Adjustment",{"$f":"CHOOSE(INPUTS!$C$11,E104,SUM(E104:F104),D104,SUM(D104,I104))","v":0},{"$f":"SUM(E104:H104)","v":0},{"$f":"[4]ACCOUNTS!E104","v":0},{"$f":"[4]ACCOUNTS!F104","v":0},{"$f":"[4]ACCOUNTS!G104","v":0},{"$f":"[4]ACCOUNTS!H104","v":0},{"$f":"[4]ACCOUNTS!I104","v":0},{"$f":"D104+I104","v":0},null,null,null,null,null,null,null,null,null,null,"DISTPT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E105,SUM(E105:F105),D105,SUM(D105,I105))","v":0},{"$f":"SUM(E105:H105)","v":0},{"$f":"[4]ACCOUNTS!E105","v":0},{"$f":"[4]ACCOUNTS!F105","v":0},{"$f":"[4]ACCOUNTS!G105","v":0},{"$f":"[4]ACCOUNTS!H105","v":0},{"$f":"[4]ACCOUNTS!I105","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E106,SUM(E106:F106),D106,SUM(D106,I106))","v":0},{"$f":"SUM(E106:H106)","v":0},{"$f":"[4]ACCOUNTS!E106","v":0},{"$f":"[4]ACCOUNTS!F106","v":0},{"$f":"[4]ACCOUNTS!G106","v":0},{"$f":"[4]ACCOUNTS!H106","v":0},{"$f":"[4]ACCOUNTS!I106","v":0},0]
[null,"Sub-total",{"$f":"SUM(C104:C106)","v":0},0,0,0,0,{"$f":"SUM(H104:H106)","v":0},0,0]
[]
[null,"TOTAL PLANT-IN-SERVICE",{"$f":"SUM(C107,C101,C83,C60,C49,C40,C28,C13)","v":4355396430.0354624},4355396430.0354624,4105170167.3087001,191490944.0473142,58735318.679449126,{"$f":"SUM(H107,H101,H83,H60,H49,H40,H28,H13)","v":0},0,4355396430.0354624]
[]
["Accumulated Reserve"]
[]
[null,"Intangible Plant"]
[301,"Organization",{"$f":"CHOOSE(INPUTS!$C$11,E114,SUM(E114:F114),D114,SUM(D114,I114))","v":0},{"$f":"SUM(E114:H114)","v":0},{"$f":"[4]ACCOUNTS!E114","v":0},{"$f":"[4]ACCOUNTS!F114","v":0},{"$f":"[4]ACCOUNTS!G114","v":0},{"$f":"[4]ACCOUNTS!H114","v":0},{"$f":"[4]ACCOUNTS!I114","v":0},{"$f":"D114+I114","v":0},null,null,null,null,null,null,null,null,null,null,"PLT"]
[302,"Franchise and Consents",{"$f":"CHOOSE(INPUTS!$C$11,E115,SUM(E115:F115),D115,SUM(D115,I115))","v":-231182.50611000002},{"$f":"SUM(E115:H115)","v":-231182.50611000002},{"$f":"[4]ACCOUNTS!E115","v":-210038.9007},{"$f":"[4]ACCOUNTS!F115","v":-21143.605410000007},{"$f":"[4]ACCOUNTS!G115","v":0},{"$f":"[4]ACCOUNTS!H115","v":0},{"$f":"[4]ACCOUNTS!I115","v":0},-231182.50611000002,null,null,null,null,null,null,null,null,null,null,"PLT"]
[303,"Misc. Intangible",{"$f":"CHOOSE(INPUTS!$C$11,E116,SUM(E116:F116),D116,SUM(D116,I116))","v":-73056708.512745738},{"$f":"SUM(E116:H116)","v":-73056708.512745738},{"$f":"[4]ACCOUNTS!E116","v":-47184771.581199996},{"$f":"[4]ACCOUNTS!F116","v":-19346456.774619002},{"$f":"[4]ACCOUNTS!G116","v":-6525480.1569267428},{"$f":"[4]ACCOUNTS!H116","v":0},{"$f":"[4]ACCOUNTS!I116","v":0},-73056708.512745738,null,null,null,null,null,null,null,null,null,null,"OML"]
[null,"Sub-total",{"$f":"SUM(C114:C116)","v":-73287891.018855736},-73287891.018855736,-47394810.481899999,-19367600.380029,-6525480.1569267428,{"$f":"SUM(H114:H116)","v":0},0,-73287891.018855736]
[]
[null,"Production and Gathering Plant"]
[304,"Land and Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,E120,SUM(E120:F120),D120,SUM(D120,I120))","v":0},{"$f":"SUM(E120:H120)","v":0},{"$f":"[4]ACCOUNTS!E120","v":0},{"$f":"[4]ACCOUNTS!F120","v":0},{"$f":"[4]ACCOUNTS!G120","v":0},{"$f":"[4]ACCOUNTS!H120","v":0},{"$f":"[4]ACCOUNTS!I120","v":0},{"$f":"D120+I120","v":0},null,null,null,null,null,null,null,null,null,null,"PRODPT"]
[305,"Structures and Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E121,SUM(E121:F121),D121,SUM(D121,I121))","v":-493000},-493000,{"$f":"[4]ACCOUNTS!E121","v":-492661},{"$f":"[4]ACCOUNTS!F121","v":-339},{"$f":"[4]ACCOUNTS!G121","v":0},{"$f":"[4]ACCOUNTS!H121","v":0},{"$f":"[4]ACCOUNTS!I121","v":0},-493000,null,null,null,null,null,null,null,null,null,null,"PRODPT"]
[311,"Liquefied Petroleum Gas Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E122,SUM(E122:F122),D122,SUM(D122,I122))","v":-5857000},-5857000,{"$f":"[4]ACCOUNTS!E122","v":-5839216},{"$f":"[4]ACCOUNTS!F122","v":-17784},{"$f":"[4]ACCOUNTS!G122","v":0},{"$f":"[4]ACCOUNTS!H122","v":0},{"$f":"[4]ACCOUNTS!I122","v":0},-5857000,null,"F_PRODU","DEM","PDAYXT"]
[320,"Other Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E123,SUM(E123:F123),D123,SUM(D123,I123))","v":-1000},-1000,{"$f":"[4]ACCOUNTS!E123","v":-902},{"$f":"[4]ACCOUNTS!F123","v":-98},{"$f":"[4]ACCOUNTS!G123","v":0},{"$f":"[4]ACCOUNTS!H123","v":0},{"$f":"[4]ACCOUNTS!I123","v":0},-1000,null,"F_PRODU","DEM","PDAYXT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E124,SUM(E124:F124),D124,SUM(D124,I124))","v":0},0,{"$f":"[4]ACCOUNTS!E124","v":0},{"$f":"[4]ACCOUNTS!F124","v":0},{"$f":"[4]ACCOUNTS!G124","v":0},{"$f":"[4]ACCOUNTS!H124","v":0},{"$f":"[4]ACCOUNTS!I124","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E125,SUM(E125:F125),D125,SUM(D125,I125))","v":0},0,{"$f":"[4]ACCOUNTS!E125","v":0},{"$f":"[4]ACCOUNTS!F125","v":0},{"$f":"[4]ACCOUNTS!G125","v":0},{"$f":"[4]ACCOUNTS!H125","v":0},{"$f":"[4]ACCOUNTS!I125","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E126,SUM(E126:F126),D126,SUM(D126,I126))","v":0},0,{"$f":"[4]ACCOUNTS!E126","v":0},{"$f":"[4]ACCOUNTS!F126","v":0},{"$f":"[4]ACCOUNTS!G126","v":0},{"$f":"[4]ACCOUNTS!H126","v":0},{"$f":"[4]ACCOUNTS!I126","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E127,SUM(E127:F127),D127,SUM(D127,I127))","v":0},0,{"$f":"[4]ACCOUNTS!E127","v":0},{"$f":"[4]ACCOUNTS!F127","v":0},{"$f":"[4]ACCOUNTS!G127","v":0},{"$f":"[4]ACCOUNTS!H127","v":0},{"$f":"[4]ACCOUNTS!I127","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E128,SUM(E128:F128),D128,SUM(D128,I128))","v":0},0,{"$f":"[4]ACCOUNTS!E128","v":0},{"$f":"[4]ACCOUNTS!F128","v":0},{"$f":"[4]ACCOUNTS!G128","v":0},{"$f":"[4]ACCOUNTS!H128","v":0},{"$f":"[4]ACCOUNTS!I128","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E129,SUM(E129:F129),D129,SUM(D129,I129))","v":0},0,{"$f":"[4]ACCOUNTS!E129","v":0},{"$f":"[4]ACCOUNTS!F129","v":0},{"$f":"[4]ACCOUNTS!G129","v":0},{"$f":"[4]ACCOUNTS!H129","v":0},{"$f":"[4]ACCOUNTS!I129","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E130,SUM(E130:F130),D130,SUM(D130,I130))","v":0},0,{"$f":"[4]ACCOUNTS!E130","v":0},{"$f":"[4]ACCOUNTS!F130","v":0},{"$f":"[4]ACCOUNTS!G130","v":0},{"$f":"[4]ACCOUNTS!H130","v":0},{"$f":"[4]ACCOUNTS!I130","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E131,SUM(E131:F131),D131,SUM(D131,I131))","v":0},0,{"$f":"[4]ACCOUNTS!E131","v":0},{"$f":"[4]ACCOUNTS!F131","v":0},{"$f":"[4]ACCOUNTS!G131","v":0},{"$f":"[4]ACCOUNTS!H131","v":0},{"$f":"[4]ACCOUNTS!I131","v":0},0]
[null,"Sub-total",{"$f":"SUM(C120:C131)","v":-6351000},-6351000,{"$f":"SUM(E120:E131)","v":-6332779},-18221,0,{"$f":"SUM(H120:H131)","v":0},0,-6351000]
[]
[null,"Natural Gas Underground Storage"]
[null,"JP Storage Balancing - DIR",{"$f":"CHOOSE(INPUTS!$C$11,E135,SUM(E135:F135),D135,SUM(D135,I135))","v":-4550491.1213999996},{"$f":"SUM(E135:H135)","v":-4550491.1213999996},{"$f":"[4]ACCOUNTS!E135","v":-4426377.0599999996},{"$f":"[4]ACCOUNTS!F135","v":-124114.06139999998},{"$f":"[4]ACCOUNTS!G135","v":0},{"$f":"[4]ACCOUNTS!H135","v":0},{"$f":"[4]ACCOUNTS!I135","v":0},{"$f":"D135+I135","v":-4550491.1213999996},null,"F_STORG","COM",null,"COM_1"]
[350,"Land and Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,E136,SUM(E136:F136),D136,SUM(D136,I136))","v":-4740},-4740,{"$f":"[4]ACCOUNTS!E136","v":-4522.75},{"$f":"[4]ACCOUNTS!F136","v":-217.25},{"$f":"[4]ACCOUNTS!G136","v":0},{"$f":"[4]ACCOUNTS!H136","v":0},{"$f":"[4]ACCOUNTS!I136","v":0},-4740,null,"F_STORG","DEM","SEAS3_DEM"]
[351,"Structures and Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E137,SUM(E137:F137),D137,SUM(D137,I137))","v":-377674.95239999995},-377674.95239999995,{"$f":"[4]ACCOUNTS!E137","v":-367011.08999999997},{"$f":"[4]ACCOUNTS!F137","v":-10663.8624},{"$f":"[4]ACCOUNTS!G137","v":0},{"$f":"[4]ACCOUNTS!H137","v":0},{"$f":"[4]ACCOUNTS!I137","v":0},-377674.95239999995,null,"F_STORG","DEM","SEAS3_DEM"]
[352,"Wells",{"$f":"CHOOSE(INPUTS!$C$11,E138,SUM(E138:F138),D138,SUM(D138,I138))","v":-8050584.9177999999},-8050584.9177999999,{"$f":"[4]ACCOUNTS!E138","v":-7902875.5999999996},{"$f":"[4]ACCOUNTS!F138","v":-147709.31780000002},{"$f":"[4]ACCOUNTS!G138","v":0},{"$f":"[4]ACCOUNTS!H138","v":0},{"$f":"[4]ACCOUNTS!I138","v":0},-8050584.9177999999,null,"F_STORG","DEM","SEAS3_DEM"]
[353,"Lines",{"$f":"CHOOSE(INPUTS!$C$11,E139,SUM(E139:F139),D139,SUM(D139,I139))","v":-1452021.1771},-1452021.1771,{"$f":"[4]ACCOUNTS!E139","v":-1424329.71},{"$f":"[4]ACCOUNTS!F139","v":-27691.467099999998},{"$f":"[4]ACCOUNTS!G139","v":0},{"$f":"[4]ACCOUNTS!H139","v":0},{"$f":"[4]ACCOUNTS!I139","v":0},-1452021.1771,null,"F_STORG","DEM","SEAS3_DEM"]
[354,"Compressor Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E140,SUM(E140:F140),D140,SUM(D140,I140))","v":-6012392.0515000001},-6012392.0515000001,{"$f":"[4]ACCOUNTS!E140","v":-5781020.1299999999},{"$f":"[4]ACCOUNTS!F140","v":-231371.9215},{"$f":"[4]ACCOUNTS!G140","v":0},{"$f":"[4]ACCOUNTS!H140","v":0},{"$f":"[4]ACCOUNTS!I140","v":0},-6012392.0515000001,null,"F_STORG","DEM","SEAS3_DEM"]
[355,"Measuring and Regulating Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E141,SUM(E141:F141),D141,SUM(D141,I141))","v":-233049.91310000001},-233049.91310000001,{"$f":"[4]ACCOUNTS!E141","v":-223395.41},{"$f":"[4]ACCOUNTS!F141","v":-9654.5030999999999},{"$f":"[4]ACCOUNTS!G141","v":0},{"$f":"[4]ACCOUNTS!H141","v":0},{"$f":"[4]ACCOUNTS!I141","v":0},-233049.91310000001,null,"F_STORG","DEM","SEAS3_DEM"]
[356,"Purification Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E142,SUM(E142:F142),D142,SUM(D142,I142))","v":-948062.51270000008},-948062.51270000008,{"$f":"[4]ACCOUNTS!E142","v":-916433.18},{"$f":"[4]ACCOUNTS!F142","v":-31629.332699999999},{"$f":"[4]ACCOUNTS!G142","v":0},{"$f":"[4]ACCOUNTS!H142","v":0},{"$f":"[4]ACCOUNTS!I142","v":0},-948062.51270000008,null,"F_STORG","DEM","SEAS3_DEM"]
[357,"Other Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E143,SUM(E143:F143),D143,SUM(D143,I143))","v":-39988.694000000003},-39988.694000000003,{"$f":"[4]ACCOUNTS!E143","v":-32021.07},{"$f":"[4]ACCOUNTS!F143","v":-7967.6239999999998},{"$f":"[4]ACCOUNTS!G143","v":0},{"$f":"[4]ACCOUNTS!H143","v":0},{"$f":"[4]ACCOUNTS!I143","v":0},-39988.694000000003,null,"F_STORG","DEM","SEAS3_DEM"]
[null,"Sub-total",{"$f":"SUM(C135:C143)","v":-21669005.339999996},{"$f":"SUM(D135:D143)","v":-21669005.339999996},-21077986,-591019.34,0,{"$f":"SUM(H135:H143)","v":0},0,-21669005.339999996]
[]
[null,"Natural Gas Local Storage"]
[360,"Land & Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,E147,SUM(E147:F147),D147,SUM(D147,I147))","v":0},{"$f":"SUM(E147:H147)","v":0},{"$f":"[4]ACCOUNTS!E147","v":0},{"$f":"[4]ACCOUNTS!F147","v":0},{"$f":"[4]ACCOUNTS!G147","v":0},{"$f":"[4]ACCOUNTS!H147","v":0},{"$f":"[4]ACCOUNTS!I147","v":0},{"$f":"D147+I147","v":0},null,"F_STORG","DEM","SEAS3_DEM"]
[361,"Structures & improvement",{"$f":"CHOOSE(INPUTS!$C$11,E148,SUM(E148:F148),D148,SUM(D148,I148))","v":-1723000.05},-1723000.05,{"$f":"[4]ACCOUNTS!E148","v":-1670827},{"$f":"[4]ACCOUNTS!F148","v":-52173.05},{"$f":"[4]ACCOUNTS!G148","v":0},{"$f":"[4]ACCOUNTS!H148","v":0},{"$f":"[4]ACCOUNTS!I148","v":0},-1723000.05,null,"F_STORG","DEM","SEAS3_DEM"]
[362,"Gas Holders",{"$f":"CHOOSE(INPUTS!$C$11,E149,SUM(E149:F149),D149,SUM(D149,I149))","v":-1611000.02},-1611000.02,{"$f":"[4]ACCOUNTS!E149","v":-1546608},{"$f":"[4]ACCOUNTS!F149","v":-64392.02},{"$f":"[4]ACCOUNTS!G149","v":0},{"$f":"[4]ACCOUNTS!H149","v":0},{"$f":"[4]ACCOUNTS!I149","v":0},-1611000.02,null,"F_STORG","DEM","SEAS3_DEM"]
[363,"Purification Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E150,SUM(E150:F150),D150,SUM(D150,I150))","v":-1987000.06},-1987000.06,{"$f":"[4]ACCOUNTS!E150","v":-1934946},{"$f":"[4]ACCOUNTS!F150","v":-52054.06},{"$f":"[4]ACCOUNTS!G150","v":0},{"$f":"[4]ACCOUNTS!H150","v":0},{"$f":"[4]ACCOUNTS!I150","v":0},-1987000.06,null,"F_STORG","DEM","SEAS3_DEM"]
[364,"Terminating & Processing",{"$f":"CHOOSE(INPUTS!$C$11,E151,SUM(E151:F151),D151,SUM(D151,I151))","v":-645010},-645010,{"$f":"[4]ACCOUNTS!E151","v":-633939},{"$f":"[4]ACCOUNTS!F151","v":-11071},{"$f":"[4]ACCOUNTS!G151","v":0},{"$f":"[4]ACCOUNTS!H151","v":0},{"$f":"[4]ACCOUNTS!I151","v":0},-645010,null,"F_STORG","DEM","SEAS3_DEM"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E152,SUM(E152:F152),D152,SUM(D152,I152))","v":0},0,{"$f":"[4]ACCOUNTS!E152","v":0},{"$f":"[4]ACCOUNTS!F152","v":0},{"$f":"[4]ACCOUNTS!G152","v":0},{"$f":"[4]ACCOUNTS!H152","v":0},{"$f":"[4]ACCOUNTS!I152","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E153,SUM(E153:F153),D153,SUM(D153,I153))","v":0},0,{"$f":"[4]ACCOUNTS!E153","v":0},{"$f":"[4]ACCOUNTS!F153","v":0},{"$f":"[4]ACCOUNTS!G153","v":0},{"$f":"[4]ACCOUNTS!H153","v":0},{"$f":"[4]ACCOUNTS!I153","v":0},0]
[null,"Sub-total",{"$f":"SUM(C147:C153)","v":-5966010.1300000008},{"$f":"SUM(D147:D153)","v":-5966010.1300000008},-5786320,-179690.13,0,{"$f":"SUM(H147:H153)","v":0},0,-5966010.1300000008]
[]
[null,"Transmission Plant"]
[365,"Land and Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,E157,SUM(E157:F157),D157,SUM(D157,I157))","v":0},{"$f":"SUM(E157:H157)","v":0},{"$f":"[4]ACCOUNTS!E157","v":0},{"$f":"[4]ACCOUNTS!F157","v":0},{"$f":"[4]ACCOUNTS!G157","v":0},{"$f":"[4]ACCOUNTS!H157","v":0},{"$f":"[4]ACCOUNTS!I157","v":0},{"$f":"D157+I157","v":0}]
[366,"Structures and Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E158,SUM(E158:F158),D158,SUM(D158,I158))","v":0},0,{"$f":"[4]ACCOUNTS!E158","v":0},{"$f":"[4]ACCOUNTS!F158","v":0},{"$f":"[4]ACCOUNTS!G158","v":0},{"$f":"[4]ACCOUNTS!H158","v":0},{"$f":"[4]ACCOUNTS!I158","v":0},0]
[367,"Mains",{"$f":"CHOOSE(INPUTS!$C$11,E159,SUM(E159:F159),D159,SUM(D159,I159))","v":0},0,{"$f":"[4]ACCOUNTS!E159","v":0},{"$f":"[4]ACCOUNTS!F159","v":0},{"$f":"[4]ACCOUNTS!G159","v":0},{"$f":"[4]ACCOUNTS!H159","v":0},{"$f":"[4]ACCOUNTS!I159","v":0},0]
[369,"M&R Station Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E160,SUM(E160:F160),D160,SUM(D160,I160))","v":0},0,{"$f":"[4]ACCOUNTS!E160","v":0},{"$f":"[4]ACCOUNTS!F160","v":0},{"$f":"[4]ACCOUNTS!G160","v":0},{"$f":"[4]ACCOUNTS!H160","v":0},{"$f":"[4]ACCOUNTS!I160","v":0},0]
[372,"Easements",{"$f":"CHOOSE(INPUTS!$C$11,E161,SUM(E161:F161),D161,SUM(D161,I161))","v":0},0,{"$f":"[4]ACCOUNTS!E161","v":0},{"$f":"[4]ACCOUNTS!F161","v":0},{"$f":"[4]ACCOUNTS!G161","v":0},{"$f":"[4]ACCOUNTS!H161","v":0},{"$f":"[4]ACCOUNTS!I161","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E162,SUM(E162:F162),D162,SUM(D162,I162))","v":0},0,{"$f":"[4]ACCOUNTS!E162","v":0},{"$f":"[4]ACCOUNTS!F162","v":0},{"$f":"[4]ACCOUNTS!G162","v":0},{"$f":"[4]ACCOUNTS!H162","v":0},{"$f":"[4]ACCOUNTS!I162","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E163,SUM(E163:F163),D163,SUM(D163,I163))","v":0},0,{"$f":"[4]ACCOUNTS!E163","v":0},{"$f":"[4]ACCOUNTS!F163","v":0},{"$f":"[4]ACCOUNTS!G163","v":0},{"$f":"[4]ACCOUNTS!H163","v":0},{"$f":"[4]ACCOUNTS!I163","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E164,SUM(E164:F164),D164,SUM(D164,I164))","v":0},0,{"$f":"[4]ACCOUNTS!E164","v":0},{"$f":"[4]ACCOUNTS!F164","v":0},{"$f":"[4]ACCOUNTS!G164","v":0},{"$f":"[4]ACCOUNTS!H164","v":0},{"$f":"[4]ACCOUNTS!I164","v":0},0]
[null,"Sub-total",{"$f":"SUM(C157:C164)","v":0},0,0,0,0,{"$f":"SUM(H157:H164)","v":0},0,0]
[]
[null,"Distribution Plant"]
[373,"Easements",{"$f":"CHOOSE(INPUTS!$C$11,E168,SUM(E168:F168),D168,SUM(D168,I168))","v":0},{"$f":"SUM(E168:H168)","v":0},{"$f":"[4]ACCOUNTS!E168","v":0},{"$f":"[4]ACCOUNTS!F168","v":0},{"$f":"[4]ACCOUNTS!G168","v":0},{"$f":"[4]ACCOUNTS!H168","v":0},{"$f":"[4]ACCOUNTS!I168","v":0},{"$f":"D168+I168","v":0},null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[374,"Land and Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,E169,SUM(E169:F169),D169,SUM(D169,I169))","v":-2458000},-2458000,{"$f":"[4]ACCOUNTS!E169","v":-2353222},{"$f":"[4]ACCOUNTS!F169","v":-104778},{"$f":"[4]ACCOUNTS!G169","v":0},{"$f":"[4]ACCOUNTS!H169","v":0},{"$f":"[4]ACCOUNTS!I169","v":0},-2458000,null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[375,"Structures and Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E170,SUM(E170:F170),D170,SUM(D170,I170))","v":-13216353.23575405},-13216353.23575405,{"$f":"[4]ACCOUNTS!E170","v":-7424022},{"$f":"[4]ACCOUNTS!F170","v":154213.68},{"$f":"[4]ACCOUNTS!G170","v":-5946544.9157540509},{"$f":"[4]ACCOUNTS!H170","v":0},{"$f":"[4]ACCOUNTS!I170","v":0},-13216353.23575405,null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[376,"Mains",{"$f":"CHOOSE(INPUTS!$C$11,E171,SUM(E171:F171),D171,SUM(D171,I171))","v":-233451005.58665612},-233451005.58665612,{"$f":"[4]ACCOUNTS!E171","v":-226678998.45222193},{"$f":"[4]ACCOUNTS!F171","v":-6772007.134434198},{"$f":"[4]ACCOUNTS!G171","v":0},{"$f":"[4]ACCOUNTS!H171","v":0},{"$f":"[4]ACCOUNTS!I171","v":0},-233451005.58665612,null,"F_DISTR","COM",null,"A_MAINS"]
[376,"Mains - Peak",{"$f":"CHOOSE(INPUTS!$C$11,E172,SUM(E172:F172),D172,SUM(D172,I172))","v":-491187921.16334385},-491187921.16334385,{"$f":"[4]ACCOUNTS!E172","v":-476939414.93777806},{"$f":"[4]ACCOUNTS!F172","v":-14248506.225565802},{"$f":"[4]ACCOUNTS!G172","v":0},{"$f":"[4]ACCOUNTS!H172","v":0},{"$f":"[4]ACCOUNTS!I172","v":0},-491187921.16334385,null,"F_DISTR","DEM","P_MAINS"]
[376,"Mains - LNG Related",{"$f":"CHOOSE(INPUTS!$C$11,E173,SUM(E173:F173),D173,SUM(D173,I173))","v":-1097298.6100000001},-1097298.6100000001,{"$f":"[4]ACCOUNTS!E173","v":-1097298.6100000001},{"$f":"[4]ACCOUNTS!F173","v":0},{"$f":"[4]ACCOUNTS!G173","v":0},{"$f":"[4]ACCOUNTS!H173","v":0},{"$f":"[4]ACCOUNTS!I173","v":0},-1097298.6100000001,null,"F_STORG","DIRS",null,null,null,"LNGMAINS"]
[378,"Meas. & Reg. Station Equip.- Gen.",{"$f":"CHOOSE(INPUTS!$C$11,E174,SUM(E174:F174),D174,SUM(D174,I174))","v":-13395716.739912014},-13395716.739912014,{"$f":"[4]ACCOUNTS!E174","v":-12563520.294226132},{"$f":"[4]ACCOUNTS!F174","v":-832196.44568588177},{"$f":"[4]ACCOUNTS!G174","v":0},{"$f":"[4]ACCOUNTS!H174","v":0},{"$f":"[4]ACCOUNTS!I174","v":0},-13395716.739912014,null,"F_DISTR","COM",null,"COM_1"]
[378,"Meas. & Reg. Station Equip.- Peak",{"$f":"CHOOSE(INPUTS!$C$11,E175,SUM(E175:F175),D175,SUM(D175,I175))","v":-28184990.000087988},-28184990.000087988,{"$f":"[4]ACCOUNTS!E175","v":-26434023.705773868},{"$f":"[4]ACCOUNTS!F175","v":-1750966.2943141186},{"$f":"[4]ACCOUNTS!G175","v":0},{"$f":"[4]ACCOUNTS!H175","v":0},{"$f":"[4]ACCOUNTS!I175","v":0},-28184990.000087988,null,"F_DISTR","DEM","PDAY"]
[380,"Services",{"$f":"CHOOSE(INPUTS!$C$11,E176,SUM(E176:F176),D176,SUM(D176,I176))","v":-569171319.08906019},-569171319.08906019,{"$f":"[4]ACCOUNTS!E176","v":-554927801.43950105},{"$f":"[4]ACCOUNTS!F176","v":-14243517.649559123},{"$f":"[4]ACCOUNTS!G176","v":0},{"$f":"[4]ACCOUNTS!H176","v":0},{"$f":"[4]ACCOUNTS!I176","v":0},-569171319.08906019,null,"F_DISTR","CUS",null,null,"SERV"]
[380,"Services - DIR",{"$f":"CHOOSE(INPUTS!$C$11,E177,SUM(E177:F177),D177,SUM(D177,I177))","v":-5436247.7109397883},-5436247.7109397883,{"$f":"[4]ACCOUNTS!E177","v":-5300205.560498911},{"$f":"[4]ACCOUNTS!F177","v":-136042.15044087687},{"$f":"[4]ACCOUNTS!G177","v":0},{"$f":"[4]ACCOUNTS!H177","v":0},{"$f":"[4]ACCOUNTS!I177","v":0},-5436247.7109397883,null,"F_DISTR","CUS",null,null,"DIR_380"]
[381,"Meters",{"$f":"CHOOSE(INPUTS!$C$11,E178,SUM(E178:F178),D178,SUM(D178,I178))","v":-26013626.026426494},-26013626.026426494,{"$f":"[4]ACCOUNTS!E178","v":-22399392},{"$f":"[4]ACCOUNTS!F178","v":-1581052.76},{"$f":"[4]ACCOUNTS!G178","v":-2033181.2664264913},{"$f":"[4]ACCOUNTS!H178","v":0},{"$f":"[4]ACCOUNTS!I178","v":0},-26013626.026426494,null,"F_DISTR","CUS",null,null,"MTRS_CUS"]
[382,"Meter Installations",{"$f":"CHOOSE(INPUTS!$C$11,E179,SUM(E179:F179),D179,SUM(D179,I179))","v":-53312366.299999997},-53312366.299999997,{"$f":"[4]ACCOUNTS!E179","v":-52102356},{"$f":"[4]ACCOUNTS!F179","v":-1210010.3},{"$f":"[4]ACCOUNTS!G179","v":0},{"$f":"[4]ACCOUNTS!H179","v":0},{"$f":"[4]ACCOUNTS!I179","v":0},-53312366.299999997,null,"F_DISTR","CUS",null,null,"MTRS_INST"]
[383,"House Regulators",{"$f":"CHOOSE(INPUTS!$C$11,E180,SUM(E180:F180),D180,SUM(D180,I180))","v":-7987443.6600000001},-7987443.6600000001,{"$f":"[4]ACCOUNTS!E180","v":-8050339},{"$f":"[4]ACCOUNTS!F180","v":62895.34},{"$f":"[4]ACCOUNTS!G180","v":0},{"$f":"[4]ACCOUNTS!H180","v":0},{"$f":"[4]ACCOUNTS!I180","v":0},-7987443.6600000001,null,"F_DISTR","CUS",null,null,"MTRS_CUS"]
[384,"House Regulators Installations",{"$f":"CHOOSE(INPUTS!$C$11,E181,SUM(E181:F181),D181,SUM(D181,I181))","v":-29550643.809999999},-29550643.809999999,{"$f":"[4]ACCOUNTS!E181","v":-28830681},{"$f":"[4]ACCOUNTS!F181","v":-719962.81},{"$f":"[4]ACCOUNTS!G181","v":0},{"$f":"[4]ACCOUNTS!H181","v":0},{"$f":"[4]ACCOUNTS!I181","v":0},-29550643.809999999,null,"F_DISTR","CUS",null,null,"MTRS_CUS"]
[385,"Indust. Meas. & Reg. Station Equip.",{"$f":"CHOOSE(INPUTS!$C$11,E182,SUM(E182:F182),D182,SUM(D182,I182))","v":-3505570.3899999997},-3505570.3899999997,{"$f":"[4]ACCOUNTS!E182","v":-2066624},{"$f":"[4]ACCOUNTS!F182","v":-1438946.39},{"$f":"[4]ACCOUNTS!G182","v":0},{"$f":"[4]ACCOUNTS!H182","v":0},{"$f":"[4]ACCOUNTS!I182","v":0},-3505570.3899999997,null,"F_DISTR","CUS",null,null,"MTRS_385"]
[386,"Rental Property on Customers Premise",{"$f":"CHOOSE(INPUTS!$C$11,E183,SUM(E183:F183),D183,SUM(D183,I183))","v":-10749142.92},-10749142.92,{"$f":"[4]ACCOUNTS!E183","v":-9098446},{"$f":"[4]ACCOUNTS!F183","v":-1650696.9200000002},{"$f":"[4]ACCOUNTS!G183","v":0},{"$f":"[4]ACCOUNTS!H183","v":0},{"$f":"[4]ACCOUNTS!I183","v":0},-10749142.92,null,"F_DISTR","CUS",null,null,"DIR_386"]
[387,"Other Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E184,SUM(E184:F184),D184,SUM(D184,I184))","v":-252063.11},-252063.11,{"$f":"[4]ACCOUNTS!E184","v":16946},{"$f":"[4]ACCOUNTS!F184","v":-269009.11},{"$f":"[4]ACCOUNTS!G184","v":0},{"$f":"[4]ACCOUNTS!H184","v":0},{"$f":"[4]ACCOUNTS!I184","v":0},-252063.11,null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[388,"ARO",{"$f":"CHOOSE(INPUTS!$C$11,E185,SUM(E185:F185),D185,SUM(D185,I185))","v":-937883},-937883,{"$f":"[4]ACCOUNTS!E185","v":-858119},{"$f":"[4]ACCOUNTS!F185","v":-79764},{"$f":"[4]ACCOUNTS!G185","v":0},{"$f":"[4]ACCOUNTS!H185","v":0},{"$f":"[4]ACCOUNTS!I185","v":0},-937883,null,null,null,null,null,null,null,null,null,null,"DISTPT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E186,SUM(E186:F186),D186,SUM(D186,I186))","v":0},0,{"$f":"[4]ACCOUNTS!E186","v":0},{"$f":"[4]ACCOUNTS!F186","v":0},{"$f":"[4]ACCOUNTS!G186","v":0},{"$f":"[4]ACCOUNTS!H186","v":0},{"$f":"[4]ACCOUNTS!I186","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E187,SUM(E187:F187),D187,SUM(D187,I187))","v":0},0,{"$f":"[4]ACCOUNTS!E187","v":0},{"$f":"[4]ACCOUNTS!F187","v":0},{"$f":"[4]ACCOUNTS!G187","v":0},{"$f":"[4]ACCOUNTS!H187","v":0},{"$f":"[4]ACCOUNTS!I187","v":0},0]
[null,"Sub-total",{"$f":"SUM(C168:C187)","v":-1489907591.3521807},-1489907591.3521807,{"$f":"SUM(E168:E187)","v":-1437107518},-44820347.170000002,{"$f":"SUM(G168:G187)","v":-7979726.1821805425},{"$f":"SUM(H168:H187)","v":0},0,-1489907591.3521807]
[]
[null,"General Plant"]
[389,"Land and Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,E191,SUM(E191:F191),D191,SUM(D191,I191))","v":-747201},{"$f":"SUM(E191:H191)","v":-747201},{"$f":"[4]ACCOUNTS!E191","v":-707949.61860000005},{"$f":"[4]ACCOUNTS!F191","v":-39251.381399999955},{"$f":"[4]ACCOUNTS!G191","v":0},{"$f":"[4]ACCOUNTS!H191","v":0},{"$f":"[4]ACCOUNTS!I191","v":0},{"$f":"D191+I191","v":-747201},null,null,null,null,null,null,null,null,null,null,"PLTXR"]
[390,"Structures and Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E192,SUM(E192:F192),D192,SUM(D192,I192))","v":-16882131.282430999},-16882131.282430999,{"$f":"[4]ACCOUNTS!E192","v":-15756149.771300001},{"$f":"[4]ACCOUNTS!F192","v":-1125981.5111309981},{"$f":"[4]ACCOUNTS!G192","v":0},{"$f":"[4]ACCOUNTS!H192","v":0},{"$f":"[4]ACCOUNTS!I192","v":0},-16882131.282430999,null,null,null,null,null,null,null,null,null,null,"PLTXR"]
[391,"Office Furniture and Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E193,SUM(E193:F193),D193,SUM(D193,I193))","v":-15029905.509857001},-15029905.509857001,{"$f":"[4]ACCOUNTS!E193","v":-12401693.6358},{"$f":"[4]ACCOUNTS!F193","v":-2628211.874057},{"$f":"[4]ACCOUNTS!G193","v":0},{"$f":"[4]ACCOUNTS!H193","v":0},{"$f":"[4]ACCOUNTS!I193","v":0},-15029905.509857001,null,null,null,null,null,null,null,null,null,null,"OML"]
[392,"Transportation Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E194,SUM(E194:F194),D194,SUM(D194,I194))","v":-6140468.8691170001},-6140468.8691170001,{"$f":"[4]ACCOUNTS!E194","v":-6223927.4040999999},{"$f":"[4]ACCOUNTS!F194","v":83458.534983000107},{"$f":"[4]ACCOUNTS!G194","v":0},{"$f":"[4]ACCOUNTS!H194","v":0},{"$f":"[4]ACCOUNTS!I194","v":0},-6140468.8691170001,null,null,null,null,null,null,null,null,null,null,"OML"]
[390.1,"Leaseholds",{"$f":"CHOOSE(INPUTS!$C$11,E195,SUM(E195:F195),D195,SUM(D195,I195))","v":-10397228.861733001},-10397228.861733001,{"$f":"[4]ACCOUNTS!E195","v":-11797624.5471},{"$f":"[4]ACCOUNTS!F195","v":1400395.6853669998},{"$f":"[4]ACCOUNTS!G195","v":0},{"$f":"[4]ACCOUNTS!H195","v":0},{"$f":"[4]ACCOUNTS!I195","v":0},-10397228.861733001,null,null,null,null,null,null,null,null,null,null,"PLTXR"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E196,SUM(E196:F196),D196,SUM(D196,I196))","v":0},0,{"$f":"[4]ACCOUNTS!E196","v":0},{"$f":"[4]ACCOUNTS!F196","v":0},{"$f":"[4]ACCOUNTS!G196","v":0},{"$f":"[4]ACCOUNTS!H196","v":0},{"$f":"[4]ACCOUNTS!I196","v":0},0]
[393,"Stores Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E197,SUM(E197:F197),D197,SUM(D197,I197))","v":602.18727200000035},602.18727200000035,{"$f":"[4]ACCOUNTS!E197","v":-971.83110000000124},{"$f":"[4]ACCOUNTS!F197","v":1574.0183720000016},{"$f":"[4]ACCOUNTS!G197","v":0},{"$f":"[4]ACCOUNTS!H197","v":0},{"$f":"[4]ACCOUNTS!I197","v":0},602.18727200000035,null,null,null,null,null,null,null,null,null,null,"PLTXR"]
[394,"Tools, Shop, and Garage Equipment ",{"$f":"CHOOSE(INPUTS!$C$11,E198,SUM(E198:F198),D198,SUM(D198,I198))","v":-1952215.7619329998},-1952215.7619329998,{"$f":"[4]ACCOUNTS!E198","v":-1812440.1514999999},{"$f":"[4]ACCOUNTS!F198","v":-139775.61043300002},{"$f":"[4]ACCOUNTS!G198","v":0},{"$f":"[4]ACCOUNTS!H198","v":0},{"$f":"[4]ACCOUNTS!I198","v":0},-1952215.7619329998,null,null,null,null,null,null,null,null,null,null,"OML"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E199,SUM(E199:F199),D199,SUM(D199,I199))","v":0},0,{"$f":"[4]ACCOUNTS!E199","v":0},{"$f":"[4]ACCOUNTS!F199","v":0},{"$f":"[4]ACCOUNTS!G199","v":0},{"$f":"[4]ACCOUNTS!H199","v":0},{"$f":"[4]ACCOUNTS!I199","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E200,SUM(E200:F200),D200,SUM(D200,I200))","v":0},0,{"$f":"[4]ACCOUNTS!E200","v":0},{"$f":"[4]ACCOUNTS!F200","v":0},{"$f":"[4]ACCOUNTS!G200","v":0},{"$f":"[4]ACCOUNTS!H200","v":0},{"$f":"[4]ACCOUNTS!I200","v":0},0]
[395,"Laboratory Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E201,SUM(E201:F201),D201,SUM(D201,I201))","v":-1142247.75},-1142247.75,{"$f":"[4]ACCOUNTS!E201","v":-1332075},{"$f":"[4]ACCOUNTS!F201","v":189827.25},{"$f":"[4]ACCOUNTS!G201","v":0},{"$f":"[4]ACCOUNTS!H201","v":0},{"$f":"[4]ACCOUNTS!I201","v":0},-1142247.75,null,null,null,null,null,null,null,null,null,null,"PLTXR"]
[396,"Power Operated Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E202,SUM(E202:F202),D202,SUM(D202,I202))","v":-307859.55667299998},-307859.55667299998,{"$f":"[4]ACCOUNTS!E202","v":-343032.68070000003},{"$f":"[4]ACCOUNTS!F202","v":35173.124027000042},{"$f":"[4]ACCOUNTS!G202","v":0},{"$f":"[4]ACCOUNTS!H202","v":0},{"$f":"[4]ACCOUNTS!I202","v":0},-307859.55667299998,null,null,null,null,null,null,null,null,null,null,"PLTXR"]
[397,"Communication Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E203,SUM(E203:F203),D203,SUM(D203,I203))","v":-6590070.3486360004},-6590070.3486360004,{"$f":"[4]ACCOUNTS!E203","v":-5502380.7350000003},{"$f":"[4]ACCOUNTS!F203","v":-1087689.6136360003},{"$f":"[4]ACCOUNTS!G203","v":0},{"$f":"[4]ACCOUNTS!H203","v":0},{"$f":"[4]ACCOUNTS!I203","v":0},-6590070.3486360004,null,null,null,null,null,null,null,null,null,null,"OML"]
[398,"Misc. Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E204,SUM(E204:F204),D204,SUM(D204,I204))","v":-522926.56719399994},-522926.56719399994,{"$f":"[4]ACCOUNTS!E204","v":-564362.93390000006},{"$f":"[4]ACCOUNTS!F204","v":41436.366706000117},{"$f":"[4]ACCOUNTS!G204","v":0},{"$f":"[4]ACCOUNTS!H204","v":0},{"$f":"[4]ACCOUNTS!I204","v":0},-522926.56719399994,null,null,null,null,null,null,null,null,null,null,"OML"]
[399,"Other Intangible Plant",{"$f":"CHOOSE(INPUTS!$C$11,E205,SUM(E205:F205),D205,SUM(D205,I205))","v":-8508.2000000000007},-8508.2000000000007,{"$f":"[4]ACCOUNTS!E205","v":-29.752800000000001},{"$f":"[4]ACCOUNTS!F205","v":-8478.4472000000005},{"$f":"[4]ACCOUNTS!G205","v":0},{"$f":"[4]ACCOUNTS!H205","v":0},{"$f":"[4]ACCOUNTS!I205","v":0},-8508.2000000000007,null,null,null,null,null,null,null,null,null,null,"OML"]
[null,"Sub-total",{"$f":"SUM(C191:C205)","v":-59720161.520302005},-59720161.520302005,-56442638.061900005,-3277523.4584019976,0,{"$f":"SUM(H191:H205)","v":0},0,-59720161.520302005]
[]
[null,"Other Assets"]
[108,"Retirement Work in Progress",{"$f":"CHOOSE(INPUTS!$C$11,E209,SUM(E209:F209),D209,SUM(D209,I209))","v":4758525.6894759992},{"$f":"SUM(E209:H209)","v":4758525.6894759992},{"$f":"[4]ACCOUNTS!E209","v":4346875.3700705422},{"$f":"[4]ACCOUNTS!F209","v":411650.31940545741},{"$f":"[4]ACCOUNTS!G209","v":0},{"$f":"[4]ACCOUNTS!H209","v":0},{"$f":"[4]ACCOUNTS!I209","v":0},{"$f":"D209+I209","v":4758525.6894759992},null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[230,"Asset Retirment Obligations",{"$f":"CHOOSE(INPUTS!$C$11,E210,SUM(E210:F210),D210,SUM(D210,I210))","v":-11895651.405794},{"$f":"SUM(E210:H210)","v":-11895651.405794},{"$f":"[4]ACCOUNTS!E210","v":-12275185.17857475},{"$f":"[4]ACCOUNTS!F210","v":379533.77278075024},{"$f":"[4]ACCOUNTS!G210","v":0},{"$f":"[4]ACCOUNTS!H210","v":0},{"$f":"[4]ACCOUNTS!I210","v":0},-11895651.405794,null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[253,"Landlord Incentives",{"$f":"CHOOSE(INPUTS!$C$11,E211,SUM(E211:F211),D211,SUM(D211,I211))","v":-1089266.3449920001},{"$f":"SUM(E211:H211)","v":-1089266.3449920001},{"$f":"[4]ACCOUNTS!E211","v":-1396180.5778751252},{"$f":"[4]ACCOUNTS!F211","v":306914.23288312514},{"$f":"[4]ACCOUNTS!G211","v":0},{"$f":"[4]ACCOUNTS!H211","v":0},{"$f":"[4]ACCOUNTS!I211","v":0},-1089266.3449920001,null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[182.3," Gas Rental Equip & Pipe",{"$f":"CHOOSE(INPUTS!$C$11,E212,SUM(E212:F212),D212,SUM(D212,I212))","v":0},{"$f":"SUM(E212:H212)","v":0},{"$f":"[4]ACCOUNTS!E212","v":0},{"$f":"[4]ACCOUNTS!F212","v":0},{"$f":"[4]ACCOUNTS!G212","v":0},{"$f":"[4]ACCOUNTS!H212","v":0},{"$f":"[4]ACCOUNTS!I212","v":0},0,null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[null,"Other",{"$f":"CHOOSE(INPUTS!$C$11,E213,SUM(E213:F213),D213,SUM(D213,I213))","v":8496290.0721994787},{"$f":"SUM(E213:H213)","v":8496290.0721994787},{"$f":"[4]ACCOUNTS!E213","v":446913.18536648434},{"$f":"[4]ACCOUNTS!F213","v":8049376.8868329935},{"$f":"[4]ACCOUNTS!G213","v":0},{"$f":"[4]ACCOUNTS!H213","v":0},{"$f":"[4]ACCOUNTS!I213","v":0},8496290.0721994787,null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[null,"Sub-total",{"$f":"SUM(C209:C213)","v":269898.01088947803},269898.01088947803,-8877577.2010128498,9147475.211902326,0,{"$f":"SUM(H209:H213)","v":0},0,269898.01088947803]
[]
[null,"TOTAL ACCUMULATED RESERVE",{"$f":"SUM(C214,C206,C188,C165,C154,C144,C132,C117)","v":-1656631761.3504491},-1656631761.3504491,-1583019628.7448127,-59106926.266528681,-14505206.339107286,{"$f":"SUM(H214,H206,H188,H165,H154,H144,H132,H117)","v":0},0,-1656631761.3504491]
[]
["Rate Base Adjustments and Working Capital"]
[]
[null,"Other Rate Base"]
["n/a","Customer Advances for Construction",{"$f":"CHOOSE(INPUTS!$C$11,E221,SUM(E221:F221),D221,SUM(D221,I221))","v":-13796257.84},{"$f":"SUM(E221:H221)","v":-13796257.84},{"$f":"[4]ACCOUNTS!E221","v":-16686141.97208333},{"$f":"[4]ACCOUNTS!F221","v":2889884.1320833303},{"$f":"[4]ACCOUNTS!G221","v":0},{"$f":"[4]ACCOUNTS!H221","v":0},{"$f":"[4]ACCOUNTS!I221","v":0},{"$f":"D221+I221","v":-13796257.84},null,"F_DISTR","CUS",null,null,"DIR_252"]
["n/a","Gas Stored Underground - Non current",{"$f":"CHOOSE(INPUTS!$C$11,E222,SUM(E222:F222),D222,SUM(D222,I222))","v":8654564.4700000007},8654564.4700000007,{"$f":"[4]ACCOUNTS!E222","v":8654564.4700000007},{"$f":"[4]ACCOUNTS!F222","v":0},{"$f":"[4]ACCOUNTS!G222","v":0},{"$f":"[4]ACCOUNTS!H222","v":0},{"$f":"[4]ACCOUNTS!I222","v":0},8654564.4700000007,null,"F_STORG","DEM","SEAS3_DEM"]
["n/a","CIAC - Accum. Def. FIT.",{"$f":"CHOOSE(INPUTS!$C$11,E223,SUM(E223:F223),D223,SUM(D223,I223))","v":0},0,{"$f":"[4]ACCOUNTS!E223","v":0},{"$f":"[4]ACCOUNTS!F223","v":0},{"$f":"[4]ACCOUNTS!G223","v":0},{"$f":"[4]ACCOUNTS!H223","v":0},{"$f":"[4]ACCOUNTS!I223","v":0},0,null,"F_DISTR","CUS",null,null,"DIR_252"]
["n/a","Customer Deposit",{"$f":"CHOOSE(INPUTS!$C$11,E224,SUM(E224:F224),D224,SUM(D224,I224))","v":-13197398.865525},-13197398.865525,{"$f":"[4]ACCOUNTS!E224","v":-13266320.190166749},{"$f":"[4]ACCOUNTS!F224","v":68921.324641749263},{"$f":"[4]ACCOUNTS!G224","v":0},{"$f":"[4]ACCOUNTS!H224","v":0},{"$f":"[4]ACCOUNTS!I224","v":0},-13197398.865525,null,"F_DISTR","CUS",null,null,"DIR_235"]
["n/a","Liberalized Depr.Tot. Accum. Def. FIT",{"$f":"CHOOSE(INPUTS!$C$11,E225,SUM(E225:F225),D225,SUM(D225,I225))","v":-605816769.71084452},-605816769.71084452,{"$f":"[4]ACCOUNTS!E225","v":-604032300.64087844},{"$f":"[4]ACCOUNTS!F225","v":6355141.8021153035},{"$f":"[4]ACCOUNTS!G225","v":-8139610.872081372},{"$f":"[4]ACCOUNTS!H225","v":0},{"$f":"[4]ACCOUNTS!I225","v":0},-605816769.71084452,null,null,null,null,null,null,null,null,null,null,"NETPLT"]
["n/a","Allowance for Working Capital",{"$f":"CHOOSE(INPUTS!$C$11,E226,SUM(E226:F226),D226,SUM(D226,I226))","v":68039917.329523593},68039917.329523593,{"$f":"[4]ACCOUNTS!E226","v":54431800.041036151},{"$f":"[4]ACCOUNTS!F226","v":-875974.28175467998},{"$f":"[4]ACCOUNTS!G226","v":14484091.570242114},{"$f":"[4]ACCOUNTS!H226","v":0},{"$f":"[4]ACCOUNTS!I226","v":0},68039917.329523593,null,null,null,null,null,null,null,null,null,null,"OM"]
[null,"Total Other Rate Base",{"$f":"SUM(C221:C226)","v":-556115944.61684597},-556115944.61684597,-570898398.29209244,8437972.9770857021,6344480.6981607424,{"$f":"SUM(H221:H226)","v":0},0,-556115944.61684597]
[]
["TOTAL RATE BASE",null,{"$f":"SUM(C216,C109,C227)","v":2142648724.0681672},2142648724.0681672,1951252140.2717953,140821990.75787121,50574593.038502581,{"$f":"SUM(H216,H109,H227)","v":0},0,2142648724.0681672]
[]
["EXPENSES"]
[]
["O & M Expenses"]
[]
[null,"Production Expense"]
[710,"Oper.Supervision and Engineering",{"$f":"CHOOSE(INPUTS!$C$11,E236,SUM(E236:F236),D236,SUM(D236,I236))","v":0},{"$f":"SUM(E236:H236)","v":0},{"$f":"[4]ACCOUNTS!E236","v":0},{"$f":"[4]ACCOUNTS!F236","v":0},{"$f":"[4]ACCOUNTS!G236","v":0},{"$f":"[4]ACCOUNTS!H236","v":0},{"$f":"[4]ACCOUNTS!I236","v":0},{"$f":"D236+I236","v":0},null,null,null,null,null,null,null,null,null,null,"PROD_OML"]
[717,"LPG Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E237,SUM(E237:F237),D237,SUM(D237,I237))","v":175624.44280800904},175624.44280800904,{"$f":"[4]ACCOUNTS!E237","v":168433.64},{"$f":"[4]ACCOUNTS!F237","v":2914.1115054307124},{"$f":"[4]ACCOUNTS!G237","v":4276.6913025783097},{"$f":"[4]ACCOUNTS!H237","v":0},{"$f":"[4]ACCOUNTS!I237","v":0},175624.44280800904,null,"F_PRODU","DEM","PDAYXT"]
[735,"Misc.Production Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E238,SUM(E238:F238),D238,SUM(D238,I238))","v":0},0,{"$f":"[4]ACCOUNTS!E238","v":0},{"$f":"[4]ACCOUNTS!F238","v":0},{"$f":"[4]ACCOUNTS!G238","v":0},{"$f":"[4]ACCOUNTS!H238","v":0},{"$f":"[4]ACCOUNTS!I238","v":0},0,null,"F_PRODU","DEM","PDAYXT"]
[741,"Main.Structures and Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E239,SUM(E239:F239),D239,SUM(D239,I239))","v":0},0,{"$f":"[4]ACCOUNTS!E239","v":0},{"$f":"[4]ACCOUNTS!F239","v":0},{"$f":"[4]ACCOUNTS!G239","v":0},{"$f":"[4]ACCOUNTS!H239","v":0},{"$f":"[4]ACCOUNTS!I239","v":0},0,null,"F_PRODU","DEM","PDAYXT"]
[742,"Maintenance of Production Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E240,SUM(E240:F240),D240,SUM(D240,I240))","v":0},0,{"$f":"[4]ACCOUNTS!E240","v":0},{"$f":"[4]ACCOUNTS!F240","v":0},{"$f":"[4]ACCOUNTS!G240","v":0},{"$f":"[4]ACCOUNTS!H240","v":0},{"$f":"[4]ACCOUNTS!I240","v":0},0,null,"F_PRODU","DEM","PDAYXT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E241,SUM(E241:F241),D241,SUM(D241,I241))","v":0},0,{"$f":"[4]ACCOUNTS!E241","v":0},{"$f":"[4]ACCOUNTS!F241","v":0},{"$f":"[4]ACCOUNTS!G241","v":0},{"$f":"[4]ACCOUNTS!H241","v":0},{"$f":"[4]ACCOUNTS!I241","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E242,SUM(E242:F242),D242,SUM(D242,I242))","v":0},0,{"$f":"[4]ACCOUNTS!E242","v":0},{"$f":"[4]ACCOUNTS!F242","v":0},{"$f":"[4]ACCOUNTS!G242","v":0},{"$f":"[4]ACCOUNTS!H242","v":0},{"$f":"[4]ACCOUNTS!I242","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E243,SUM(E243:F243),D243,SUM(D243,I243))","v":0},0,{"$f":"[4]ACCOUNTS!E243","v":0},{"$f":"[4]ACCOUNTS!F243","v":0},{"$f":"[4]ACCOUNTS!G243","v":0},{"$f":"[4]ACCOUNTS!H243","v":0},{"$f":"[4]ACCOUNTS!I243","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E244,SUM(E244:F244),D244,SUM(D244,I244))","v":0},0,{"$f":"[4]ACCOUNTS!E244","v":0},{"$f":"[4]ACCOUNTS!F244","v":0},{"$f":"[4]ACCOUNTS!G244","v":0},{"$f":"[4]ACCOUNTS!H244","v":0},{"$f":"[4]ACCOUNTS!I244","v":0},0]
[null,"Sub-total",{"$f":"SUM(C236:C244)","v":175624.44280800904},175624.44280800904,168433.64,2914.1115054307124,4276.6913025783097,{"$f":"SUM(H236:H244)","v":0},0,175624.44280800904]
[]
[null,"Other Gas Supply Expenses"]
[807.2,"Oper.of Purch.Gas Measuring Sta.",{"$f":"CHOOSE(INPUTS!$C$11,E248,SUM(E248:F248),D248,SUM(D248,I248))","v":0},{"$f":"SUM(E248:H248)","v":0},{"$f":"[4]ACCOUNTS!E248","v":0},{"$f":"[4]ACCOUNTS!F248","v":0},{"$f":"[4]ACCOUNTS!G248","v":0},{"$f":"[4]ACCOUNTS!H248","v":0},{"$f":"[4]ACCOUNTS!I248","v":0},{"$f":"D248+I248","v":0},null,"F_PRODU","COM",null,"COM_1"]
[807.4,"Purch.Gas Calculation Exp.",{"$f":"CHOOSE(INPUTS!$C$11,E249,SUM(E249:F249),D249,SUM(D249,I249))","v":0},0,{"$f":"[4]ACCOUNTS!E249","v":0},{"$f":"[4]ACCOUNTS!F249","v":0},{"$f":"[4]ACCOUNTS!G249","v":0},{"$f":"[4]ACCOUNTS!H249","v":0},{"$f":"[4]ACCOUNTS!I249","v":0},0,null,"F_PRODU","COM",null,"COM1XT_COM"]
[807.5,"Purchased Gas Cost Adjustment",{"$f":"CHOOSE(INPUTS!$C$11,E250,SUM(E250:F250),D250,SUM(D250,I250))","v":2275422.3457612148},2275422.3457612148,{"$f":"[4]ACCOUNTS!E250","v":2200208.33},{"$f":"[4]ACCOUNTS!F250","v":5382.8219960954793},{"$f":"[4]ACCOUNTS!G250","v":69831.193765119126},{"$f":"[4]ACCOUNTS!H250","v":0},{"$f":"[4]ACCOUNTS!I250","v":0},2275422.3457612148,null,"F_PRODU","COM",null,"COM1XT_COM"]
[812,"Gas Used for Other Utility Operations",{"$f":"CHOOSE(INPUTS!$C$11,E251,SUM(E251:F251),D251,SUM(D251,I251))","v":-64440.99},-64440.99,{"$f":"[4]ACCOUNTS!E251","v":-64440.99},{"$f":"[4]ACCOUNTS!F251","v":0},{"$f":"[4]ACCOUNTS!G251","v":0},{"$f":"[4]ACCOUNTS!H251","v":0},{"$f":"[4]ACCOUNTS!I251","v":0},-64440.99,null,"F_PRODU","COM",null,"COM_1"]
[813,"Other Gas Supply Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E252,SUM(E252:F252),D252,SUM(D252,I252))","v":654751.78295638133},654751.78295638133,{"$f":"[4]ACCOUNTS!E252","v":644384.13},{"$f":"[4]ACCOUNTS!F252","v":741.97913536045178},{"$f":"[4]ACCOUNTS!G252","v":9625.673821020815},{"$f":"[4]ACCOUNTS!H252","v":0},{"$f":"[4]ACCOUNTS!I252","v":0},654751.78295638133,null,"F_PRODU","COM",null,"COM1XT_COM"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E253,SUM(E253:F253),D253,SUM(D253,I253))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E254,SUM(E254:F254),D254,SUM(D254,I254))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E255,SUM(E255:F255),D255,SUM(D255,I255))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E256,SUM(E256:F256),D256,SUM(D256,I256))","v":0},0,null,null,null,null,null,0]
[null,"Sub-total",{"$f":"SUM(C248:C256)","v":2865733.138717596},{"$f":"SUM(D248:D256)","v":2865733.138717596},2780151.4699999997,6124.8011314559308,79456.867586139939,{"$f":"SUM(H248:H256)","v":0},0,2865733.138717596]
[]
[null,"Underground Storage Expenses"]
[null,"JP Storage Balancing - DIR",{"$f":"CHOOSE(INPUTS!$C$11,E260,SUM(E260:F260),D260,SUM(D260,I260))","v":470499.932802975},{"$f":"SUM(E260:H260)","v":470499.932802975},{"$f":"[4]ACCOUNTS!E261","v":470473.14089999971},{"$f":"[4]ACCOUNTS!F261","v":1.9174091848845767},{"$f":"[4]ACCOUNTS!G261","v":24.874493790397857},{"$f":"[4]ACCOUNTS!H261","v":0},{"$f":"[4]ACCOUNTS!I261","v":0},{"$f":"D260+I260","v":470499.932802975},null,"F_STORG","COM",null,"COM_1"]
[814,"Operation Supv & Eng",{"$f":"CHOOSE(INPUTS!$C$11,E261,SUM(E261:F261),D261,SUM(D261,I261))","v":134408.30109999992},134408.30109999992,{"$f":"[4]ACCOUNTS!E262","v":134408.30109999992},{"$f":"[4]ACCOUNTS!F262","v":0},{"$f":"[4]ACCOUNTS!G262","v":0},{"$f":"[4]ACCOUNTS!H262","v":0},{"$f":"[4]ACCOUNTS!I262","v":0},134408.30109999992,null,null,null,null,null,null,null,null,null,null,"STOR_OML"]
[815,"Oper Map & Records",{"$f":"CHOOSE(INPUTS!$C$11,E262,SUM(E262:F262),D262,SUM(D262,I262))","v":0},0,{"$f":"[4]ACCOUNTS!E263","v":0},{"$f":"[4]ACCOUNTS!F263","v":0},{"$f":"[4]ACCOUNTS!G263","v":0},{"$f":"[4]ACCOUNTS!H263","v":0},{"$f":"[4]ACCOUNTS!I263","v":0},0,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[816,"Oper Wells Expense",{"$f":"CHOOSE(INPUTS!$C$11,E263,SUM(E263:F263),D263,SUM(D263,I263))","v":17207.6378},17207.6378,{"$f":"[4]ACCOUNTS!E264","v":17207.6378},{"$f":"[4]ACCOUNTS!F264","v":0},{"$f":"[4]ACCOUNTS!G264","v":0},{"$f":"[4]ACCOUNTS!H264","v":0},{"$f":"[4]ACCOUNTS!I264","v":0},17207.6378,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[817,"Oper Lines Expense",{"$f":"CHOOSE(INPUTS!$C$11,E264,SUM(E264:F264),D264,SUM(D264,I264))","v":6150.5686999999989},6150.5686999999989,{"$f":"[4]ACCOUNTS!E265","v":6150.5686999999989},{"$f":"[4]ACCOUNTS!F265","v":0},{"$f":"[4]ACCOUNTS!G265","v":0},{"$f":"[4]ACCOUNTS!H265","v":0},{"$f":"[4]ACCOUNTS!I265","v":0},6150.5686999999989,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[818,"Oper Compressor Sta Exp",{"$f":"CHOOSE(INPUTS!$C$11,E265,SUM(E265:F265),D265,SUM(D265,I265))","v":238731.99600000001},238731.99600000001,{"$f":"[4]ACCOUNTS!E266","v":238731.99600000001},{"$f":"[4]ACCOUNTS!F266","v":0},{"$f":"[4]ACCOUNTS!G266","v":0},{"$f":"[4]ACCOUNTS!H266","v":0},{"$f":"[4]ACCOUNTS!I266","v":0},238731.99600000001,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[819,"Oper Compressor Sta Fuel",{"$f":"CHOOSE(INPUTS!$C$11,E266,SUM(E266:F266),D266,SUM(D266,I266))","v":25648.345400000002},25648.345400000002,{"$f":"[4]ACCOUNTS!E267","v":25648.345400000002},{"$f":"[4]ACCOUNTS!F267","v":0},{"$f":"[4]ACCOUNTS!G267","v":0},{"$f":"[4]ACCOUNTS!H267","v":0},{"$f":"[4]ACCOUNTS!I267","v":0},25648.345400000002,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[820,"Oper Meas & Reg Sta Exp",{"$f":"CHOOSE(INPUTS!$C$11,E267,SUM(E267:F267),D267,SUM(D267,I267))","v":8458.6405999999988},8458.6405999999988,{"$f":"[4]ACCOUNTS!E268","v":8458.6405999999988},{"$f":"[4]ACCOUNTS!F268","v":0},{"$f":"[4]ACCOUNTS!G268","v":0},{"$f":"[4]ACCOUNTS!H268","v":0},{"$f":"[4]ACCOUNTS!I268","v":0},8458.6405999999988,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[821,"Oper Purification Exp",{"$f":"CHOOSE(INPUTS!$C$11,E268,SUM(E268:F268),D268,SUM(D268,I268))","v":14420.581000000002},14420.581000000002,{"$f":"[4]ACCOUNTS!E269","v":14420.581000000002},{"$f":"[4]ACCOUNTS!F269","v":0},{"$f":"[4]ACCOUNTS!G269","v":0},{"$f":"[4]ACCOUNTS!H269","v":0},{"$f":"[4]ACCOUNTS!I269","v":0},14420.581000000002,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[823,"Storage Gas Losses",{"$f":"CHOOSE(INPUTS!$C$11,E269,SUM(E269:F269),D269,SUM(D269,I269))","v":0},0,{"$f":"[4]ACCOUNTS!E270","v":0},{"$f":"[4]ACCOUNTS!F270","v":0},{"$f":"[4]ACCOUNTS!G270","v":0},{"$f":"[4]ACCOUNTS!H270","v":0},{"$f":"[4]ACCOUNTS!I270","v":0},0,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[824,"Oper Other Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E270,SUM(E270:F270),D270,SUM(D270,I270))","v":114586.6958873831},114586.6958873831,{"$f":"[4]ACCOUNTS!E271","v":114485.9072999999},{"$f":"[4]ACCOUNTS!F271","v":7.2131107431372179},{"$f":"[4]ACCOUNTS!G271","v":93.575476640068132},{"$f":"[4]ACCOUNTS!H271","v":0},{"$f":"[4]ACCOUNTS!I271","v":0},114586.6958873831,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[825,"Oper Storage Well Royalty",{"$f":"CHOOSE(INPUTS!$C$11,E271,SUM(E271:F271),D271,SUM(D271,I271))","v":27794.530499999997},27794.530499999997,{"$f":"[4]ACCOUNTS!E272","v":27794.530499999997},{"$f":"[4]ACCOUNTS!F272","v":0},{"$f":"[4]ACCOUNTS!G272","v":0},{"$f":"[4]ACCOUNTS!H272","v":0},{"$f":"[4]ACCOUNTS!I272","v":0},27794.530499999997,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[826,"Oper Other Storage Rents",{"$f":"CHOOSE(INPUTS!$C$11,E272,SUM(E272:F272),D272,SUM(D272,I272))","v":0},0,{"$f":"[4]ACCOUNTS!E273","v":0},{"$f":"[4]ACCOUNTS!F273","v":0},{"$f":"[4]ACCOUNTS!G273","v":0},{"$f":"[4]ACCOUNTS!H273","v":0},{"$f":"[4]ACCOUNTS!I273","v":0},0,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[830,"Maint Supv & Engineering",{"$f":"CHOOSE(INPUTS!$C$11,E273,SUM(E273:F273),D273,SUM(D273,I273))","v":114632.239},114632.239,{"$f":"[4]ACCOUNTS!E274","v":114632.239},{"$f":"[4]ACCOUNTS!F274","v":0},{"$f":"[4]ACCOUNTS!G274","v":0},{"$f":"[4]ACCOUNTS!H274","v":0},{"$f":"[4]ACCOUNTS!I274","v":0},114632.239,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[831,"Maint Structures",{"$f":"CHOOSE(INPUTS!$C$11,E274,SUM(E274:F274),D274,SUM(D274,I274))","v":37302.986300000004},37302.986300000004,{"$f":"[4]ACCOUNTS!E275","v":37302.986300000004},{"$f":"[4]ACCOUNTS!F275","v":0},{"$f":"[4]ACCOUNTS!G275","v":0},{"$f":"[4]ACCOUNTS!H275","v":0},{"$f":"[4]ACCOUNTS!I275","v":0},37302.986300000004,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[832,"Maint Reservoirs & Wells",{"$f":"CHOOSE(INPUTS!$C$11,E275,SUM(E275:F275),D275,SUM(D275,I275))","v":718818.70109999913},718818.70109999913,{"$f":"[4]ACCOUNTS!E276","v":718818.70109999913},{"$f":"[4]ACCOUNTS!F276","v":0},{"$f":"[4]ACCOUNTS!G276","v":0},{"$f":"[4]ACCOUNTS!H276","v":0},{"$f":"[4]ACCOUNTS!I276","v":0},718818.70109999913,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[833,"Maint Of Lines",{"$f":"CHOOSE(INPUTS!$C$11,E276,SUM(E276:F276),D276,SUM(D276,I276))","v":12713.233},12713.233,{"$f":"[4]ACCOUNTS!E277","v":12713.233},{"$f":"[4]ACCOUNTS!F277","v":0},{"$f":"[4]ACCOUNTS!G277","v":0},{"$f":"[4]ACCOUNTS!H277","v":0},{"$f":"[4]ACCOUNTS!I277","v":0},12713.233,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[834,"Maint Compressor Sta Equip",{"$f":"CHOOSE(INPUTS!$C$11,E277,SUM(E277:F277),D277,SUM(D277,I277))","v":208078.90580000001},208078.90580000001,{"$f":"[4]ACCOUNTS!E278","v":208078.90580000001},{"$f":"[4]ACCOUNTS!F278","v":0},{"$f":"[4]ACCOUNTS!G278","v":0},{"$f":"[4]ACCOUNTS!H278","v":0},{"$f":"[4]ACCOUNTS!I278","v":0},208078.90580000001,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[835,"Maint M&R Sta Equip",{"$f":"CHOOSE(INPUTS!$C$11,E278,SUM(E278:F278),D278,SUM(D278,I278))","v":0},0,{"$f":"[4]ACCOUNTS!E279","v":0},{"$f":"[4]ACCOUNTS!F279","v":0},{"$f":"[4]ACCOUNTS!G279","v":0},{"$f":"[4]ACCOUNTS!H279","v":0},{"$f":"[4]ACCOUNTS!I279","v":0},0,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[836," Maint Purification Equip",{"$f":"CHOOSE(INPUTS!$C$11,E279,SUM(E279:F279),D279,SUM(D279,I279))","v":79219.406699999992},79219.406699999992,{"$f":"[4]ACCOUNTS!E280","v":79219.406699999992},{"$f":"[4]ACCOUNTS!F280","v":0},{"$f":"[4]ACCOUNTS!G280","v":0},{"$f":"[4]ACCOUNTS!H280","v":0},{"$f":"[4]ACCOUNTS!I280","v":0},79219.406699999992,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[837,"Maint Other Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E280,SUM(E280:F280),D280,SUM(D280,I280))","v":11803.168799999999},11803.168799999999,{"$f":"[4]ACCOUNTS!E281","v":11803.168799999999},{"$f":"[4]ACCOUNTS!F281","v":0},{"$f":"[4]ACCOUNTS!G281","v":0},{"$f":"[4]ACCOUNTS!H281","v":0},{"$f":"[4]ACCOUNTS!I281","v":0},11803.168799999999,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[null,"Sub-total",{"$f":"SUM(C260:C280)","v":2240475.8704903573},{"$f":"SUM(D260:D280)","v":2240475.8704903573},2240348.2899999991,9.1305199280217941,118.44997043046598,{"$f":"SUM(H260:H280)","v":0},0,2240475.8704903573]
[]
[null,"Natural Gas Local Storage Expenses"]
[841,"Operating Labor & Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E284,SUM(E284:F284),D284,SUM(D284,I284))","v":888955.73142224923},{"$f":"SUM(E284:H284)","v":888955.73142224923},{"$f":"[4]ACCOUNTS!E285","v":852496.36999999895},{"$f":"[4]ACCOUNTS!F285","v":9535.6882418499936},{"$f":"[4]ACCOUNTS!G285","v":26923.673180400332},{"$f":"[4]ACCOUNTS!H285","v":0},{"$f":"[4]ACCOUNTS!I285","v":0},{"$f":"D284+I284","v":888955.73142224923},null,null,null,null,null,null,null,null,null,null,"LNGPLT"]
[843.2,"Maint Struc & Impro",{"$f":"CHOOSE(INPUTS!$C$11,E285,SUM(E285:F285),D285,SUM(D285,I285))","v":0},0,{"$f":"[4]ACCOUNTS!E286","v":0},{"$f":"[4]ACCOUNTS!F286","v":0},{"$f":"[4]ACCOUNTS!G286","v":0},{"$f":"[4]ACCOUNTS!H286","v":0},{"$f":"[4]ACCOUNTS!I286","v":0},0,null,null,null,null,null,null,null,null,null,null,"LNGPLT"]
[843.3,"Maintenance of Gas Holders",{"$f":"CHOOSE(INPUTS!$C$11,E286,SUM(E286:F286),D286,SUM(D286,I286))","v":0},0,{"$f":"[4]ACCOUNTS!E287","v":0},{"$f":"[4]ACCOUNTS!F287","v":0},{"$f":"[4]ACCOUNTS!G287","v":0},{"$f":"[4]ACCOUNTS!H287","v":0},{"$f":"[4]ACCOUNTS!I287","v":0},0,null,null,null,null,null,null,null,null,null,null,"LNGPLT"]
[843.6,"Maintenance of Vaporizing Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E287,SUM(E287:F287),D287,SUM(D287,I287))","v":0},0,{"$f":"[4]ACCOUNTS!E288","v":0},{"$f":"[4]ACCOUNTS!F288","v":0},{"$f":"[4]ACCOUNTS!G288","v":0},{"$f":"[4]ACCOUNTS!H288","v":0},{"$f":"[4]ACCOUNTS!I288","v":0},0,null,null,null,null,null,null,null,null,null,null,"LNGPLT"]
[843.8,"Maint Measur & Reg",{"$f":"CHOOSE(INPUTS!$C$11,E288,SUM(E288:F288),D288,SUM(D288,I288))","v":0},0,{"$f":"[4]ACCOUNTS!E289","v":0},{"$f":"[4]ACCOUNTS!F289","v":0},{"$f":"[4]ACCOUNTS!G289","v":0},{"$f":"[4]ACCOUNTS!H289","v":0},{"$f":"[4]ACCOUNTS!I289","v":0},0,null,null,null,null,null,null,null,null,null,null,"LNGPLT"]
[843.9,"Other Gas Maintenance",{"$f":"CHOOSE(INPUTS!$C$11,E289,SUM(E289:F289),D289,SUM(D289,I289))","v":0},0,{"$f":"[4]ACCOUNTS!E290","v":0},{"$f":"[4]ACCOUNTS!F290","v":0},{"$f":"[4]ACCOUNTS!G290","v":0},{"$f":"[4]ACCOUNTS!H290","v":0},{"$f":"[4]ACCOUNTS!I290","v":0},0,null,null,null,null,null,null,null,null,null,null,"LNGPLT"]
[844.1,"Gas LNG Oper Sup & Eng",{"$f":"CHOOSE(INPUTS!$C$11,E290,SUM(E290:F290),D290,SUM(D290,I290))","v":1375.3600000000001},1375.3600000000001,{"$f":"[4]ACCOUNTS!E291","v":1375.3600000000001},{"$f":"[4]ACCOUNTS!F291","v":0},{"$f":"[4]ACCOUNTS!G291","v":0},{"$f":"[4]ACCOUNTS!H291","v":0},{"$f":"[4]ACCOUNTS!I291","v":0},1375.3600000000001,null,null,null,null,null,null,null,null,null,null,"LNGPLT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E291,SUM(E291:F291),D291,SUM(D291,I291))","v":0},0,{"$f":"[4]ACCOUNTS!E292","v":0},{"$f":"[4]ACCOUNTS!F292","v":0},{"$f":"[4]ACCOUNTS!G292","v":0},{"$f":"[4]ACCOUNTS!H292","v":0},{"$f":"[4]ACCOUNTS!I292","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E292,SUM(E292:F292),D292,SUM(D292,I292))","v":0},0,{"$f":"[4]ACCOUNTS!E293","v":0},{"$f":"[4]ACCOUNTS!F293","v":0},{"$f":"[4]ACCOUNTS!G293","v":0},{"$f":"[4]ACCOUNTS!H293","v":0},{"$f":"[4]ACCOUNTS!I293","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E293,SUM(E293:F293),D293,SUM(D293,I293))","v":0},0,{"$f":"[4]ACCOUNTS!E294","v":0},{"$f":"[4]ACCOUNTS!F294","v":0},{"$f":"[4]ACCOUNTS!G294","v":0},{"$f":"[4]ACCOUNTS!H294","v":0},{"$f":"[4]ACCOUNTS!I294","v":0},0]
[null,"Sub-total",{"$f":"SUM(C284:C293)","v":890331.09142224921},{"$f":"SUM(D284:D293)","v":890331.09142224921},853871.72999999893,9535.6882418499936,26923.673180400332,{"$f":"SUM(H284:H293)","v":0},0,890331.09142224921]
[]
[null,"Transmission"]
[850,"Oper Supervision & Engineering",{"$f":"CHOOSE(INPUTS!$C$11,E297,SUM(E297:F297),D297,SUM(D297,I297))","v":0},{"$f":"SUM(E297:H297)","v":0},{"$f":"[4]ACCOUNTS!E298","v":0},{"$f":"[4]ACCOUNTS!F298","v":0},{"$f":"[4]ACCOUNTS!G298","v":0},{"$f":"[4]ACCOUNTS!H298","v":0},{"$f":"[4]ACCOUNTS!I298","v":0},{"$f":"D297+I297","v":0},null,"F_TRANS","DEM","PAVG"]
[856,"Oper Mains Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E298,SUM(E298:F298),D298,SUM(D298,I298))","v":0},0,{"$f":"[4]ACCOUNTS!E299","v":0},{"$f":"[4]ACCOUNTS!F299","v":0},{"$f":"[4]ACCOUNTS!G299","v":0},{"$f":"[4]ACCOUNTS!H299","v":0},{"$f":"[4]ACCOUNTS!I299","v":0},0,null,"F_TRANS","DEM","PAVG"]
[857," Oper Meas & Reg Sta Exp",{"$f":"CHOOSE(INPUTS!$C$11,E299,SUM(E299:F299),D299,SUM(D299,I299))","v":0},0,{"$f":"[4]ACCOUNTS!E300","v":0},{"$f":"[4]ACCOUNTS!F300","v":0},{"$f":"[4]ACCOUNTS!G300","v":0},{"$f":"[4]ACCOUNTS!H300","v":0},{"$f":"[4]ACCOUNTS!I300","v":0},0,null,"F_TRANS","DEM","PAVG"]
[862,"Maint Structures & Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E300,SUM(E300:F300),D300,SUM(D300,I300))","v":2168.52},2168.52,{"$f":"[4]ACCOUNTS!E301","v":2110.77},{"$f":"[4]ACCOUNTS!F301","v":0},{"$f":"[4]ACCOUNTS!G301","v":57.75},{"$f":"[4]ACCOUNTS!H301","v":0},{"$f":"[4]ACCOUNTS!I301","v":0},2168.52,null,"F_TRANS","DEM","PAVG"]
[863,"Maint Mains",{"$f":"CHOOSE(INPUTS!$C$11,E301,SUM(E301:F301),D301,SUM(D301,I301))","v":0},0,{"$f":"[4]ACCOUNTS!E302","v":0},{"$f":"[4]ACCOUNTS!F302","v":0},{"$f":"[4]ACCOUNTS!G302","v":0},{"$f":"[4]ACCOUNTS!H302","v":0},{"$f":"[4]ACCOUNTS!I302","v":0},0,null,"F_TRANS","DEM","PAVG"]
[864,"Maint Supv & Eng",{"$f":"CHOOSE(INPUTS!$C$11,E302,SUM(E302:F302),D302,SUM(D302,I302))","v":0},0,{"$f":"[4]ACCOUNTS!E303","v":0},{"$f":"[4]ACCOUNTS!F303","v":0},{"$f":"[4]ACCOUNTS!G303","v":0},{"$f":"[4]ACCOUNTS!H303","v":0},{"$f":"[4]ACCOUNTS!I303","v":0},0,null,"F_TRANS","DEM","PAVG"]
[865,"Maint Structures",{"$f":"CHOOSE(INPUTS!$C$11,E303,SUM(E303:F303),D303,SUM(D303,I303))","v":0},0,{"$f":"[4]ACCOUNTS!E304","v":0},{"$f":"[4]ACCOUNTS!F304","v":0},{"$f":"[4]ACCOUNTS!G304","v":0},{"$f":"[4]ACCOUNTS!H304","v":0},{"$f":"[4]ACCOUNTS!I304","v":0},0,null,"F_TRANS","DEM","PAVG"]
[867,"Maint Other Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E304,SUM(E304:F304),D304,SUM(D304,I304))","v":0},0,{"$f":"[4]ACCOUNTS!E305","v":0},{"$f":"[4]ACCOUNTS!F305","v":0},{"$f":"[4]ACCOUNTS!G305","v":0},{"$f":"[4]ACCOUNTS!H305","v":0},{"$f":"[4]ACCOUNTS!I305","v":0},0,null,"F_TRANS","DEM","PAVG"]
[null,"Sub-total",{"$f":"SUM(C297:C304)","v":2168.52},2168.52,2110.77,0,57.75,{"$f":"SUM(H297:H304)","v":0},0,2168.52]
[]
[null,"Distribution"]
[870,"Oper Supv & Engineering",{"$f":"CHOOSE(INPUTS!$C$11,E308,SUM(E308:F308),D308,SUM(D308,I308))","v":2478849.0870702593},{"$f":"SUM(E308:H308)","v":2478849.0870702593},{"$f":"[4]ACCOUNTS!E309","v":2408128.4699999997},{"$f":"[4]ACCOUNTS!F309","v":1910.9329648844007},{"$f":"[4]ACCOUNTS!G309","v":68809.684105375316},{"$f":"[4]ACCOUNTS!H309","v":0},{"$f":"[4]ACCOUNTS!I309","v":0},{"$f":"D308+I308","v":2478849.0870702593},null,null,null,null,null,null,null,null,null,null,"DIST_OML"]
[871,"Oper Load Dispatching",{"$f":"CHOOSE(INPUTS!$C$11,E309,SUM(E309:F309),D309,SUM(D309,I309))","v":256555.13816795388},256555.13816795388,{"$f":"[4]ACCOUNTS!E310","v":248128.58},{"$f":"[4]ACCOUNTS!F310","v":276.38616136224198},{"$f":"[4]ACCOUNTS!G310","v":8150.1720065916479},{"$f":"[4]ACCOUNTS!H310","v":0},{"$f":"[4]ACCOUNTS!I310","v":0},256555.13816795388,null,"F_DISTR","COM",null,"COM_1"]
[874,"Oper Mains & Services Exp",{"$f":"CHOOSE(INPUTS!$C$11,E310,SUM(E310:F310),D310,SUM(D310,I310))","v":18158259.387260601},18158259.387260601,{"$f":"[4]ACCOUNTS!E311","v":17766601.990000002},{"$f":"[4]ACCOUNTS!F311","v":71317.420411709711},{"$f":"[4]ACCOUNTS!G311","v":320339.97684888775},{"$f":"[4]ACCOUNTS!H311","v":0},{"$f":"[4]ACCOUNTS!I311","v":0},18158259.387260601,null,null,null,null,null,null,null,null,null,null,"DMAINS_SERV"]
[875,"Oper Meas & Reg Sta Gen",{"$f":"CHOOSE(INPUTS!$C$11,E311,SUM(E311:F311),D311,SUM(D311,I311))","v":1234611.5420754969},1234611.5420754969,{"$f":"[4]ACCOUNTS!E312","v":1187524.2300000002},{"$f":"[4]ACCOUNTS!F312","v":13785.376006312476},{"$f":"[4]ACCOUNTS!G312","v":33301.936069184223},{"$f":"[4]ACCOUNTS!H312","v":0},{"$f":"[4]ACCOUNTS!I312","v":0},1234611.5420754969,null,"F_DISTR","DEM","PAVG"]
[876,"Oper Meas & Reg Sta Indus",{"$f":"CHOOSE(INPUTS!$C$11,E312,SUM(E312:F312),D312,SUM(D312,I312))","v":402001.3361088786},402001.3361088786,{"$f":"[4]ACCOUNTS!E313","v":377823.27999999997},{"$f":"[4]ACCOUNTS!F313","v":7055.5579742003201},{"$f":"[4]ACCOUNTS!G313","v":17122.498134678302},{"$f":"[4]ACCOUNTS!H313","v":0},{"$f":"[4]ACCOUNTS!I313","v":0},402001.3361088786,null,null,null,null,null,null,null,null,null,null,"INDUSMR"]
[878,"Oper Meter & House Reg",{"$f":"CHOOSE(INPUTS!$C$11,E313,SUM(E313:F313),D313,SUM(D313,I313))","v":2973291.5607245159},2973291.5607245159,{"$f":"[4]ACCOUNTS!E314","v":2859450.9699999997},{"$f":"[4]ACCOUNTS!F314","v":33805.561543748285},{"$f":"[4]ACCOUNTS!G314","v":80035.029180767975},{"$f":"[4]ACCOUNTS!H314","v":0},{"$f":"[4]ACCOUNTS!I314","v":0},2973291.5607245159,null,null,null,null,null,null,null,null,null,null,"MRHREG"]
[879,"Oper Customer Install Exp",{"$f":"CHOOSE(INPUTS!$C$11,E314,SUM(E314:F314),D314,SUM(D314,I314))","v":3722836.2230376536},3722836.2230376536,{"$f":"[4]ACCOUNTS!E315","v":3502702.8799999896},{"$f":"[4]ACCOUNTS!F315","v":71855.718491318141},{"$f":"[4]ACCOUNTS!G315","v":148277.62454634567},{"$f":"[4]ACCOUNTS!H315","v":0},{"$f":"[4]ACCOUNTS!I315","v":0},3722836.2230376536,null,null,null,null,null,null,null,null,null,null,"CUSINSTL"]
[880,"Oper Other Expense",{"$f":"CHOOSE(INPUTS!$C$11,E315,SUM(E315:F315),D315,SUM(D315,I315))","v":15432514.652217746},15432514.652217746,{"$f":"[4]ACCOUNTS!E316","v":14763703.899999999},{"$f":"[4]ACCOUNTS!F316","v":166210.61864893837},{"$f":"[4]ACCOUNTS!G316","v":502600.13356880908},{"$f":"[4]ACCOUNTS!H316","v":0},{"$f":"[4]ACCOUNTS!I316","v":0},15432514.652217746,null,null,null,null,null,null,null,null,null,null,"DISTOM"]
[881,"Oper Rents Expense",{"$f":"CHOOSE(INPUTS!$C$11,E316,SUM(E316:F316),D316,SUM(D316,I316))","v":219684.74447500188},219684.74447500188,{"$f":"[4]ACCOUNTS!E317","v":219295.23},{"$f":"[4]ACCOUNTS!F317","v":12.775846127807455},{"$f":"[4]ACCOUNTS!G317","v":376.73862887407046},{"$f":"[4]ACCOUNTS!H317","v":0},{"$f":"[4]ACCOUNTS!I317","v":0},219684.74447500188,null,null,null,null,null,null,null,null,null,null,"DISTOM"]
[885,"Dist Maint Supv & Engineering",{"$f":"CHOOSE(INPUTS!$C$11,E317,SUM(E317:F317),D317,SUM(D317,I317))","v":59997.681179252366},59997.681179252366,{"$f":"[4]ACCOUNTS!E318","v":58127.79},{"$f":"[4]ACCOUNTS!F318","v":61.331333018515899},{"$f":"[4]ACCOUNTS!G318","v":1808.5598462338426},{"$f":"[4]ACCOUNTS!H318","v":0},{"$f":"[4]ACCOUNTS!I318","v":0},59997.681179252366,null,null,null,null,null,null,null,null,null,null,"DISTOM"]
[886,"Maint of Facilities and Structures",{"$f":"CHOOSE(INPUTS!$C$11,E318,SUM(E318:F318),D318,SUM(D318,I318))","v":141288.8206438694},141288.8206438694,{"$f":"[4]ACCOUNTS!E319","v":134870.25},{"$f":"[4]ACCOUNTS!F319","v":1937.8743067643377},{"$f":"[4]ACCOUNTS!G319","v":4480.6963371050688},{"$f":"[4]ACCOUNTS!H319","v":0},{"$f":"[4]ACCOUNTS!I319","v":0},141288.8206438694,null,null,null,null,null,null,null,null,null,null,"DISTOM"]
[887,"Maint Mains",{"$f":"CHOOSE(INPUTS!$C$11,E319,SUM(E319:F319),D319,SUM(D319,I319))","v":8777737.9699345063},8777737.9699345063,{"$f":"[4]ACCOUNTS!E320","v":8510356.9800000004},{"$f":"[4]ACCOUNTS!F320","v":66200.147537493263},{"$f":"[4]ACCOUNTS!G320","v":201180.84239701187},{"$f":"[4]ACCOUNTS!H320","v":0},{"$f":"[4]ACCOUNTS!I320","v":0},8777737.9699345063,null,null,null,null,null,null,null,null,null,null,"DMAINS"]
[889,"Maint Meas & Reg Sta Gen",{"$f":"CHOOSE(INPUTS!$C$11,E320,SUM(E320:F320),D320,SUM(D320,I320))","v":825235.1061635908},825235.1061635908,{"$f":"[4]ACCOUNTS!E321","v":776080.37},{"$f":"[4]ACCOUNTS!F321","v":14904.132203056462},{"$f":"[4]ACCOUNTS!G321","v":34250.603960534281},{"$f":"[4]ACCOUNTS!H321","v":0},{"$f":"[4]ACCOUNTS!I321","v":0},825235.1061635908,null,"F_DISTR","DEM","PAVG"]
[890,"Maint Meas & Reg Sta Ind",{"$f":"CHOOSE(INPUTS!$C$11,E321,SUM(E321:F321),D321,SUM(D321,I321))","v":715.66561163590916},715.66561163590916,{"$f":"[4]ACCOUNTS!E322","v":674.34095452312238},{"$f":"[4]ACCOUNTS!F322","v":13.595461946597007},{"$f":"[4]ACCOUNTS!G322","v":27.729195166189804},{"$f":"[4]ACCOUNTS!H322","v":0},{"$f":"[4]ACCOUNTS!I322","v":0},715.66561163590916,null,null,null,null,null,null,null,null,null,null,"INDUSMR"]
[892,"Maint Services",{"$f":"CHOOSE(INPUTS!$C$11,E322,SUM(E322:F322),D322,SUM(D322,I322))","v":4898591.6298621129},4898591.6298621129,{"$f":"[4]ACCOUNTS!E323","v":4750713.2199999895},{"$f":"[4]ACCOUNTS!F323","v":36468.36607923964},{"$f":"[4]ACCOUNTS!G323","v":111410.04378288405},{"$f":"[4]ACCOUNTS!H323","v":0},{"$f":"[4]ACCOUNTS!I323","v":0},4898591.6298621129,null,null,null,null,null,null,null,null,null,null,"DSERV"]
[893,"Maint Meters & House Reg",{"$f":"CHOOSE(INPUTS!$C$11,E323,SUM(E323:F323),D323,SUM(D323,I323))","v":1085653.5718860901},1085653.5718860901,{"$f":"[4]ACCOUNTS!E324","v":1038755.6799999999},{"$f":"[4]ACCOUNTS!F324","v":9947.2027740381527},{"$f":"[4]ACCOUNTS!G324","v":36950.689112052059},{"$f":"[4]ACCOUNTS!H324","v":0},{"$f":"[4]ACCOUNTS!I324","v":0},1085653.5718860901,null,null,null,null,null,null,null,null,null,null,"MRHREG"]
[894,"Maint Other Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E324,SUM(E324:F324),D324,SUM(D324,I324))","v":7268.3677832041158},7268.3677832041158,{"$f":"[4]ACCOUNTS!E325","v":6815.7099999998291},{"$f":"[4]ACCOUNTS!F325","v":147.929088513572},{"$f":"[4]ACCOUNTS!G325","v":304.72869469071389},{"$f":"[4]ACCOUNTS!H325","v":0},{"$f":"[4]ACCOUNTS!I325","v":0},7268.3677832041158,null,null,null,null,null,null,null,null,null,null,"DMAINT"]
[null,"Direct Assign to Sales",{"$f":"CHOOSE(INPUTS!$C$11,E325,SUM(E325:F325),D325,SUM(D325,I325))","v":1537867.0426393296},1537867.0426393296,{"$f":"[4]ACCOUNTS!E326","v":1537867.0426393296},{"$f":"[4]ACCOUNTS!F326","v":0},{"$f":"[4]ACCOUNTS!G326","v":0},{"$f":"[4]ACCOUNTS!H326","v":0},{"$f":"[4]ACCOUNTS!I326","v":0},1537867.0426393296,null,"F_SALES","DIRS",null,null,null,"DIR_DSALES"]
[null,"Direct Assignment to Transport",{"$f":"CHOOSE(INPUTS!$C$11,E326,SUM(E326:F326),D326,SUM(D326,I326))","v":113489.25065038592},113489.25065038592,{"$f":"[4]ACCOUNTS!E327","v":113489.25065038592},{"$f":"[4]ACCOUNTS!F327","v":0},{"$f":"[4]ACCOUNTS!G327","v":0},{"$f":"[4]ACCOUNTS!H327","v":0},{"$f":"[4]ACCOUNTS!I327","v":0},113489.25065038592,null,"F_TRNSP","DIRT",null,null,null,null,"DIR_DTRNSP"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E327,SUM(E327:F327),D327,SUM(D327,I327))","v":0},0,{"$f":"[4]ACCOUNTS!E328","v":0},{"$f":"[4]ACCOUNTS!F328","v":0},{"$f":"[4]ACCOUNTS!G328","v":0},{"$f":"[4]ACCOUNTS!H328","v":0},{"$f":"[4]ACCOUNTS!I328","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E328,SUM(E328:F328),D328,SUM(D328,I328))","v":0},0,{"$f":"[4]ACCOUNTS!E329","v":0},{"$f":"[4]ACCOUNTS!F329","v":0},{"$f":"[4]ACCOUNTS!G329","v":0},{"$f":"[4]ACCOUNTS!H329","v":0},{"$f":"[4]ACCOUNTS!I329","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E329,SUM(E329:F329),D329,SUM(D329,I329))","v":0},0,{"$f":"[4]ACCOUNTS!E330","v":0},{"$f":"[4]ACCOUNTS!F330","v":0},{"$f":"[4]ACCOUNTS!G330","v":0},{"$f":"[4]ACCOUNTS!H330","v":0},{"$f":"[4]ACCOUNTS!I330","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E330,SUM(E330:F330),D330,SUM(D330,I330))","v":0},0,{"$f":"[4]ACCOUNTS!E331","v":0},{"$f":"[4]ACCOUNTS!F331","v":0},{"$f":"[4]ACCOUNTS!G331","v":0},{"$f":"[4]ACCOUNTS!H331","v":0},{"$f":"[4]ACCOUNTS!I331","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E331,SUM(E331:F331),D331,SUM(D331,I331))","v":0},0,{"$f":"[4]ACCOUNTS!E332","v":0},{"$f":"[4]ACCOUNTS!F332","v":0},{"$f":"[4]ACCOUNTS!G332","v":0},{"$f":"[4]ACCOUNTS!H332","v":0},{"$f":"[4]ACCOUNTS!I332","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E332,SUM(E332:F332),D332,SUM(D332,I332))","v":0},0,{"$f":"[4]ACCOUNTS!E333","v":0},{"$f":"[4]ACCOUNTS!F333","v":0},{"$f":"[4]ACCOUNTS!G333","v":0},{"$f":"[4]ACCOUNTS!H333","v":0},{"$f":"[4]ACCOUNTS!I333","v":0},0]
[null,"Sub-total",{"$f":"SUM(C308:C332)","v":62326448.777492091},62326448.777492091,{"$f":"SUM(E308:E332)","v":60261110.164244205},495910.92683267232,{"$f":"SUM(G308:G332)","v":1569427.6864151917},{"$f":"SUM(H308:H332)","v":0},0,62326448.777492091]
[]
[null,"Customer Accounts Expense"]
[901,"Supervision - Customer Accounting",{"$f":"CHOOSE(INPUTS!$C$11,E336,SUM(E336:F336),D336,SUM(D336,I336))","v":97955.520264675113},{"$f":"SUM(E336:H336)","v":97955.520264675113},{"$f":"[4]ACCOUNTS!E337","v":94578.13},{"$f":"[4]ACCOUNTS!F337","v":265.80463329770612},{"$f":"[4]ACCOUNTS!G337","v":3111.5856313773947},{"$f":"[4]ACCOUNTS!H337","v":0},{"$f":"[4]ACCOUNTS!I337","v":0},{"$f":"D336+I336","v":97955.520264675113},null,null,null,null,null,null,null,null,null,null,"CUSTACC"]
[902,"Direct Assignment to Sales",{"$f":"CHOOSE(INPUTS!$C$11,E337,SUM(E337:F337),D337,SUM(D337,I337))","v":8124107.8350805454},8124107.8350805454,{"$f":"[4]ACCOUNTS!E338","v":8124107.8350805454},{"$f":"[4]ACCOUNTS!F338","v":0},{"$f":"[4]ACCOUNTS!G338","v":0},{"$f":"[4]ACCOUNTS!H338","v":0},{"$f":"[4]ACCOUNTS!I338","v":0},8124107.8350805454,null,"F_SALES","DIRS",null,null,null,"SALES_902"]
[902,"Direct Assignment to Transport",{"$f":"CHOOSE(INPUTS!$C$11,E338,SUM(E338:F338),D338,SUM(D338,I338))","v":3519.2447007994347},3519.2447007994347,{"$f":"[4]ACCOUNTS!E339","v":3519.2447007994347},{"$f":"[4]ACCOUNTS!F339","v":0},{"$f":"[4]ACCOUNTS!G339","v":0},{"$f":"[4]ACCOUNTS!H339","v":0},{"$f":"[4]ACCOUNTS!I339","v":0},3519.2447007994347,null,"F_TRNSP","DIRT",null,null,null,null,"TRANS_902"]
[902,"Meter Reading Expense",{"$f":"CHOOSE(INPUTS!$C$11,E339,SUM(E339:F339),D339,SUM(D339,I339))","v":140287.31250841229},140287.31250841229,{"$f":"[4]ACCOUNTS!E340","v":138428.53095734387},{"$f":"[4]ACCOUNTS!F340","v":0.97955494731939718},{"$f":"[4]ACCOUNTS!G340","v":1857.801996121098},{"$f":"[4]ACCOUNTS!H340","v":0},{"$f":"[4]ACCOUNTS!I340","v":0},140287.31250841229,null,"F_DISTR","CUS",null,null,"CUST"]
[903,"Direct Assign to Sales",{"$f":"CHOOSE(INPUTS!$C$11,E340,SUM(E340:F340),D340,SUM(D340,I340))","v":5816227.2997266324},5816227.2997266324,{"$f":"[4]ACCOUNTS!E341","v":5816227.2997266324},{"$f":"[4]ACCOUNTS!F341","v":0},{"$f":"[4]ACCOUNTS!G341","v":0},{"$f":"[4]ACCOUNTS!H341","v":0},{"$f":"[4]ACCOUNTS!I341","v":0},5816227.2997266324,null,"F_SALES","DIRS",null,null,null,"DIR_CASALES"]
[903,"Direct Assignment to Transport",{"$f":"CHOOSE(INPUTS!$C$11,E341,SUM(E341:F341),D341,SUM(D341,I341))","v":282703.69630176242},282703.69630176242,{"$f":"[4]ACCOUNTS!E342","v":282703.69630176242},{"$f":"[4]ACCOUNTS!F342","v":0},{"$f":"[4]ACCOUNTS!G342","v":0},{"$f":"[4]ACCOUNTS!H342","v":0},{"$f":"[4]ACCOUNTS!I342","v":0},282703.69630176242,null,"F_TRNSP","DIRT",null,null,null,null,"DIR_CATRNSP"]
[903,"Cust. Records & Collection Exp.",{"$f":"CHOOSE(INPUTS!$C$11,E342,SUM(E342:F342),D342,SUM(D342,I342))","v":11200431.037659114},11200431.037659114,{"$f":"[4]ACCOUNTS!E343","v":11149879.67708765},{"$f":"[4]ACCOUNTS!F343","v":159668.29194957658},{"$f":"[4]ACCOUNTS!G343","v":-109116.93137811196},{"$f":"[4]ACCOUNTS!H343","v":0},{"$f":"[4]ACCOUNTS!I343","v":0},{"$f":"D342+I342","v":11200431.037659114},null,"F_DISTR","CUS",null,null,"CUST"]
[904,"Uncollectible Accounts",{"$f":"CHOOSE(INPUTS!$C$11,E343,SUM(E343:F343),D343,SUM(D343,I343))","v":2455543.2867576927},2455543.2867576927,{"$f":"[4]ACCOUNTS!E344","v":4333223.3499999996},{"$f":"[4]ACCOUNTS!F344","v":-380925.80583410338},{"$f":"[4]ACCOUNTS!G344","v":80609.251275680246},{"$f":"[4]ACCOUNTS!H344","v":-1577363.5086838836},{"$f":"[4]ACCOUNTS!I344","v":0},2455543.2867576927,null,"F_DISTR","CUS",null,null,"DIR_904"]
[904,"Uncollectible Accounts  - Rate Inc Rel",{"$f":"CHOOSE(INPUTS!$C$11,E344,SUM(E344:F344),D344,SUM(D344,I344))","v":451403.37110400002},0,{"$f":"[4]ACCOUNTS!E345","v":0},{"$f":"[4]ACCOUNTS!F345","v":0},{"$f":"[4]ACCOUNTS!G345","v":0},{"$f":"[4]ACCOUNTS!H345","v":0},{"$f":"[4]ACCOUNTS!I345","v":451403.37110400002},{"$f":"D344+I344","v":451403.37110400002},null,null,null,null,null,null,null,null,null,null,"CUSTACC"]
[905,"Misc. Customer Accounts Expense",{"$f":"CHOOSE(INPUTS!$C$11,E345,SUM(E345:F345),D345,SUM(D345,I345))","v":0},0,{"$f":"[4]ACCOUNTS!E346","v":0},{"$f":"[4]ACCOUNTS!F346","v":0},{"$f":"[4]ACCOUNTS!G346","v":0},{"$f":"[4]ACCOUNTS!H346","v":0},{"$f":"[4]ACCOUNTS!I346","v":0},0,null,"F_SALES","DIRS",null,null,null,"DIR_CASALES"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E346,SUM(E346:F346),D346,SUM(D346,I346))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E347,SUM(E347:F347),D347,SUM(D347,I347))","v":0},0,null,null,null,null,null,{"$f":"D347+I347","v":0}]
[null,"Sub-total",{"$f":"SUM(C336:C347)","v":28572178.604103632},28120775.232999634,{"$f":"SUM(E336:E347)","v":29942667.763854735},{"$f":"SUM(F336:F347)","v":-220990.72969628178},{"$f":"SUM(G336:G347)","v":-23538.292474933216},{"$f":"SUM(H336:H347)","v":-1577363.5086838836},451403.37110400002,28572178.604103632]
[]
[null,"Customer Service & Information Expenses"]
[908,"Direct Assignment to Rentals",{"$f":"CHOOSE(INPUTS!$C$11,E351,SUM(E351:F351),D351,SUM(D351,I351))","v":463290.22852216166},{"$f":"SUM(E351:H351)","v":463290.22852216166},{"$f":"[4]ACCOUNTS!E351","v":463290.22852216166},{"$f":"[4]ACCOUNTS!F351","v":0},{"$f":"[4]ACCOUNTS!G351","v":0},{"$f":"[4]ACCOUNTS!H351","v":0},{"$f":"[4]ACCOUNTS!I351","v":0},{"$f":"D351+I351","v":463290.22852216166},null,"F_DISTR","CUS",null,null,"DIR_908"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E352,SUM(E352:F352),D352,SUM(D352,I352))","v":0},0,{"$f":"[4]ACCOUNTS!E352","v":0},{"$f":"[4]ACCOUNTS!F352","v":0},{"$f":"[4]ACCOUNTS!G352","v":0},{"$f":"[4]ACCOUNTS!H352","v":0},{"$f":"[4]ACCOUNTS!I352","v":0},0]
[908,"Customer Assistance Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E353,SUM(E353:F353),D353,SUM(D353,I353))","v":116906.2739296678},116906.2739296678,{"$f":"[4]ACCOUNTS!E353","v":1083682.4446756225},{"$f":"[4]ACCOUNTS!F353","v":-969871.61266736453},{"$f":"[4]ACCOUNTS!G353","v":3095.441921409828},{"$f":"[4]ACCOUNTS!H353","v":0},{"$f":"[4]ACCOUNTS!I353","v":0},116906.2739296678,null,"F_DISTR","CUS",null,null,"CUST"]
[909,"Information, Instructional Advertising",{"$f":"CHOOSE(INPUTS!$C$11,E354,SUM(E354:F354),D354,SUM(D354,I354))","v":1428068.4884608719},1428068.4884608719,{"$f":"[4]ACCOUNTS!E354","v":1409618.6},{"$f":"[4]ACCOUNTS!F354","v":2200.2135906933581},{"$f":"[4]ACCOUNTS!G354","v":16249.674870178389},{"$f":"[4]ACCOUNTS!H354","v":0},{"$f":"[4]ACCOUNTS!I354","v":0},1428068.4884608719,null,"F_DISTR","CUS",null,null,"CUSTXT"]
[910,"Misc. Cust. Serv. & Infor. Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E355,SUM(E355:F355),D355,SUM(D355,I355))","v":645.19000000000005},645.19000000000005,{"$f":"[4]ACCOUNTS!E355","v":645.19000000000005},{"$f":"[4]ACCOUNTS!F355","v":0},{"$f":"[4]ACCOUNTS!G355","v":0},{"$f":"[4]ACCOUNTS!H355","v":0},{"$f":"[4]ACCOUNTS!I355","v":0},645.19000000000005,null,"F_DISTR","CUS",null,null,"CUST"]
[908,"Customer Assistance Expense",{"$f":"CHOOSE(INPUTS!$C$11,E356,SUM(E356:F356),D356,SUM(D356,I356))","v":0},0,{"$f":"[4]ACCOUNTS!E356","v":14625833.34},{"$f":"[4]ACCOUNTS!F356","v":-14625833.34},{"$f":"[4]ACCOUNTS!G356","v":0},{"$f":"[4]ACCOUNTS!H356","v":0},{"$f":"[4]ACCOUNTS!I356","v":0},0,null,"F_DISTR","CUS",null,null,"CUSTXT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E357,SUM(E357:F357),D357,SUM(D357,I357))","v":0},0,{"$f":"[4]ACCOUNTS!E357","v":0},{"$f":"[4]ACCOUNTS!F357","v":0},{"$f":"[4]ACCOUNTS!G357","v":0},{"$f":"[4]ACCOUNTS!H357","v":0},{"$f":"[4]ACCOUNTS!I357","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E358,SUM(E358:F358),D358,SUM(D358,I358))","v":0},0,{"$f":"[4]ACCOUNTS!E358","v":0},{"$f":"[4]ACCOUNTS!F358","v":0},{"$f":"[4]ACCOUNTS!G358","v":0},{"$f":"[4]ACCOUNTS!H358","v":0},{"$f":"[4]ACCOUNTS!I358","v":0},0]
[null,"Sub-total",{"$f":"SUM(C351:C358)","v":2008910.1809127014},2008910.1809127014,17583069.803197782,-15593504.73907667,19345.116791588218,{"$f":"SUM(H351:H358)","v":0},0,2008910.1809127014]
[]
[null,"Sales Expense"]
[911,"Sales Supervision Exp",{"$f":"CHOOSE(INPUTS!$C$11,E362,SUM(E362:F362),D362,SUM(D362,I362))","v":0},{"$f":"SUM(E362:H362)","v":0},{"$f":"[4]ACCOUNTS!E362","v":0},{"$f":"[4]ACCOUNTS!F362","v":0},{"$f":"[4]ACCOUNTS!G362","v":0},{"$f":"[4]ACCOUNTS!H362","v":0},{"$f":"[4]ACCOUNTS!I362","v":0},{"$f":"D362+I362","v":0}]
[912,"Demonstrating and Selling",{"$f":"CHOOSE(INPUTS!$C$11,E363,SUM(E363:F363),D363,SUM(D363,I363))","v":-214062.15},{"$f":"SUM(E363:H363)","v":-214062.15},{"$f":"[4]ACCOUNTS!E363","v":-214062.15},{"$f":"[4]ACCOUNTS!F363","v":0},{"$f":"[4]ACCOUNTS!G363","v":0},{"$f":"[4]ACCOUNTS!H363","v":0},{"$f":"[4]ACCOUNTS!I363","v":0},-214062.15,null,"F_DISTR","CUS",null,null,"CUSTXT"]
[913,"Advertising Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E364,SUM(E364:F364),D364,SUM(D364,I364))","v":0},{"$f":"SUM(E364:H364)","v":0},{"$f":"[4]ACCOUNTS!E364","v":0},{"$f":"[4]ACCOUNTS!F364","v":0},{"$f":"[4]ACCOUNTS!G364","v":0},{"$f":"[4]ACCOUNTS!H364","v":0},{"$f":"[4]ACCOUNTS!I364","v":0},0,null,"F_DISTR","CUS",null,null,"CUSTXT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E365,SUM(E365:F365),D365,SUM(D365,I365))","v":0},{"$f":"SUM(E365:H365)","v":0},{"$f":"[4]ACCOUNTS!E365","v":0},{"$f":"[4]ACCOUNTS!F365","v":0},{"$f":"[4]ACCOUNTS!G365","v":0},{"$f":"[4]ACCOUNTS!H365","v":0},{"$f":"[4]ACCOUNTS!I365","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E366,SUM(E366:F366),D366,SUM(D366,I366))","v":0},{"$f":"SUM(E366:H366)","v":0},{"$f":"[4]ACCOUNTS!E366","v":0},{"$f":"[4]ACCOUNTS!F366","v":0},{"$f":"[4]ACCOUNTS!G366","v":0},{"$f":"[4]ACCOUNTS!H366","v":0},{"$f":"[4]ACCOUNTS!I366","v":0},0]
[null,"Sub-total",{"$f":"SUM(C362:C366)","v":-214062.15},-214062.15,-214062.15,0,{"$f":"SUM(G362:G366)","v":0},{"$f":"SUM(H362:H366)","v":0},0,-214062.15]
[]
[null,"Administrative & General Expenses"]
[920,"A & G Salaries - DIR Sales Procurement",{"$f":"CHOOSE(INPUTS!$C$11,E370,SUM(E370:F370),D370,SUM(D370,I370))","v":0},{"$f":"SUM(E370:H370)","v":0},{"$f":"[4]ACCOUNTS!E370","v":0},{"$f":"[4]ACCOUNTS!F370","v":0},{"$f":"[4]ACCOUNTS!G370","v":0},{"$f":"[4]ACCOUNTS!H370","v":0},{"$f":"[4]ACCOUNTS!I370","v":0},{"$f":"D370+I370","v":0},null,"F_SALES","DIRS",null,null,null,"DIR_CUSTXT"]
[920,"A & G Salaries - DIR Transport",{"$f":"CHOOSE(INPUTS!$C$11,E371,SUM(E371:F371),D371,SUM(D371,I371))","v":0},0,{"$f":"[4]ACCOUNTS!E371","v":0},{"$f":"[4]ACCOUNTS!F371","v":0},{"$f":"[4]ACCOUNTS!G371","v":0},{"$f":"[4]ACCOUNTS!H371","v":0},{"$f":"[4]ACCOUNTS!I371","v":0},0,null,"F_TRNSP","DIRT",null,null,null,null,"DIR920_TRNSPT"]
[920,"A & G Salaries",{"$f":"CHOOSE(INPUTS!$C$11,E372,SUM(E372:F372),D372,SUM(D372,I372))","v":24457416.736354537},24457416.736354537,{"$f":"[4]ACCOUNTS!E372","v":23871034.609999999},{"$f":"[4]ACCOUNTS!F372","v":61556.882473518381},{"$f":"[4]ACCOUNTS!G372","v":524825.24388102035},{"$f":"[4]ACCOUNTS!H372","v":0},{"$f":"[4]ACCOUNTS!I372","v":0},24457416.736354537,null,null,null,null,null,null,null,null,null,null,"OM"]
[921,"Office Supplies and Expenses- DIR Sales Procurement",{"$f":"CHOOSE(INPUTS!$C$11,E373,SUM(E373:F373),D373,SUM(D373,I373))","v":0},0,{"$f":"[4]ACCOUNTS!E373","v":0},{"$f":"[4]ACCOUNTS!F373","v":0},{"$f":"[4]ACCOUNTS!G373","v":0},{"$f":"[4]ACCOUNTS!H373","v":0},{"$f":"[4]ACCOUNTS!I373","v":0},0,null,"F_SALES","DIRS",null,null,null,"DIR_CUSTXT"]
[921,"Office Supplies and Expenses- Transport",{"$f":"CHOOSE(INPUTS!$C$11,E374,SUM(E374:F374),D374,SUM(D374,I374))","v":0},0,{"$f":"[4]ACCOUNTS!E374","v":0},{"$f":"[4]ACCOUNTS!F374","v":0},{"$f":"[4]ACCOUNTS!G374","v":0},{"$f":"[4]ACCOUNTS!H374","v":0},{"$f":"[4]ACCOUNTS!I374","v":0},0,null,"F_TRNSP","DIRT",null,null,null,null,"DIR921_TRNSPT"]
[921,"Office Supplies and Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E375,SUM(E375:F375),D375,SUM(D375,I375))","v":4420784.4243172044},4420784.4243172044,{"$f":"[4]ACCOUNTS!E375","v":4420794.209999999},{"$f":"[4]ACCOUNTS!F375","v":0},{"$f":"[4]ACCOUNTS!G375","v":-9.7856827950783778},{"$f":"[4]ACCOUNTS!H375","v":0},{"$f":"[4]ACCOUNTS!I375","v":0},4420784.4243172044,null,null,null,null,null,null,null,null,null,null,"OM"]
[922,"Admin Expenses Transferred",{"$f":"CHOOSE(INPUTS!$C$11,E376,SUM(E376:F376),D376,SUM(D376,I376))","v":-11012817.359999999},-11012817.359999999,{"$f":"[4]ACCOUNTS!E376","v":-11012817.359999999},{"$f":"[4]ACCOUNTS!F376","v":0},{"$f":"[4]ACCOUNTS!G376","v":0},{"$f":"[4]ACCOUNTS!H376","v":0},{"$f":"[4]ACCOUNTS!I376","v":0},-11012817.359999999,null,null,null,null,null,null,null,null,null,null,"OM"]
[923,"Outside Services Employed",{"$f":"CHOOSE(INPUTS!$C$11,E377,SUM(E377:F377),D377,SUM(D377,I377))","v":6482466.0849820441},6482466.0849820441,{"$f":"[4]ACCOUNTS!E377","v":6482336.8500000006},{"$f":"[4]ACCOUNTS!F377","v":0},{"$f":"[4]ACCOUNTS!G377","v":129.23498204378177},{"$f":"[4]ACCOUNTS!H377","v":0},{"$f":"[4]ACCOUNTS!I377","v":0},6482466.0849820441,null,null,null,null,null,null,null,null,null,null,"OM"]
[924,"Property Insurance",{"$f":"CHOOSE(INPUTS!$C$11,E378,SUM(E378:F378),D378,SUM(D378,I378))","v":142156.46564635975},142156.46564635975,{"$f":"[4]ACCOUNTS!E378","v":139656.56},{"$f":"[4]ACCOUNTS!F378","v":-19399.820395916904},{"$f":"[4]ACCOUNTS!G378","v":21899.726042276663},{"$f":"[4]ACCOUNTS!H378","v":0},{"$f":"[4]ACCOUNTS!I378","v":0},142156.46564635975,null,null,null,null,null,null,null,null,null,null,"PLT"]
[925,"Injuries & Damages",{"$f":"CHOOSE(INPUTS!$C$11,E379,SUM(E379:F379),D379,SUM(D379,I379))","v":3142247.3224037476},3142247.3224037476,{"$f":"[4]ACCOUNTS!E379","v":1435454.5099999998},{"$f":"[4]ACCOUNTS!F379","v":1674381.5508683077},{"$f":"[4]ACCOUNTS!G379","v":32411.261535440062},{"$f":"[4]ACCOUNTS!H379","v":0},{"$f":"[4]ACCOUNTS!I379","v":0},3142247.3224037476,null,null,null,null,null,null,null,null,null,null,"OML"]
[926,"Benefits - DIR Sales",{"$f":"CHOOSE(INPUTS!$C$11,E380,SUM(E380:F380),D380,SUM(D380,I380))","v":799286.36755140801},799286.36755140801,{"$f":"[4]ACCOUNTS!E380","v":799286.36755140801},{"$f":"[4]ACCOUNTS!F380","v":0},{"$f":"[4]ACCOUNTS!G380","v":0},{"$f":"[4]ACCOUNTS!H380","v":0},{"$f":"[4]ACCOUNTS!I380","v":0},799286.36755140801,null,"F_SALES","DIRS",null,null,null,"DIR926_SALES"]
[926,"Benefits - DIR Transport",{"$f":"CHOOSE(INPUTS!$C$11,E381,SUM(E381:F381),D381,SUM(D381,I381))","v":92481.453512402222},92481.453512402222,{"$f":"[4]ACCOUNTS!E381","v":92481.453512402222},{"$f":"[4]ACCOUNTS!F381","v":0},{"$f":"[4]ACCOUNTS!G381","v":0},{"$f":"[4]ACCOUNTS!H381","v":0},{"$f":"[4]ACCOUNTS!I381","v":0},92481.453512402222,null,"F_TRNSP","DIRT",null,null,null,null,"DIR926_TRNSPT"]
[926,"Benefits - DIR Sales Procurement",{"$f":"CHOOSE(INPUTS!$C$11,E382,SUM(E382:F382),D382,SUM(D382,I382))","v":0},0,{"$f":"[4]ACCOUNTS!E382","v":0},{"$f":"[4]ACCOUNTS!F382","v":0},{"$f":"[4]ACCOUNTS!G382","v":0},{"$f":"[4]ACCOUNTS!H382","v":0},{"$f":"[4]ACCOUNTS!I382","v":0},0,null,"F_SALES","DIRS",null,null,null,"DIR_CUSTXT"]
[926,"Benefit - DIR Rental",{"$f":"CHOOSE(INPUTS!$C$11,E383,SUM(E383:F383),D383,SUM(D383,I383))","v":96516.88479118979},96516.88479118979,{"$f":"[4]ACCOUNTS!E383","v":96516.88479118979},{"$f":"[4]ACCOUNTS!F383","v":0},{"$f":"[4]ACCOUNTS!G383","v":0},{"$f":"[4]ACCOUNTS!H383","v":0},{"$f":"[4]ACCOUNTS!I383","v":0},96516.88479118979,null,"F_DISTR","CUS",null,null,"DIR_386"]
[926,"Emp Pension & Benefits",{"$f":"CHOOSE(INPUTS!$C$11,E384,SUM(E384:F384),D384,SUM(D384,I384))","v":14924011.060835885},14924011.060835885,{"$f":"[4]ACCOUNTS!E384","v":13515188.725072021},{"$f":"[4]ACCOUNTS!F384","v":932295.8377372399},{"$f":"[4]ACCOUNTS!G384","v":476526.49802662426},{"$f":"[4]ACCOUNTS!H384","v":0},{"$f":"[4]ACCOUNTS!I384","v":0},14924011.060835885,null,null,null,null,null,null,null,null,null,null,"OML"]
[928,"Regulatory Commission Expense",{"$f":"CHOOSE(INPUTS!$C$11,E385,SUM(E385:F385),D385,SUM(D385,I385))","v":1725066.0131764845},1725066.0131764845,{"$f":"[4]ACCOUNTS!E385","v":1966712.6694614037},{"$f":"[4]ACCOUNTS!F385","v":394652.32445184852},{"$f":"[4]ACCOUNTS!G385","v":-22538.860626307251},{"$f":"[4]ACCOUNTS!H385","v":-613760.12011046056},{"$f":"[4]ACCOUNTS!I385","v":0},1725066.0131764845,null,"F_DISTR","COM",null,"STRREV"]
[928,"Regulatory Commission Expense - Other Revenue",{"$f":"CHOOSE(INPUTS!$C$11,E386,SUM(E386:F386),D386,SUM(D386,I386))","v":20270.441787454762},20270.441787454762,{"$f":"[4]ACCOUNTS!E386","v":17045.360538596335},{"$f":"[4]ACCOUNTS!F386","v":3420.4239704822176},{"$f":"[4]ACCOUNTS!G386","v":-195.3427216237902},{"$f":"[4]ACCOUNTS!H386","v":0},{"$f":"[4]ACCOUNTS!I386","v":0},20270.441787454762,null,"F_DISTR","COM",null,"OTHREV"]
[928,"Reg. Comm. Expense  - Rate Inc Rel",{"$f":"CHOOSE(INPUTS!$C$11,E387,SUM(E387:F387),D387,SUM(D387,I387))","v":176191.79200000002},0,{"$f":"[4]ACCOUNTS!E387","v":0},{"$f":"[4]ACCOUNTS!F387","v":0},{"$f":"[4]ACCOUNTS!G387","v":0},{"$f":"[4]ACCOUNTS!H387","v":0},{"$f":"[4]ACCOUNTS!I387","v":176191.79200000002},{"$f":"D387+I387","v":176191.79200000002},null,"F_DISTR","COM",null,"STRREV"]
[930.1,"Gen Advertising Exp",{"$f":"CHOOSE(INPUTS!$C$11,E388,SUM(E388:F388),D388,SUM(D388,I388))","v":0},0,{"$f":"[4]ACCOUNTS!E388","v":0},{"$f":"[4]ACCOUNTS!F388","v":0},{"$f":"[4]ACCOUNTS!G388","v":0},{"$f":"[4]ACCOUNTS!H388","v":0},{"$f":"[4]ACCOUNTS!I388","v":0},0,null,null,null,null,null,null,null,null,null,null,"OM"]
[930.2,"Misc. General Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E389,SUM(E389:F389),D389,SUM(D389,I389))","v":2944374.7734988453},2944374.7734988453,{"$f":"[4]ACCOUNTS!E389","v":2943439.7499999991},{"$f":"[4]ACCOUNTS!F389","v":89.948197380208583},{"$f":"[4]ACCOUNTS!G389","v":845.07530146620422},{"$f":"[4]ACCOUNTS!H389","v":0},{"$f":"[4]ACCOUNTS!I389","v":0},2944374.7734988453,null,null,null,null,null,null,null,null,null,null,"OM"]
[931,"Rents",{"$f":"CHOOSE(INPUTS!$C$11,E390,SUM(E390:F390),D390,SUM(D390,I390))","v":2564261.91392205},2564261.91392205,{"$f":"[4]ACCOUNTS!E390","v":3393060.6},{"$f":"[4]ACCOUNTS!F390","v":-658973.79925230017},{"$f":"[4]ACCOUNTS!G390","v":-169824.88682564982},{"$f":"[4]ACCOUNTS!H390","v":0},{"$f":"[4]ACCOUNTS!I390","v":0},2564261.91392205,null,null,null,null,null,null,null,null,null,null,"OM"]
[932,"Maint Of General Plant- DIR",{"$f":"CHOOSE(INPUTS!$C$11,E391,SUM(E391:F391),D391,SUM(D391,I391))","v":0},0,{"$f":"[4]ACCOUNTS!E391","v":0},{"$f":"[4]ACCOUNTS!F391","v":0},{"$f":"[4]ACCOUNTS!G391","v":0},{"$f":"[4]ACCOUNTS!H391","v":0},{"$f":"[4]ACCOUNTS!I391","v":0},0,null,null,null,null,null,null,null,null,null,null,"GENPLT"]
[932,"Maint Of General Plant- Gas",{"$f":"CHOOSE(INPUTS!$C$11,E392,SUM(E392:F392),D392,SUM(D392,I392))","v":1198541.3345693217},1198541.3345693217,{"$f":"[4]ACCOUNTS!E392","v":1191673.56},{"$f":"[4]ACCOUNTS!F392","v":3599.7538519649538},{"$f":"[4]ACCOUNTS!G392","v":3268.0207173564763},{"$f":"[4]ACCOUNTS!H392","v":0},{"$f":"[4]ACCOUNTS!I392","v":0},1198541.3345693217,null,null,null,null,null,null,null,null,null,null,"GENPLT"]
[935,"Maint Of General Plant- Common",{"$f":"CHOOSE(INPUTS!$C$11,E393,SUM(E393:F393),D393,SUM(D393,I393))","v":7997339.9010601211},7997339.9010601211,{"$f":"[4]ACCOUNTS!E393","v":7990963.5899999999},{"$f":"[4]ACCOUNTS!F393","v":388.68027578524675},{"$f":"[4]ACCOUNTS!G393","v":5987.6307843365585},{"$f":"[4]ACCOUNTS!H393","v":0},{"$f":"[4]ACCOUNTS!I393","v":0},7997339.9010601211,null,null,null,null,null,null,null,null,null,null,"GENPLT"]
[null,"Sub-total",{"$f":"SUM(C370:C393)","v":60170595.610409051},59994403.818409048,57342828.34092702,2392011.7821783102,873323.81541418843,{"$f":"SUM(H370:H393)","v":-613760.12011046056},176191.79200000002,60170595.610409051]
[]
[null,"TOTAL O & M EXPENSES",{"$f":"SUM(C394,C367,C359,C348,C333,C305,C294,C281,C257,C245)","v":159038404.08635572},158410808.92325172,{"$f":"SUM(E394,E367,E359,E348,E333,E305,E294,E281,E257,E245)","v":170960529.82222372},-12907989.028363304,{"$f":"SUM(G394,G367,G359,G348,G333,G305,G294,G281,G257,G245)","v":2549391.758185585},{"$f":"SUM(H394,H367,H359,H348,H333,H305,H294,H281,H257,H245)","v":-2191123.6287943441},627595.16310400004,159038404.08635572]
[]
["Labor O & M Expenses"]
[]
[null,"Production Expense - Labor"]
[710,"Oper. Supervision and Engineering",{"$f":"CHOOSE(INPUTS!$C$11,E401,SUM(E401:F401),D401,SUM(D401,I401))","v":0},{"$f":"SUM(E401:H401)","v":0},{"$f":"[4]ACCOUNTS!E401","v":0},{"$f":"[4]ACCOUNTS!F401","v":0},{"$f":"[4]ACCOUNTS!G401","v":0},{"$f":"[4]ACCOUNTS!H401","v":0},{"$f":"[4]ACCOUNTS!I401","v":0},{"$f":"D401+I401","v":0},null,null,null,null,null,null,null,null,null,null,"PROD_OML"]
[717,"LPG Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E402,SUM(E402:F402),D402,SUM(D402,I402))","v":93145.827811614654},93145.827811614654,{"$f":"[4]ACCOUNTS!E402","v":87900.023997021053},{"$f":"[4]ACCOUNTS!F402","v":986.08138887592156},{"$f":"[4]ACCOUNTS!G402","v":4259.7224257176867},{"$f":"[4]ACCOUNTS!H402","v":0},{"$f":"[4]ACCOUNTS!I402","v":0},93145.827811614654,null,"F_PRODU","DEM","PDAYXT"]
[735,"Misc. Production Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E403,SUM(E403:F403),D403,SUM(D403,I403))","v":0},0,{"$f":"[4]ACCOUNTS!E403","v":0},{"$f":"[4]ACCOUNTS!F403","v":0},{"$f":"[4]ACCOUNTS!G403","v":0},{"$f":"[4]ACCOUNTS!H403","v":0},{"$f":"[4]ACCOUNTS!I403","v":0},0,null,"F_PRODU","DEM","PDAYXT"]
[741,"Maint. Structures and Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E404,SUM(E404:F404),D404,SUM(D404,I404))","v":0},0,{"$f":"[4]ACCOUNTS!E404","v":0},{"$f":"[4]ACCOUNTS!F404","v":0},{"$f":"[4]ACCOUNTS!G404","v":0},{"$f":"[4]ACCOUNTS!H404","v":0},{"$f":"[4]ACCOUNTS!I404","v":0},0,null,"F_PRODU","DEM","PDAYXT"]
[742,"Maint. Production Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E405,SUM(E405:F405),D405,SUM(D405,I405))","v":0},0,{"$f":"[4]ACCOUNTS!E405","v":0},{"$f":"[4]ACCOUNTS!F405","v":0},{"$f":"[4]ACCOUNTS!G405","v":0},{"$f":"[4]ACCOUNTS!H405","v":0},{"$f":"[4]ACCOUNTS!I405","v":0},0,null,"F_PRODU","DEM","PDAYXT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E406,SUM(E406:F406),D406,SUM(D406,I406))","v":0},0,{"$f":"[4]ACCOUNTS!E406","v":0},{"$f":"[4]ACCOUNTS!F406","v":0},{"$f":"[4]ACCOUNTS!G406","v":0},{"$f":"[4]ACCOUNTS!H406","v":0},{"$f":"[4]ACCOUNTS!I406","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E407,SUM(E407:F407),D407,SUM(D407,I407))","v":0},0,{"$f":"[4]ACCOUNTS!E407","v":0},{"$f":"[4]ACCOUNTS!F407","v":0},{"$f":"[4]ACCOUNTS!G407","v":0},{"$f":"[4]ACCOUNTS!H407","v":0},{"$f":"[4]ACCOUNTS!I407","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E408,SUM(E408:F408),D408,SUM(D408,I408))","v":0},0,{"$f":"[4]ACCOUNTS!E408","v":0},{"$f":"[4]ACCOUNTS!F408","v":0},{"$f":"[4]ACCOUNTS!G408","v":0},{"$f":"[4]ACCOUNTS!H408","v":0},{"$f":"[4]ACCOUNTS!I408","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E409,SUM(E409:F409),D409,SUM(D409,I409))","v":0},0,{"$f":"[4]ACCOUNTS!E409","v":0},{"$f":"[4]ACCOUNTS!F409","v":0},{"$f":"[4]ACCOUNTS!G409","v":0},{"$f":"[4]ACCOUNTS!H409","v":0},{"$f":"[4]ACCOUNTS!I409","v":0},0]
[null,"Sub-total",{"$f":"SUM(C401:C409)","v":93145.827811614654},93145.827811614654,87900.023997021053,986.08138887592156,4259.7224257176867,{"$f":"SUM(H401:H409)","v":0},0,93145.827811614654]
[]
[null,"Other Gas Supply Expenses"]
[807.2,"Purchased Gas Expense",{"$f":"CHOOSE(INPUTS!$C$11,E413,SUM(E413:F413),D413,SUM(D413,I413))","v":0},{"$f":"SUM(E413:H413)","v":0},{"$f":"[4]ACCOUNTS!E413","v":0},{"$f":"[4]ACCOUNTS!F413","v":0},{"$f":"[4]ACCOUNTS!G413","v":0},{"$f":"[4]ACCOUNTS!H413","v":0},{"$f":"[4]ACCOUNTS!I413","v":0},{"$f":"D413+I413","v":0},null,"F_PRODU","COM",null,"COM_1"]
[807.4,"Purchased Gas Expense",{"$f":"CHOOSE(INPUTS!$C$11,E414,SUM(E414:F414),D414,SUM(D414,I414))","v":0},{"$f":"SUM(E414:H414)","v":0},{"$f":"[4]ACCOUNTS!E414","v":0},{"$f":"[4]ACCOUNTS!F414","v":0},{"$f":"[4]ACCOUNTS!G414","v":0},{"$f":"[4]ACCOUNTS!H414","v":0},{"$f":"[4]ACCOUNTS!I414","v":0},0,null,"F_PRODU","COM",null,"COM1XT_COM"]
[null,"Sub-total",{"$f":"SUM(C413:C414)","v":0},0,0,0,0,{"$f":"SUM(H413:H414)","v":0},0,0]
[]
[null,"Natural Gas Underground Storage - Labor"]
[null,"JP Storage Balancing - DIR",{"$f":"CHOOSE(INPUTS!$C$11,E418,SUM(E418:F418),D418,SUM(D418,I418))","v":248992.34483251095},{"$f":"SUM(E418:H418)","v":248992.34483251095},{"$f":"[4]ACCOUNTS!E418","v":242640.91961087123},{"$f":"[4]ACCOUNTS!F418","v":678.25589582451505},{"$f":"[4]ACCOUNTS!G418","v":5673.1693258151972},{"$f":"[4]ACCOUNTS!H418","v":0},{"$f":"[4]ACCOUNTS!I418","v":0},{"$f":"D418+I418","v":248992.34483251095},null,"F_STORG","COM",null,"COM_1"]
[814,"Operation Supv & Eng",{"$f":"CHOOSE(INPUTS!$C$11,E419,SUM(E419:F419),D419,SUM(D419,I419))","v":105513.49661034811},105513.49661034811,{"$f":"[4]ACCOUNTS!E419","v":105513.49661034811},{"$f":"[4]ACCOUNTS!F419","v":0},{"$f":"[4]ACCOUNTS!G419","v":0},{"$f":"[4]ACCOUNTS!H419","v":0},{"$f":"[4]ACCOUNTS!I419","v":0},105513.49661034811,null,null,null,null,null,null,null,null,null,null,"STOR_OML"]
[818,"Oper Compressor Sta Exp",{"$f":"CHOOSE(INPUTS!$C$11,E420,SUM(E420:F420),D420,SUM(D420,I420))","v":135568.42690136452},135568.42690136452,{"$f":"[4]ACCOUNTS!E420","v":135568.42690136452},{"$f":"[4]ACCOUNTS!F420","v":0},{"$f":"[4]ACCOUNTS!G420","v":0},{"$f":"[4]ACCOUNTS!H420","v":0},{"$f":"[4]ACCOUNTS!I420","v":0},135568.42690136452,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[841,"Operating Labor & Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E421,SUM(E421:F421),D421,SUM(D421,I421))","v":525116.38227398868},525116.38227398868,{"$f":"[4]ACCOUNTS!E421","v":501318.94174761034},{"$f":"[4]ACCOUNTS!F421","v":2549.0933011422121},{"$f":"[4]ACCOUNTS!G421","v":21248.347225236153},{"$f":"[4]ACCOUNTS!H421","v":0},{"$f":"[4]ACCOUNTS!I421","v":0},525116.38227398868,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[830,"Maint Supv & Engineering",{"$f":"CHOOSE(INPUTS!$C$11,E422,SUM(E422:F422),D422,SUM(D422,I422))","v":95946.213977141393},95946.213977141393,{"$f":"[4]ACCOUNTS!E422","v":95946.213977141393},{"$f":"[4]ACCOUNTS!F422","v":0},{"$f":"[4]ACCOUNTS!G422","v":0},{"$f":"[4]ACCOUNTS!H422","v":0},{"$f":"[4]ACCOUNTS!I422","v":0},95946.213977141393,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[834,"Maint Compressor Sta Equip",{"$f":"CHOOSE(INPUTS!$C$11,E423,SUM(E423:F423),D423,SUM(D423,I423))","v":72004.168530611671},72004.168530611671,{"$f":"[4]ACCOUNTS!E423","v":72004.168530611671},{"$f":"[4]ACCOUNTS!F423","v":0},{"$f":"[4]ACCOUNTS!G423","v":0},{"$f":"[4]ACCOUNTS!H423","v":0},{"$f":"[4]ACCOUNTS!I423","v":0},72004.168530611671,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[824,"Other Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E424,SUM(E424:F424),D424,SUM(D424,I424))","v":2536.7994098011163},2536.7994098011163,{"$f":"[4]ACCOUNTS!E424","v":2440.7831500110369},{"$f":"[4]ACCOUNTS!F424","v":2.4407831500110366},{"$f":"[4]ACCOUNTS!G424","v":93.575476640068132},{"$f":"[4]ACCOUNTS!H424","v":0},{"$f":"[4]ACCOUNTS!I424","v":0},2536.7994098011163,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[null,"Sub-total",{"$f":"SUM(C418:C424)","v":1185677.8325357665},{"$f":"SUM(D418:D424)","v":1185677.8325357665},1155432.9505279583,3229.7899801167382,27015.092027691418,{"$f":"SUM(H418:H424)","v":0},0,1185677.8325357665]
[]
[null,"Natural Gas Local Storage - Labor"]
[843.2,"Maint Struc & Impro",{"$f":"CHOOSE(INPUTS!$C$11,E428,SUM(E428:F428),D428,SUM(D428,I428))","v":1.2492057903075831},{"$f":"SUM(E428:H428)","v":1.2492057903075831},{"$f":"[4]ACCOUNTS!E428","v":0},{"$f":"[4]ACCOUNTS!F428","v":0},{"$f":"[4]ACCOUNTS!G428","v":1.2492057903075831},{"$f":"[4]ACCOUNTS!H428","v":0},{"$f":"[4]ACCOUNTS!I428","v":0},{"$f":"D428+I428","v":1.2492057903075831},null,null,null,null,null,null,null,null,null,null,"LNGPLT"]
[843.3,"Maintenance of Gas Holders",{"$f":"CHOOSE(INPUTS!$C$11,E429,SUM(E429:F429),D429,SUM(D429,I429))","v":0},0,{"$f":"[4]ACCOUNTS!E429","v":0},{"$f":"[4]ACCOUNTS!F429","v":0},{"$f":"[4]ACCOUNTS!G429","v":0},{"$f":"[4]ACCOUNTS!H429","v":0},{"$f":"[4]ACCOUNTS!I429","v":0},0,null,null,null,null,null,null,null,null,null,null,"LNGPLT"]
[843.6,"Maintenance of Vaporizing Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E430,SUM(E430:F430),D430,SUM(D430,I430))","v":0},0,{"$f":"[4]ACCOUNTS!E430","v":0},{"$f":"[4]ACCOUNTS!F430","v":0},{"$f":"[4]ACCOUNTS!G430","v":0},{"$f":"[4]ACCOUNTS!H430","v":0},{"$f":"[4]ACCOUNTS!I430","v":0},0,null,null,null,null,null,null,null,null,null,null,"LNGPLT"]
[843.8,"Maint Measur & Reg",{"$f":"CHOOSE(INPUTS!$C$11,E431,SUM(E431:F431),D431,SUM(D431,I431))","v":0},0,{"$f":"[4]ACCOUNTS!E431","v":0},{"$f":"[4]ACCOUNTS!F431","v":0},{"$f":"[4]ACCOUNTS!G431","v":0},{"$f":"[4]ACCOUNTS!H431","v":0},{"$f":"[4]ACCOUNTS!I431","v":0},0,null,null,null,null,null,null,null,null,null,null,"LNGPLT"]
[843.9,"Other Gas Maintenance",{"$f":"CHOOSE(INPUTS!$C$11,E432,SUM(E432:F432),D432,SUM(D432,I432))","v":0},0,{"$f":"[4]ACCOUNTS!E432","v":0},{"$f":"[4]ACCOUNTS!F432","v":0},{"$f":"[4]ACCOUNTS!G432","v":0},{"$f":"[4]ACCOUNTS!H432","v":0},{"$f":"[4]ACCOUNTS!I432","v":0},0,null,null,null,null,null,null,null,null,null,null,"LNGPLT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E433,SUM(E433:F433),D433,SUM(D433,I433))","v":0},0,{"$f":"[4]ACCOUNTS!E433","v":0},{"$f":"[4]ACCOUNTS!F433","v":0},{"$f":"[4]ACCOUNTS!G433","v":0},{"$f":"[4]ACCOUNTS!H433","v":0},{"$f":"[4]ACCOUNTS!I433","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E434,SUM(E434:F434),D434,SUM(D434,I434))","v":0},0,{"$f":"[4]ACCOUNTS!E434","v":0},{"$f":"[4]ACCOUNTS!F434","v":0},{"$f":"[4]ACCOUNTS!G434","v":0},{"$f":"[4]ACCOUNTS!H434","v":0},{"$f":"[4]ACCOUNTS!I434","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E435,SUM(E435:F435),D435,SUM(D435,I435))","v":0},0,{"$f":"[4]ACCOUNTS!E435","v":0},{"$f":"[4]ACCOUNTS!F435","v":0},{"$f":"[4]ACCOUNTS!G435","v":0},{"$f":"[4]ACCOUNTS!H435","v":0},{"$f":"[4]ACCOUNTS!I435","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E436,SUM(E436:F436),D436,SUM(D436,I436))","v":0},0,{"$f":"[4]ACCOUNTS!E436","v":0},{"$f":"[4]ACCOUNTS!F436","v":0},{"$f":"[4]ACCOUNTS!G436","v":0},{"$f":"[4]ACCOUNTS!H436","v":0},{"$f":"[4]ACCOUNTS!I436","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E437,SUM(E437:F437),D437,SUM(D437,I437))","v":0},0,{"$f":"[4]ACCOUNTS!E437","v":0},{"$f":"[4]ACCOUNTS!F437","v":0},{"$f":"[4]ACCOUNTS!G437","v":0},{"$f":"[4]ACCOUNTS!H437","v":0},{"$f":"[4]ACCOUNTS!I437","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E438,SUM(E438:F438),D438,SUM(D438,I438))","v":0},0,{"$f":"[4]ACCOUNTS!E438","v":0},{"$f":"[4]ACCOUNTS!F438","v":0},{"$f":"[4]ACCOUNTS!G438","v":0},{"$f":"[4]ACCOUNTS!H438","v":0},{"$f":"[4]ACCOUNTS!I438","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E439,SUM(E439:F439),D439,SUM(D439,I439))","v":0},0,{"$f":"[4]ACCOUNTS!E439","v":0},{"$f":"[4]ACCOUNTS!F439","v":0},{"$f":"[4]ACCOUNTS!G439","v":0},{"$f":"[4]ACCOUNTS!H439","v":0},{"$f":"[4]ACCOUNTS!I439","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E440,SUM(E440:F440),D440,SUM(D440,I440))","v":0},0,{"$f":"[4]ACCOUNTS!E440","v":0},{"$f":"[4]ACCOUNTS!F440","v":0},{"$f":"[4]ACCOUNTS!G440","v":0},{"$f":"[4]ACCOUNTS!H440","v":0},{"$f":"[4]ACCOUNTS!I440","v":0},0]
[null,"Sub-total",{"$f":"SUM(C428:C440)","v":1.2492057903075831},{"$f":"SUM(D428:D440)","v":1.2492057903075831},0,0,1.2492057903075831,{"$f":"SUM(H428:H440)","v":0},0,1.2492057903075831]
[]
[null,"Transmission - Labor"]
[856,"Oper Mains Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E444,SUM(E444:F444),D444,SUM(D444,I444))","v":0},{"$f":"SUM(E444:H444)","v":0},{"$f":"[4]ACCOUNTS!E444","v":0},{"$f":"[4]ACCOUNTS!F444","v":0},{"$f":"[4]ACCOUNTS!G444","v":0},{"$f":"[4]ACCOUNTS!H444","v":0},{"$f":"[4]ACCOUNTS!I444","v":0},{"$f":"D444+I444","v":0},null,"F_TRANS","DEM","PAVG"]
[857,"Oper Meas & Reg Sta Exp",{"$f":"CHOOSE(INPUTS!$C$11,E445,SUM(E445:F445),D445,SUM(D445,I445))","v":0},0,{"$f":"[4]ACCOUNTS!E445","v":0},{"$f":"[4]ACCOUNTS!F445","v":0},{"$f":"[4]ACCOUNTS!G445","v":0},{"$f":"[4]ACCOUNTS!H445","v":0},{"$f":"[4]ACCOUNTS!I445","v":0},0,null,"F_TRANS","DEM","PAVG"]
[862,"Maint Structures & Improvements",{"$f":"CHOOSE(INPUTS!$C$11,E446,SUM(E446:F446),D446,SUM(D446,I446))","v":0},0,{"$f":"[4]ACCOUNTS!E446","v":0},{"$f":"[4]ACCOUNTS!F446","v":0},{"$f":"[4]ACCOUNTS!G446","v":0},{"$f":"[4]ACCOUNTS!H446","v":0},{"$f":"[4]ACCOUNTS!I446","v":0},0,null,"F_TRANS","DEM","PAVG"]
[863,"Maint Supv & Eng",{"$f":"CHOOSE(INPUTS!$C$11,E447,SUM(E447:F447),D447,SUM(D447,I447))","v":0},0,{"$f":"[4]ACCOUNTS!E447","v":0},{"$f":"[4]ACCOUNTS!F447","v":0},{"$f":"[4]ACCOUNTS!G447","v":0},{"$f":"[4]ACCOUNTS!H447","v":0},{"$f":"[4]ACCOUNTS!I447","v":0},0,null,"F_TRANS","DEM","PAVG"]
[865,"Maint Structures",{"$f":"CHOOSE(INPUTS!$C$11,E448,SUM(E448:F448),D448,SUM(D448,I448))","v":0},0,{"$f":"[4]ACCOUNTS!E448","v":0},{"$f":"[4]ACCOUNTS!F448","v":0},{"$f":"[4]ACCOUNTS!G448","v":0},{"$f":"[4]ACCOUNTS!H448","v":0},{"$f":"[4]ACCOUNTS!I448","v":0},0,null,"F_TRANS","DEM","PAVG"]
[867,"Maint Other Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E449,SUM(E449:F449),D449,SUM(D449,I449))","v":0},0,{"$f":"[4]ACCOUNTS!E449","v":0},{"$f":"[4]ACCOUNTS!F449","v":0},{"$f":"[4]ACCOUNTS!G449","v":0},{"$f":"[4]ACCOUNTS!H449","v":0},{"$f":"[4]ACCOUNTS!I449","v":0},0,null,"F_TRANS","DEM","PAVG"]
[null,"Sub-total",{"$f":"SUM(C444:C449)","v":0},0,0,0,0,{"$f":"SUM(H444:H449)","v":0},0,0]
[]
[null,"Distribution - Labor"]
[870,"Oper Supv & Engineering",{"$f":"CHOOSE(INPUTS!$C$11,E453,SUM(E453:F453),D453,SUM(D453,I453))","v":1957487.4330063302},{"$f":"SUM(E453:H453)","v":1957487.4330063302},{"$f":"[4]ACCOUNTS!E453","v":1887207.9325267582},{"$f":"[4]ACCOUNTS!F453","v":1469.8163741965641},{"$f":"[4]ACCOUNTS!G453","v":68809.684105375316},{"$f":"[4]ACCOUNTS!H453","v":0},{"$f":"[4]ACCOUNTS!I453","v":0},{"$f":"D453+I453","v":1957487.4330063302},null,null,null,null,null,null,null,null,null,null,"DIST_OML"]
[871,"Oper Load Dispatching",{"$f":"CHOOSE(INPUTS!$C$11,E454,SUM(E454:F454),D454,SUM(D454,I454))","v":220948.39672177829},220948.39672177829,{"$f":"[4]ACCOUNTS!E454","v":212585.63907611053},{"$f":"[4]ACCOUNTS!F454","v":212.58563907611054},{"$f":"[4]ACCOUNTS!G454","v":8150.1720065916479},{"$f":"[4]ACCOUNTS!H454","v":0},{"$f":"[4]ACCOUNTS!I454","v":0},220948.39672177829,null,"F_DISTR","COM",null,"COM_1"]
[874,"Oper Mains & Services Exp",{"$f":"CHOOSE(INPUTS!$C$11,E455,SUM(E455:F455),D455,SUM(D455,I455))","v":2989538.0998428804},2989538.0998428804,{"$f":"[4]ACCOUNTS!E455","v":2776640.6456017164},{"$f":"[4]ACCOUNTS!F455","v":54854.625574441518},{"$f":"[4]ACCOUNTS!G455","v":158042.82866672252},{"$f":"[4]ACCOUNTS!H455","v":0},{"$f":"[4]ACCOUNTS!I455","v":0},2989538.0998428804,null,null,null,null,null,null,null,null,null,null,"DMAINS_SERV"]
[875,"Oper Meas & Reg Sta Gen",{"$f":"CHOOSE(INPUTS!$C$11,E456,SUM(E456:F456),D456,SUM(D456,I456))","v":962313.99489561026},962313.99489561026,{"$f":"[4]ACCOUNTS!E456","v":897743.19349401642},{"$f":"[4]ACCOUNTS!F456","v":15593.990499639516},{"$f":"[4]ACCOUNTS!G456","v":48976.810901954304},{"$f":"[4]ACCOUNTS!H456","v":0},{"$f":"[4]ACCOUNTS!I456","v":0},962313.99489561026,null,"F_DISTR","DEM","PAVG"]
[876,"Oper Meas & Reg Sta Indus",{"$f":"CHOOSE(INPUTS!$C$11,E457,SUM(E457:F457),D457,SUM(D457,I457))","v":400715.05826181703},400715.05826181703,{"$f":"[4]ACCOUNTS!E457","v":373907.44500145089},{"$f":"[4]ACCOUNTS!F457","v":6451.6807431192228},{"$f":"[4]ACCOUNTS!G457","v":20355.932517246929},{"$f":"[4]ACCOUNTS!H457","v":0},{"$f":"[4]ACCOUNTS!I457","v":0},400715.05826181703,null,null,null,null,null,null,null,null,null,null,"INDUSMR"]
[878,"Oper Meter & House Reg",{"$f":"CHOOSE(INPUTS!$C$11,E458,SUM(E458:F458),D458,SUM(D458,I458))","v":1438319.7381347099},1438319.7381347099,{"$f":"[4]ACCOUNTS!E458","v":1336638.6182141849},{"$f":"[4]ACCOUNTS!F458","v":26001.941883354717},{"$f":"[4]ACCOUNTS!G458","v":75679.178037170364},{"$f":"[4]ACCOUNTS!H458","v":0},{"$f":"[4]ACCOUNTS!I458","v":0},1438319.7381347099,null,null,null,null,null,null,null,null,null,null,"MRHREG"]
[879,"Oper Customer Install Exp",{"$f":"CHOOSE(INPUTS!$C$11,E459,SUM(E459:F459),D459,SUM(D459,I459))","v":2707736.7984059406},2707736.7984059406,{"$f":"[4]ACCOUNTS!E459","v":2504190.5100398846},{"$f":"[4]ACCOUNTS!F459","v":55268.663819710309},{"$f":"[4]ACCOUNTS!G459","v":148277.62454634567},{"$f":"[4]ACCOUNTS!H459","v":0},{"$f":"[4]ACCOUNTS!I459","v":0},2707736.7984059406,null,null,null,null,null,null,null,null,null,null,"CUSINSTL"]
[880,"Oper Other Expense",{"$f":"CHOOSE(INPUTS!$C$11,E460,SUM(E460:F460),D460,SUM(D460,I460))","v":10146587.537673682},10146587.537673682,{"$f":"[4]ACCOUNTS!E460","v":9538042.1766080428},{"$f":"[4]ACCOUNTS!F460","v":127842.83559121549},{"$f":"[4]ACCOUNTS!G460","v":480702.52547442412},{"$f":"[4]ACCOUNTS!H460","v":0},{"$f":"[4]ACCOUNTS!I460","v":0},10146587.537673682,null,null,null,null,null,null,null,null,null,null,"DISTOM"]
["~",null,{"$f":"CHOOSE(INPUTS!$C$11,E461,SUM(E461:F461),D461,SUM(D461,I461))","v":10213.256354045623},10213.256354045623,{"$f":"[4]ACCOUNTS!E461","v":9826.691034137415},{"$f":"[4]ACCOUNTS!F461","v":9.826691034137415},{"$f":"[4]ACCOUNTS!G461","v":376.73862887407046},{"$f":"[4]ACCOUNTS!H461","v":0},{"$f":"[4]ACCOUNTS!I461","v":0},10213.256354045623,null,null,null,null,null,null,null,null,null,null,"DISTOM"]
["~",null,{"$f":"CHOOSE(INPUTS!$C$11,E462,SUM(E462:F462),D462,SUM(D462,I462))","v":49029.443559911197},49029.443559911197,{"$f":"[4]ACCOUNTS!E462","v":47173.710003673674},{"$f":"[4]ACCOUNTS!F462","v":47.173710003673676},{"$f":"[4]ACCOUNTS!G462","v":1808.5598462338426},{"$f":"[4]ACCOUNTS!H462","v":0},{"$f":"[4]ACCOUNTS!I462","v":0},49029.443559911197,null,null,null,null,null,null,null,null,null,null,"DISTOM"]
["~",null,{"$f":"CHOOSE(INPUTS!$C$11,E463,SUM(E463:F463),D463,SUM(D463,I463))","v":71878.795236096194},71878.795236096194,{"$f":"[4]ACCOUNTS!E463","v":66430.624338272974},{"$f":"[4]ACCOUNTS!F463","v":1490.5386214787206},{"$f":"[4]ACCOUNTS!G463","v":3957.6322763445046},{"$f":"[4]ACCOUNTS!H463","v":0},{"$f":"[4]ACCOUNTS!I463","v":0},71878.795236096194,null,null,null,null,null,null,null,null,null,null,"DISTOM"]
[887,"Maint Mains",{"$f":"CHOOSE(INPUTS!$C$11,E464,SUM(E464:F464),D464,SUM(D464,I464))","v":2892590.6258051945},2892590.6258051945,{"$f":"[4]ACCOUNTS!E464","v":2690736.7070283843},{"$f":"[4]ACCOUNTS!F464","v":50918.615468398762},{"$f":"[4]ACCOUNTS!G464","v":150935.3033084115},{"$f":"[4]ACCOUNTS!H464","v":0},{"$f":"[4]ACCOUNTS!I464","v":0},{"$f":"D464+I464","v":2892590.6258051945},null,null,null,null,null,null,null,null,null,null,"DMAINS"]
[889,"Maint Meas & Reg Sta Gen",{"$f":"CHOOSE(INPUTS!$C$11,E465,SUM(E465:F465),D465,SUM(D465,I465))","v":572507.48461437796},572507.48461437796,{"$f":"[4]ACCOUNTS!E465","v":529896.87386136793},{"$f":"[4]ACCOUNTS!F465","v":11463.687087824084},{"$f":"[4]ACCOUNTS!G465","v":31146.92366518587},{"$f":"[4]ACCOUNTS!H465","v":0},{"$f":"[4]ACCOUNTS!I465","v":0},572507.48461437796,null,"F_DISTR","DEM","PAVG"]
[890,"Maint Meas & Reg Sta Ind",{"$f":"CHOOSE(INPUTS!$C$11,E466,SUM(E466:F466),D466,SUM(D466,I466))","v":265906.93834072514},265906.93834072514,{"$f":"[4]ACCOUNTS!E466","v":245730.94867567415},{"$f":"[4]ACCOUNTS!F466","v":5525.0832600262684},{"$f":"[4]ACCOUNTS!G466","v":14650.906405024747},{"$f":"[4]ACCOUNTS!H466","v":0},{"$f":"[4]ACCOUNTS!I466","v":0},265906.93834072514,null,null,null,null,null,null,null,null,null,null,"INDUSMR"]
[892,"Maint Services",{"$f":"CHOOSE(INPUTS!$C$11,E467,SUM(E467:F467),D467,SUM(D467,I467))","v":1391212.4208590318},1391212.4208590318,{"$f":"[4]ACCOUNTS!E467","v":1287296.9869236622},{"$f":"[4]ACCOUNTS!F467","v":28050.069043998905},{"$f":"[4]ACCOUNTS!G467","v":75865.364891370846},{"$f":"[4]ACCOUNTS!H467","v":0},{"$f":"[4]ACCOUNTS!I467","v":0},1391212.4208590318,null,null,null,null,null,null,null,null,null,null,"DSERV"]
[893,"Maint Meters & House Reg",{"$f":"CHOOSE(INPUTS!$C$11,E468,SUM(E468:F468),D468,SUM(D468,I468))","v":813006.31874410564},813006.31874410564,{"$f":"[4]ACCOUNTS!E468","v":769054.57977550616},{"$f":"[4]ACCOUNTS!F468","v":7651.0070124930908},{"$f":"[4]ACCOUNTS!G468","v":36300.731956106341},{"$f":"[4]ACCOUNTS!H468","v":0},{"$f":"[4]ACCOUNTS!I468","v":0},813006.31874410564,null,null,null,null,null,null,null,null,null,null,"MRHREG"]
[894,"Maint Other Equipment",{"$f":"CHOOSE(INPUTS!$C$11,E469,SUM(E469:F469),D469,SUM(D469,I469))","v":477445.43770323851},477445.43770323851,{"$f":"[4]ACCOUNTS!E469","v":441505.35152402974},{"$f":"[4]ACCOUNTS!F469","v":9771.1212743457381},{"$f":"[4]ACCOUNTS!G469","v":26168.964904863031},{"$f":"[4]ACCOUNTS!H469","v":0},{"$f":"[4]ACCOUNTS!I469","v":0},477445.43770323851,null,null,null,null,null,null,null,null,null,null,"DMAINT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E470,SUM(E470:F470),D470,SUM(D470,I470))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E471,SUM(E471:F471),D471,SUM(D471,I471))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E472,SUM(E472:F472),D472,SUM(D472,I472))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E473,SUM(E473:F473),D473,SUM(D473,I473))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E474,SUM(E474:F474),D474,SUM(D474,I474))","v":0},0,null,null,null,null,null,0]
[null,"Sub-total",{"$f":"SUM(C453:C474)","v":27367437.778159473},27367437.778159473,25614608.633726873,402623.26229435689,1350205.8821382455,{"$f":"SUM(H453:H474)","v":0},0,27367437.778159473]
[]
[null,"Customer Accounts Expense - Labor"]
[901,"Supervision - Customer Accounting",{"$f":"CHOOSE(INPUTS!$C$11,E478,SUM(E478:F478),D478,SUM(D478,I478))","v":84354.030314860283},{"$f":"SUM(E478:H478)","v":84354.030314860283},{"$f":"[4]ACCOUNTS!E481","v":81161.283400082801},{"$f":"[4]ACCOUNTS!F481","v":81.161283400082809},{"$f":"[4]ACCOUNTS!G481","v":3111.5856313773947},{"$f":"[4]ACCOUNTS!H481","v":0},{"$f":"[4]ACCOUNTS!I481","v":0},{"$f":"D478+I478","v":84354.030314860283},null,null,null,null,null,null,null,null,null,null,"CUSTACC"]
[902,"Meter Reading Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E479,SUM(E479:F479),D479,SUM(D479,I479))","v":140422.37537033285},140422.37537033285,{"$f":"[4]ACCOUNTS!E482","v":136172.58613963824},{"$f":"[4]ACCOUNTS!F482","v":17.627581733876703},{"$f":"[4]ACCOUNTS!G482","v":4232.1616489607313},{"$f":"[4]ACCOUNTS!H482","v":0},{"$f":"[4]ACCOUNTS!I482","v":0},140422.37537033285,null,null,null,null,null,null,null,null,null,null,"MR_EXP"]
[903,"Cust. Records & Coll. Exp.",{"$f":"CHOOSE(INPUTS!$C$11,E480,SUM(E480:F480),D480,SUM(D480,I480))","v":8168870.1198540581},8168870.1198540581,{"$f":"[4]ACCOUNTS!E483","v":7888979.1114597563},{"$f":"[4]ACCOUNTS!F483","v":12857.414210348807},{"$f":"[4]ACCOUNTS!G483","v":267033.59418395371},{"$f":"[4]ACCOUNTS!H483","v":0},{"$f":"[4]ACCOUNTS!I483","v":0},8168870.1198540581,null,null,null,null,null,null,null,null,null,null,"EXP_903"]
[905,"Misc. Customer Accounts Expense",{"$f":"CHOOSE(INPUTS!$C$11,E481,SUM(E481:F481),D481,SUM(D481,I481))","v":0},0,{"$f":"[4]ACCOUNTS!E484","v":0},{"$f":"[4]ACCOUNTS!F484","v":0},{"$f":"[4]ACCOUNTS!G484","v":0},{"$f":"[4]ACCOUNTS!H484","v":0},{"$f":"[4]ACCOUNTS!I484","v":0},0,null,null,null,null,null,null,null,null,null,null,"CUSTACC"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E482,SUM(E482:F482),D482,SUM(D482,I482))","v":0},0,{"$f":"[4]ACCOUNTS!E485","v":0},{"$f":"[4]ACCOUNTS!F485","v":0},{"$f":"[4]ACCOUNTS!G485","v":0},{"$f":"[4]ACCOUNTS!H485","v":0},{"$f":"[4]ACCOUNTS!I485","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E483,SUM(E483:F483),D483,SUM(D483,I483))","v":0},0,{"$f":"[4]ACCOUNTS!E486","v":0},{"$f":"[4]ACCOUNTS!F486","v":0},{"$f":"[4]ACCOUNTS!G486","v":0},{"$f":"[4]ACCOUNTS!H486","v":0},{"$f":"[4]ACCOUNTS!I486","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E484,SUM(E484:F484),D484,SUM(D484,I484))","v":0},0,{"$f":"[4]ACCOUNTS!E487","v":0},{"$f":"[4]ACCOUNTS!F487","v":0},{"$f":"[4]ACCOUNTS!G487","v":0},{"$f":"[4]ACCOUNTS!H487","v":0},{"$f":"[4]ACCOUNTS!I487","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E485,SUM(E485:F485),D485,SUM(D485,I485))","v":0},0,{"$f":"[4]ACCOUNTS!E488","v":0},{"$f":"[4]ACCOUNTS!F488","v":0},{"$f":"[4]ACCOUNTS!G488","v":0},{"$f":"[4]ACCOUNTS!H488","v":0},{"$f":"[4]ACCOUNTS!I488","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E486,SUM(E486:F486),D486,SUM(D486,I486))","v":0},0,{"$f":"[4]ACCOUNTS!E489","v":0},{"$f":"[4]ACCOUNTS!F489","v":0},{"$f":"[4]ACCOUNTS!G489","v":0},{"$f":"[4]ACCOUNTS!H489","v":0},{"$f":"[4]ACCOUNTS!I489","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E487,SUM(E487:F487),D487,SUM(D487,I487))","v":0},0,{"$f":"[4]ACCOUNTS!E490","v":0},{"$f":"[4]ACCOUNTS!F490","v":0},{"$f":"[4]ACCOUNTS!G490","v":0},{"$f":"[4]ACCOUNTS!H490","v":0},{"$f":"[4]ACCOUNTS!I490","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E488,SUM(E488:F488),D488,SUM(D488,I488))","v":0},0,{"$f":"[4]ACCOUNTS!E491","v":0},{"$f":"[4]ACCOUNTS!F491","v":0},{"$f":"[4]ACCOUNTS!G491","v":0},{"$f":"[4]ACCOUNTS!H491","v":0},{"$f":"[4]ACCOUNTS!I491","v":0},0]
[null,"Sub-total",{"$f":"SUM(C478:C488)","v":8393646.525539251},8393646.525539251,8106312.9809994772,12956.203075482767,274377.34146429185,{"$f":"SUM(H478:H488)","v":0},0,8393646.525539251]
[]
[null,"Customer Service & Information Expenses - Labor"]
[908,"Customer Assistance Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E492,SUM(E492:F492),D492,SUM(D492,I492))","v":444184.7891973494},{"$f":"SUM(E492:H492)","v":444184.7891973494},{"$f":"[4]ACCOUNTS!E495","v":428521.72376869858},{"$f":"[4]ACCOUNTS!F495","v":300.6343462503753},{"$f":"[4]ACCOUNTS!G495","v":15362.431082400461},{"$f":"[4]ACCOUNTS!H495","v":0},{"$f":"[4]ACCOUNTS!I495","v":0},{"$f":"D492+I492","v":444184.7891973494},null,null,null,null,null,null,null,null,null,null,"EXP_908"]
[909,"Information, Instructional Advertising",{"$f":"CHOOSE(INPUTS!$C$11,E493,SUM(E493:F493),D493,SUM(D493,I493))","v":440523.17017509713},440523.17017509713,{"$f":"[4]ACCOUNTS!E496","v":423849.64565925946},{"$f":"[4]ACCOUNTS!F496","v":423.84964565925947},{"$f":"[4]ACCOUNTS!G496","v":16249.674870178389},{"$f":"[4]ACCOUNTS!H496","v":0},{"$f":"[4]ACCOUNTS!I496","v":0},440523.17017509713,null,"F_DISTR","CUS",null,null,"CUSTXT"]
[910," Misc. Customer Service & Informational Expenses",{"$f":"CHOOSE(INPUTS!$C$11,E494,SUM(E494:F494),D494,SUM(D494,I494))","v":0},0,{"$f":"[4]ACCOUNTS!E497","v":0},{"$f":"[4]ACCOUNTS!F497","v":0},{"$f":"[4]ACCOUNTS!G497","v":0},{"$f":"[4]ACCOUNTS!H497","v":0},{"$f":"[4]ACCOUNTS!I497","v":0},0,null,null,null,null,null,null,null,null,null,null,"EXP_908"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E495,SUM(E495:F495),D495,SUM(D495,I495))","v":0},0,{"$f":"[4]ACCOUNTS!E498","v":0},{"$f":"[4]ACCOUNTS!F498","v":0},{"$f":"[4]ACCOUNTS!G498","v":0},{"$f":"[4]ACCOUNTS!H498","v":0},{"$f":"[4]ACCOUNTS!I498","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E496,SUM(E496:F496),D496,SUM(D496,I496))","v":0},0,{"$f":"[4]ACCOUNTS!E499","v":0},{"$f":"[4]ACCOUNTS!F499","v":0},{"$f":"[4]ACCOUNTS!G499","v":0},{"$f":"[4]ACCOUNTS!H499","v":0},{"$f":"[4]ACCOUNTS!I499","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E497,SUM(E497:F497),D497,SUM(D497,I497))","v":0},0,{"$f":"[4]ACCOUNTS!E500","v":0},{"$f":"[4]ACCOUNTS!F500","v":0},{"$f":"[4]ACCOUNTS!G500","v":0},{"$f":"[4]ACCOUNTS!H500","v":0},{"$f":"[4]ACCOUNTS!I500","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E498,SUM(E498:F498),D498,SUM(D498,I498))","v":0},0,{"$f":"[4]ACCOUNTS!E501","v":0},{"$f":"[4]ACCOUNTS!F501","v":0},{"$f":"[4]ACCOUNTS!G501","v":0},{"$f":"[4]ACCOUNTS!H501","v":0},{"$f":"[4]ACCOUNTS!I501","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E499,SUM(E499:F499),D499,SUM(D499,I499))","v":0},0,{"$f":"[4]ACCOUNTS!E502","v":0},{"$f":"[4]ACCOUNTS!F502","v":0},{"$f":"[4]ACCOUNTS!G502","v":0},{"$f":"[4]ACCOUNTS!H502","v":0},{"$f":"[4]ACCOUNTS!I502","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E500,SUM(E500:F500),D500,SUM(D500,I500))","v":0},0,{"$f":"[4]ACCOUNTS!E503","v":0},{"$f":"[4]ACCOUNTS!F503","v":0},{"$f":"[4]ACCOUNTS!G503","v":0},{"$f":"[4]ACCOUNTS!H503","v":0},{"$f":"[4]ACCOUNTS!I503","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E501,SUM(E501:F501),D501,SUM(D501,I501))","v":0},0,{"$f":"[4]ACCOUNTS!E504","v":0},{"$f":"[4]ACCOUNTS!F504","v":0},{"$f":"[4]ACCOUNTS!G504","v":0},{"$f":"[4]ACCOUNTS!H504","v":0},{"$f":"[4]ACCOUNTS!I504","v":0},0]
[null,"Sub-total",{"$f":"SUM(C492:C501)","v":884707.95937244652},884707.95937244652,852371.36942795804,724.48399190963482,31612.105952578851,{"$f":"SUM(H492:H501)","v":0},0,884707.95937244652]
[]
[null,"Sales Expense - Labor"]
[912,"Demonstrating and Selling",{"$f":"CHOOSE(INPUTS!$C$11,E505,SUM(E505:F505),D505,SUM(D505,I505))","v":0},{"$f":"SUM(E505:H505)","v":0},{"$f":"[4]ACCOUNTS!E508","v":0},{"$f":"[4]ACCOUNTS!F508","v":0},{"$f":"[4]ACCOUNTS!G508","v":0},{"$f":"[4]ACCOUNTS!H508","v":0},{"$f":"[4]ACCOUNTS!I508","v":0},{"$f":"D505+I505","v":0},null,"F_DISTR","CUS",null,null,"CUSTXT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E506,SUM(E506:F506),D506,SUM(D506,I506))","v":0},0,{"$f":"[4]ACCOUNTS!E509","v":0},{"$f":"[4]ACCOUNTS!F509","v":0},{"$f":"[4]ACCOUNTS!G509","v":0},{"$f":"[4]ACCOUNTS!H509","v":0},{"$f":"[4]ACCOUNTS!I509","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E507,SUM(E507:F507),D507,SUM(D507,I507))","v":0},0,{"$f":"[4]ACCOUNTS!E510","v":0},{"$f":"[4]ACCOUNTS!F510","v":0},{"$f":"[4]ACCOUNTS!G510","v":0},{"$f":"[4]ACCOUNTS!H510","v":0},{"$f":"[4]ACCOUNTS!I510","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E508,SUM(E508:F508),D508,SUM(D508,I508))","v":0},0,{"$f":"[4]ACCOUNTS!E511","v":0},{"$f":"[4]ACCOUNTS!F511","v":0},{"$f":"[4]ACCOUNTS!G511","v":0},{"$f":"[4]ACCOUNTS!H511","v":0},{"$f":"[4]ACCOUNTS!I511","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E509,SUM(E509:F509),D509,SUM(D509,I509))","v":0},0,{"$f":"[4]ACCOUNTS!E512","v":0},{"$f":"[4]ACCOUNTS!F512","v":0},{"$f":"[4]ACCOUNTS!G512","v":0},{"$f":"[4]ACCOUNTS!H512","v":0},{"$f":"[4]ACCOUNTS!I512","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E510,SUM(E510:F510),D510,SUM(D510,I510))","v":0},0,{"$f":"[4]ACCOUNTS!E513","v":0},{"$f":"[4]ACCOUNTS!F513","v":0},{"$f":"[4]ACCOUNTS!G513","v":0},{"$f":"[4]ACCOUNTS!H513","v":0},{"$f":"[4]ACCOUNTS!I513","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E511,SUM(E511:F511),D511,SUM(D511,I511))","v":0},0,{"$f":"[4]ACCOUNTS!E514","v":0},{"$f":"[4]ACCOUNTS!F514","v":0},{"$f":"[4]ACCOUNTS!G514","v":0},{"$f":"[4]ACCOUNTS!H514","v":0},{"$f":"[4]ACCOUNTS!I514","v":0},0]
[null,"Sub-total",{"$f":"SUM(C505:C511)","v":0},0,0,0,0,{"$f":"SUM(H505:H511)","v":0},0,0]
[]
[]
[null,"TOTAL LABOR O & M EXPENSES",{"$f":" SUM(C410,C415,C425,C441,C450,C475,C489,C502,C512)","v":37924617.172624342},{"$f":" SUM(D410,D415,D425,D441,D450,D475,D489,D502,D512)","v":37924617.172624342},35816625.958679281,420519.82073074195,1687471.3932143156,{"$f":" SUM(H410,H415,H425,H441,H450,H475,H489,H502,H512)","v":0},0,37924617.172624342]
[]
[]
["Depreciation Expense"]
[403,"Production Depreciation Expense",{"$f":"CHOOSE(INPUTS!$C$11,E519,SUM(E519:F519),D519,SUM(D519,I519))","v":36777.309999999983},{"$f":"SUM(E519:H519)","v":36777.309999999983},{"$f":"[4]ACCOUNTS!E522","v":36777.359999999986},{"$f":"[4]ACCOUNTS!F522","v":-0.05},{"$f":"[4]ACCOUNTS!G522","v":0},{"$f":"[4]ACCOUNTS!H522","v":0},{"$f":"[4]ACCOUNTS!I522","v":0},{"$f":"D519+I519","v":36777.309999999983},null,null,null,null,null,null,null,null,null,null,"PRODPT"]
[403,"JP Balancing Depreciation Expense",{"$f":"CHOOSE(INPUTS!$C$11,E520,SUM(E520:F520),D520,SUM(D520,I520))","v":0},0,{"$f":"[4]ACCOUNTS!E523","v":0},{"$f":"[4]ACCOUNTS!F523","v":0},{"$f":"[4]ACCOUNTS!G523","v":0},{"$f":"[4]ACCOUNTS!H523","v":0},{"$f":"[4]ACCOUNTS!I523","v":0},0,null,"F_STORG","COM",null,"COM_1"]
[403,"Underground Depreciation Expense",{"$f":"CHOOSE(INPUTS!$C$11,E521,SUM(E521:F521),D521,SUM(D521,I521))","v":1149992.8900000001},1149992.8900000001,{"$f":"[4]ACCOUNTS!E524","v":1119987.52},{"$f":"[4]ACCOUNTS!F524","v":30005.370000000006},{"$f":"[4]ACCOUNTS!G524","v":0},{"$f":"[4]ACCOUNTS!H524","v":0},{"$f":"[4]ACCOUNTS!I524","v":0},1149992.8900000001,null,null,null,null,null,null,null,null,null,null,"STORPT"]
[403,"Storage Depreciation Expense",{"$f":"CHOOSE(INPUTS!$C$11,E522,SUM(E522:F522),D522,SUM(D522,I522))","v":336846.36999999994},336846.36999999994,{"$f":"[4]ACCOUNTS!E525","v":336846.23999999993},{"$f":"[4]ACCOUNTS!F525","v":0.13},{"$f":"[4]ACCOUNTS!G525","v":0},{"$f":"[4]ACCOUNTS!H525","v":0},{"$f":"[4]ACCOUNTS!I525","v":0},336846.36999999994,null,null,null,null,null,null,null,null,null,null,"LSTORPT"]
[403,"LNG Terminal/Processing Depr Exp",{"$f":"CHOOSE(INPUTS!$C$11,E523,SUM(E523:F523),D523,SUM(D523,I523))","v":22517.519999999993},22517.519999999993,{"$f":"[4]ACCOUNTS!E526","v":22517.519999999993},{"$f":"[4]ACCOUNTS!F526","v":0},{"$f":"[4]ACCOUNTS!G526","v":0},{"$f":"[4]ACCOUNTS!H526","v":0},{"$f":"[4]ACCOUNTS!I526","v":0},22517.519999999993,null,null,null,null,null,null,null,null,null,null,"LSTORPT"]
[403,"Transmission Depreciation Expense",{"$f":"CHOOSE(INPUTS!$C$11,E524,SUM(E524:F524),D524,SUM(D524,I524))","v":0},0,{"$f":"[4]ACCOUNTS!E527","v":0},{"$f":"[4]ACCOUNTS!F527","v":0},{"$f":"[4]ACCOUNTS!G527","v":0},{"$f":"[4]ACCOUNTS!H527","v":0},{"$f":"[4]ACCOUNTS!I527","v":0},0,null,null,null,null,null,null,null,null,null,null,"TRANPT"]
[403,"Distribution Depreciation Expense",{"$f":"CHOOSE(INPUTS!$C$11,E525,SUM(E525:F525),D525,SUM(D525,I525))","v":108037626.97924376},108037626.97924376,{"$f":"[4]ACCOUNTS!E528","v":103609072.55999999},{"$f":"[4]ACCOUNTS!F528","v":2818839.42},{"$f":"[4]ACCOUNTS!G528","v":1609714.999243771},{"$f":"[4]ACCOUNTS!H528","v":0},{"$f":"[4]ACCOUNTS!I528","v":0},108037626.97924376,null,null,null,null,null,null,null,null,null,null,"DISTPT"]
[403,"Rental Depreciation Expense",{"$f":"CHOOSE(INPUTS!$C$11,E526,SUM(E526:F526),D526,SUM(D526,I526))","v":1858203.4300000002},1858203.4300000002,{"$f":"[4]ACCOUNTS!E529","v":1252060.51},{"$f":"[4]ACCOUNTS!F529","v":606142.92000000016},{"$f":"[4]ACCOUNTS!G529","v":0},{"$f":"[4]ACCOUNTS!H529","v":0},{"$f":"[4]ACCOUNTS!I529","v":0},1858203.4300000002,null,"F_DISTR","CUS",null,null,"DIR_386"]
[403,"General Depreciation Expense",{"$f":"CHOOSE(INPUTS!$C$11,E527,SUM(E527:F527),D527,SUM(D527,I527))","v":11106536.754156575},11106536.754156575,{"$f":"[4]ACCOUNTS!E530","v":10429897.891860018},{"$f":"[4]ACCOUNTS!F530","v":676638.86229655647},{"$f":"[4]ACCOUNTS!G530","v":0},{"$f":"[4]ACCOUNTS!H530","v":0},{"$f":"[4]ACCOUNTS!I530","v":0},11106536.754156575,null,null,null,null,null,null,null,null,null,null,"GENPLT"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E528,SUM(E528:F528),D528,SUM(D528,I528))","v":0},0,{"$f":"[4]ACCOUNTS!E531","v":0},{"$f":"[4]ACCOUNTS!F531","v":0},{"$f":"[4]ACCOUNTS!G531","v":0},{"$f":"[4]ACCOUNTS!H531","v":0},{"$f":"[4]ACCOUNTS!I531","v":0},0]
[403.1,"Depr. Expense - FAS 143",{"$f":"CHOOSE(INPUTS!$C$11,E529,SUM(E529:F529),D529,SUM(D529,I529))","v":155899.84639799999},155899.84639799999,{"$f":"[4]ACCOUNTS!E532","v":150570.87},{"$f":"[4]ACCOUNTS!F532","v":5328.9763979999989},{"$f":"[4]ACCOUNTS!G532","v":0},{"$f":"[4]ACCOUNTS!H532","v":0},{"$f":"[4]ACCOUNTS!I532","v":0},155899.84639799999,null,null,null,null,null,null,null,null,null,null,"DMAINS"]
[404,"Amort. Ltd - Term Plant",{"$f":"CHOOSE(INPUTS!$C$11,E530,SUM(E530:F530),D530,SUM(D530,I530))","v":38656639.120793782},38656639.120793782,{"$f":"[4]ACCOUNTS!E533","v":25958436.82},{"$f":"[4]ACCOUNTS!F533","v":8180620.0921619842},{"$f":"[4]ACCOUNTS!G533","v":4517582.2086317996},{"$f":"[4]ACCOUNTS!H533","v":0},{"$f":"[4]ACCOUNTS!I533","v":0},38656639.120793782,null,null,null,null,null,null,null,null,null,null,"GENPLT"]
[407,"Amortization of Property Losses",{"$f":"CHOOSE(INPUTS!$C$11,E531,SUM(E531:F531),D531,SUM(D531,I531))","v":0},0,{"$f":"[4]ACCOUNTS!E534","v":0},{"$f":"[4]ACCOUNTS!F534","v":0},{"$f":"[4]ACCOUNTS!G534","v":0},{"$f":"[4]ACCOUNTS!H534","v":0},{"$f":"[4]ACCOUNTS!I534","v":0},0,null,null,null,null,null,null,null,null,null,null,"PLT"]
[407.3,"Regulatory Debits",{"$f":"CHOOSE(INPUTS!$C$11,E532,SUM(E532:F532),D532,SUM(D532,I532))","v":15854795.25379236},15854795.25379236,{"$f":"[4]ACCOUNTS!E535","v":8653054.5199999996},{"$f":"[4]ACCOUNTS!F535","v":0},{"$f":"[4]ACCOUNTS!G535","v":7201740.7337923618},{"$f":"[4]ACCOUNTS!H535","v":0},{"$f":"[4]ACCOUNTS!I535","v":0},15854795.25379236,null,"F_DISTR","COM",null,"STREV"]
[407.4,"Regulatory Credits",{"$f":"CHOOSE(INPUTS!$C$11,E533,SUM(E533:F533),D533,SUM(D533,I533))","v":0},0,{"$f":"[4]ACCOUNTS!E536","v":0},{"$f":"[4]ACCOUNTS!F536","v":0},{"$f":"[4]ACCOUNTS!G536","v":0},{"$f":"[4]ACCOUNTS!H536","v":0},{"$f":"[4]ACCOUNTS!I536","v":0},0,null,"F_DISTR","COM",null,"STREV"]
[411,"Accretion Exp - FAS143",{"$f":"CHOOSE(INPUTS!$C$11,E534,SUM(E534:F534),D534,SUM(D534,I534))","v":168529.07999999987},168529.07999999987,{"$f":"[4]ACCOUNTS!E537","v":159133.1399999999},{"$f":"[4]ACCOUNTS!F537","v":9395.9399999999732},{"$f":"[4]ACCOUNTS!G537","v":0},{"$f":"[4]ACCOUNTS!H537","v":0},{"$f":"[4]ACCOUNTS!I537","v":0},168529.07999999987,null,null,null,null,null,null,null,null,null,null,"DMAINS"]
[414,"Gains/Losses Property Sales",{"$f":"CHOOSE(INPUTS!$C$11,E535,SUM(E535:F535),D535,SUM(D535,I535))","v":24348.123333333351},24348.123333333351,{"$f":"[4]ACCOUNTS!E538","v":116306.4},{"$f":"[4]ACCOUNTS!F538","v":0},{"$f":"[4]ACCOUNTS!G538","v":-91958.276666666643},{"$f":"[4]ACCOUNTS!H538","v":0},{"$f":"[4]ACCOUNTS!I538","v":0},24348.123333333351,null,null,null,null,null,null,null,null,null,null,"GENPLT"]
[null,"TOTAL DEPRECIATION EXPENSES",{"$f":"SUM(C519:C535)","v":177408712.67771783},177408712.67771783,{"$f":"SUM(E519:E535)","v":151844661.35186002},12326971.660856539,{"$f":"SUM(G519:G535)","v":13237079.665001266},{"$f":"SUM(H519:H535)","v":0},0,177408712.67771783]
[]
["Taxes (other than income)"]
[408.1,"Taxes other than Income Taxes - DIR Sales",{"$f":"CHOOSE(INPUTS!$C$11,E539,SUM(E539:F539),D539,SUM(D539,I539))","v":213764.86315897084},{"$f":"SUM(E539:H539)","v":213764.86315897084},{"$f":"[4]ACCOUNTS!E542","v":213764.86315897084},{"$f":"[4]ACCOUNTS!F542","v":0},{"$f":"[4]ACCOUNTS!G542","v":0},{"$f":"[4]ACCOUNTS!H542","v":0},{"$f":"[4]ACCOUNTS!I542","v":0},{"$f":"D539+I539","v":213764.86315897084},null,"F_SALES","DIRS",null,null,null,"DIR408_SALES"]
[408.1,"Taxes other than Income Taxes - DIR Transport",{"$f":"CHOOSE(INPUTS!$C$11,E540,SUM(E540:F540),D540,SUM(D540,I540))","v":24711.720680539755},24711.720680539755,{"$f":"[4]ACCOUNTS!E543","v":24711.720680539755},{"$f":"[4]ACCOUNTS!F543","v":0},{"$f":"[4]ACCOUNTS!G543","v":0},{"$f":"[4]ACCOUNTS!H543","v":0},{"$f":"[4]ACCOUNTS!I543","v":0},24711.720680539755,null,"F_TRNSP","DIRT",null,null,null,null,"DIR408_TRNSPT"]
[408.1,"Other Taxes - DIR Sales Procurement",{"$f":"CHOOSE(INPUTS!$C$11,E541,SUM(E541:F541),D541,SUM(D541,I541))","v":0},0,{"$f":"[4]ACCOUNTS!E544","v":0},{"$f":"[4]ACCOUNTS!F544","v":0},{"$f":"[4]ACCOUNTS!G544","v":0},{"$f":"[4]ACCOUNTS!H544","v":0},{"$f":"[4]ACCOUNTS!I544","v":0},0,null,"F_SALES","DIRS",null,null,null,"DIR_CUSTXT"]
[408.1,"Other Taxes - DIR Rental",{"$f":"CHOOSE(INPUTS!$C$11,E542,SUM(E542:F542),D542,SUM(D542,I542))","v":25916.712910489401},25916.712910489401,{"$f":"[4]ACCOUNTS!E545","v":25916.712910489401},{"$f":"[4]ACCOUNTS!F545","v":0},{"$f":"[4]ACCOUNTS!G545","v":0},{"$f":"[4]ACCOUNTS!H545","v":0},{"$f":"[4]ACCOUNTS!I545","v":0},25916.712910489401,null,"F_DISTR","CUS",null,null,"DIR_386"]
[408.1,"Taxes Other Than Income - Excise Taxes",{"$f":"CHOOSE(INPUTS!$C$11,E543,SUM(E543:F543),D543,SUM(D543,I543))","v":19479566.956018373},19479566.956018373,{"$f":"[4]ACCOUNTS!E546","v":74667144.980000019},{"$f":"[4]ACCOUNTS!F546","v":-44172867.522567138},{"$f":"[4]ACCOUNTS!G546","v":745547.16002202604},{"$f":"[4]ACCOUNTS!H546","v":-11760257.661436535},{"$f":"[4]ACCOUNTS!I546","v":0},19479566.956018373,null,"F_DISTR","COM",null,"STRREV"]
[408.1,"Other Taxes - Property Taxes",{"$f":"CHOOSE(INPUTS!$C$11,E544,SUM(E544:F544),D544,SUM(D544,I544))","v":0},0,{"$f":"[4]ACCOUNTS!E547","v":21844082.600000001},{"$f":"[4]ACCOUNTS!F547","v":-21844082.600000001},{"$f":"[4]ACCOUNTS!G547","v":0},{"$f":"[4]ACCOUNTS!H547","v":0},{"$f":"[4]ACCOUNTS!I547","v":0},0,null,null,null,null,null,null,null,null,null,null,"PLT"]
[408.1,"Other Taxes - Payroll Taxes",{"$f":"CHOOSE(INPUTS!$C$11,E545,SUM(E545:F545),D545,SUM(D545,I545))","v":4834510.9968993757},4834510.9968993757,{"$f":"[4]ACCOUNTS!E548","v":4701675.8932499997},{"$f":"[4]ACCOUNTS!F548","v":34986.845423732826},{"$f":"[4]ACCOUNTS!G548","v":97848.25822564293},{"$f":"[4]ACCOUNTS!H548","v":0},{"$f":"[4]ACCOUNTS!I548","v":0},4834510.9968993757,null,null,null,null,null,null,null,null,null,null,"OML"]
[408.1,"Other Taxes  - Rate Inc Rel",{"$f":"CHOOSE(INPUTS!$C$11,E546,SUM(E546:F546),D546,SUM(D546,I546))","v":3376099.0224080002},0,{"$f":"[4]ACCOUNTS!E549","v":0},{"$f":"[4]ACCOUNTS!F549","v":0},{"$f":"[4]ACCOUNTS!G549","v":0},{"$f":"[4]ACCOUNTS!H549","v":0},{"$f":"[4]ACCOUNTS!I549","v":3376099.0224080002},3376099.0224080002,null,"F_DISTR","COM",null,"STRREV"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E547,SUM(E547:F547),D547,SUM(D547,I547))","v":0},0,null,null,null,null,null,0]
[null,"TOTAL TAXES OTHER THAN INCOME",{"$f":"SUM(C539:C547)","v":27954570.27207575},24578471.249667749,101477296.77000003,-65981963.277143404,843395.418247669,{"$f":"SUM(H539:H547)","v":-11760257.661436535},3376099.0224080002,27954570.27207575]
[]
["TOTAL EXPENSES",null,{"$f":"SUM(C396,C548,C536,)","v":364401687.03614926},360397992.85063732,424282487.94408381,-66562980.644650169,16629866.84143452,{"$f":"SUM(H396,H548,H536,)","v":-13951381.29023088},4003694.1855120002,364401687.03614926]
[]
["INCOME TAXES & ITC"]
[410.1,"DIT, utility operating income",{"$f":"CHOOSE(INPUTS!$C$11,E553,SUM(E553:F553),D553,SUM(D553,I553))","v":523319.51868811995},{"$f":"SUM(E553:H553)","v":523319.51868811995},{"$f":"[4]ACCOUNTS!E556","v":46080716.039999999},{"$f":"[4]ACCOUNTS!F556","v":-45557396.521311879},{"$f":"[4]ACCOUNTS!G556","v":0},{"$f":"[4]ACCOUNTS!H556","v":0},{"$f":"[4]ACCOUNTS!I556","v":0},{"$f":"D553+I553","v":523319.51868811995},null,null,null,null,null,null,null,null,null,null,"BASE"]
[411.1,"Provision for DIT - credit",{"$f":"CHOOSE(INPUTS!$C$11,E554,SUM(E554:F554),D554,SUM(D554,I554))","v":-722630.37767299998},-722630.37767299998,{"$f":"[4]ACCOUNTS!E557","v":-55638846.629999995},{"$f":"[4]ACCOUNTS!F557","v":55638846.629999995},{"$f":"[4]ACCOUNTS!G557","v":-722630.37767299998},{"$f":"[4]ACCOUNTS!H557","v":0},{"$f":"[4]ACCOUNTS!I557","v":0},-722630.37767299998,null,null,null,null,null,null,null,null,null,null,"BASE"]
[411.4,"ITC adjustments",{"$f":"CHOOSE(INPUTS!$C$11,E555,SUM(E555:F555),D555,SUM(D555,I555))","v":0},0,{"$f":"[4]ACCOUNTS!E558","v":0},{"$f":"[4]ACCOUNTS!F558","v":0},{"$f":"[4]ACCOUNTS!G558","v":0},{"$f":"[4]ACCOUNTS!H558","v":0},{"$f":"[4]ACCOUNTS!I558","v":0},0,null,null,null,null,null,null,null,null,null,null,"BASE"]
[409.1,"FIT Current",{"$f":"CHOOSE(INPUTS!$C$11,E556,SUM(E556:F556),D556,SUM(D556,I556))","v":1173284.1518323175},1173284.1518323175,{"$f":"[4]ACCOUNTS!E559","v":31944158.879999999},{"$f":"[4]ACCOUNTS!F559","v":-27474214.24599563},{"$f":"[4]ACCOUNTS!G559","v":-3296660.4821720519},{"$f":"[4]ACCOUNTS!H559","v":0},{"$f":"[4]ACCOUNTS!I559","v":0},1173284.1518323175,null,null,null,null,null,null,null,null,null,null,"BASE"]
[409.1,"FIT Current - Rate Incr. Rel.",{"$f":"CHOOSE(INPUTS!$C$11,E557,SUM(E557:F557),D557,SUM(D557,I557))","v":17659350.928576},0,{"$f":"[4]ACCOUNTS!E560","v":0},{"$f":"[4]ACCOUNTS!F560","v":0},{"$f":"[4]ACCOUNTS!G560","v":0},{"$f":"[4]ACCOUNTS!H560","v":0},{"$f":"[4]ACCOUNTS!I560","v":17659350.928576},17659350.928576,null,null,null,null,null,null,null,null,null,null,"BASE"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E558,SUM(E558:F558),D558,SUM(D558,I558))","v":0},0,{"$f":"[4]ACCOUNTS!E561","v":0},{"$f":"[4]ACCOUNTS!F561","v":0},{"$f":"[4]ACCOUNTS!G561","v":0},{"$f":"[4]ACCOUNTS!H561","v":0},{"$f":"[4]ACCOUNTS!I561","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E559,SUM(E559:F559),D559,SUM(D559,I559))","v":0},0,{"$f":"[4]ACCOUNTS!E562","v":0},{"$f":"[4]ACCOUNTS!F562","v":0},{"$f":"[4]ACCOUNTS!G562","v":0},{"$f":"[4]ACCOUNTS!H562","v":0},{"$f":"[4]ACCOUNTS!I562","v":0},0]
[null,"TOTAL INCOME TAXES & ITC",{"$f":"SUM(C553:C559)","v":18633324.221423436},973973.29284743743,22386028.290000003,-17392764.137307514,-4019290.859845052,{"$f":"SUM(H553:H559)","v":0},17659350.928576,18633324.221423436]
[]
["~","~"]
["~","~"]
["~","~"]
["~","~"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E566,SUM(E566:F566),D566,SUM(D566,I566))","v":0},{"$f":"SUM(E566:H566)","v":0},null,null,null,null,null,{"$f":"D566+I566","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E567,SUM(E567:F567),D567,SUM(D567,I567))","v":0},{"$f":"SUM(E567:H567)","v":0},null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E568,SUM(E568:F568),D568,SUM(D568,I568))","v":0},{"$f":"SUM(E568:H568)","v":0},null,null,null,null,null,0]
["~","~",{"$f":"SUM(C566:C568)","v":0},0,0,0,0,{"$f":"SUM(H566:H568)","v":0},0,0]
["~","~"]
["~","~"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E572,SUM(E572:F572),D572,SUM(D572,I572))","v":0},{"$f":"SUM(E572:H572)","v":0},null,null,null,null,null,{"$f":"D572+I572","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E573,SUM(E573:F573),D573,SUM(D573,I573))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E574,SUM(E574:F574),D574,SUM(D574,I574))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E575,SUM(E575:F575),D575,SUM(D575,I575))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E576,SUM(E576:F576),D576,SUM(D576,I576))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E577,SUM(E577:F577),D577,SUM(D577,I577))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E578,SUM(E578:F578),D578,SUM(D578,I578))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E579,SUM(E579:F579),D579,SUM(D579,I579))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"SUM(C572:C579)","v":0},0,0,0,0,{"$f":"SUM(H572:H579)","v":0},0,0]
["~","~"]
["~","~"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E583,SUM(E583:F583),D583,SUM(D583,I583))","v":0},{"$f":"SUM(E583:H583)","v":0},null,null,null,null,null,{"$f":"D583+I583","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E584,SUM(E584:F584),D584,SUM(D584,I584))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E585,SUM(E585:F585),D585,SUM(D585,I585))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E586,SUM(E586:F586),D586,SUM(D586,I586))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E587,SUM(E587:F587),D587,SUM(D587,I587))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E588,SUM(E588:F588),D588,SUM(D588,I588))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E589,SUM(E589:F589),D589,SUM(D589,I589))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E590,SUM(E590:F590),D590,SUM(D590,I590))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"SUM(C583:C590)","v":0},0,0,0,0,{"$f":"SUM(H583:H590)","v":0},0,0]
["~","~"]
["~","~"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E594,SUM(E594:F594),D594,SUM(D594,I594))","v":0},{"$f":"SUM(E594:H594)","v":0},null,null,null,null,null,{"$f":"D594+I594","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E595,SUM(E595:F595),D595,SUM(D595,I595))","v":0},{"$f":"SUM(E595:H595)","v":0},null,null,null,null,null,0]
["~","~",{"$f":"SUM(C594:C595)","v":0},{"$f":"SUM(D594:D595)","v":0},0,0,0,{"$f":"SUM(H594:H595)","v":0},0,0]
["~","~"]
["~","~",{"$f":"C569+C580+C591+C596","v":0},0,0,0,0,{"$f":"H569+H580+H591+H596","v":0},0,0]
["~","~"]
["~","~"]
["~","~"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E602,SUM(E602:F602),D602,SUM(D602,I602))","v":0},{"$f":"SUM(E602:H602)","v":0},null,null,null,null,null,{"$f":"D602+I602","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E603,SUM(E603:F603),D603,SUM(D603,I603))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E604,SUM(E604:F604),D604,SUM(D604,I604))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E605,SUM(E605:F605),D605,SUM(D605,I605))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E606,SUM(E606:F606),D606,SUM(D606,I606))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E607,SUM(E607:F607),D607,SUM(D607,I607))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E608,SUM(E608:F608),D608,SUM(D608,I608))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E609,SUM(E609:F609),D609,SUM(D609,I609))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E610,SUM(E610:F610),D610,SUM(D610,I610))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"SUM(C602:C610)","v":0},0,0,0,0,{"$f":"SUM(H602:H610)","v":0},0,0]
["~","~"]
["~","~"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E614,SUM(E614:F614),D614,SUM(D614,I614))","v":0},{"$f":"SUM(E614:H614)","v":0},null,null,null,null,null,{"$f":"D614+I614","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E615,SUM(E615:F615),D615,SUM(D615,I615))","v":0},{"$f":"SUM(E615:H615)","v":0},null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E616,SUM(E616:F616),D616,SUM(D616,I616))","v":0},{"$f":"SUM(E616:H616)","v":0},null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E617,SUM(E617:F617),D617,SUM(D617,I617))","v":0},{"$f":"SUM(E617:H617)","v":0},null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E618,SUM(E618:F618),D618,SUM(D618,I618))","v":0},{"$f":"SUM(E618:H618)","v":0},null,null,null,null,null,0]
["~","~",{"$f":"SUM(C614:C618)","v":0},{"$f":"SUM(D616:D618)","v":0},0,0,0,{"$f":"SUM(H616:H618)","v":0},0,{"$f":"SUM(J614:J618)","v":0}]
["~","~"]
["~","~"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E622,SUM(E622:F622),D622,SUM(D622,I622))","v":0},{"$f":"SUM(E622:H622)","v":0},null,null,null,null,null,{"$f":"D622+I622","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E623,SUM(E623:F623),D623,SUM(D623,I623))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E624,SUM(E624:F624),D624,SUM(D624,I624))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E625,SUM(E625:F625),D625,SUM(D625,I625))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E626,SUM(E626:F626),D626,SUM(D626,I626))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E627,SUM(E627:F627),D627,SUM(D627,I627))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E628,SUM(E628:F628),D628,SUM(D628,I628))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"SUM(C622:C628)","v":0},0,0,0,0,{"$f":"SUM(H622:H628)","v":0},0,0]
["~","~"]
["~","~",{"$f":"C611+C619+C629","v":0},0,0,0,0,{"$f":"H611+H619+H629","v":0},0,0]
["~","~"]
["~","~",{"$f":"C598+C631","v":0},0,0,0,0,{"$f":"H598+H631","v":0},0,0]
[]
["REVENUE"]
["480,481","Res., Comm. & Indus. Sales",{"$f":"CHOOSE(INPUTS!$C$11,E636,SUM(E636:F636),D636,SUM(D636,I636))","v":427599407.33416641},{"$f":"SUM(E636:H636)","v":427599407.33416641},{"$f":"[4]ACCOUNTS!E567","v":427599407.33416641},null,null,null,null,{"$f":"D636+I636","v":427599407.33416641},null,"SALESREV"]
[489,"Rev From Transp. of Gas To Others",{"$f":"CHOOSE(INPUTS!$C$11,E637,SUM(E637:F637),D637,SUM(D637,I637))","v":16402479.055654867},16402479.055654867,{"$f":"[4]ACCOUNTS!E568","v":16402479.055654867},null,null,null,null,16402479.055654867,null,"TRANSREV"]
[null,"Other Operating Revenue",{"$f":"CHOOSE(INPUTS!$C$11,E638,SUM(E638:F638),D638,SUM(D638,I638))","v":4130042.3100000005},4130042.3100000005,{"$f":"[4]ACCOUNTS!E569","v":4130042.3100000005},null,null,null,null,4130042.3100000005,null,"OTHREV"]
[null,"Rental Revenue",{"$f":"CHOOSE(INPUTS!$C$11,E639,SUM(E639:F639),D639,SUM(D639,I639))","v":5310380.6899999985},5310380.6899999985,{"$f":"[4]ACCOUNTS!E570","v":5310380.6899999985},null,null,null,null,5310380.6899999985,null,"DIR_386"]
[null,"Forfeited Discounts",{"$f":"CHOOSE(INPUTS!$C$11,E640,SUM(E640:F640),D640,SUM(D640,I640))","v":909870.97},909870.97,{"$f":"[4]ACCOUNTS!E571","v":909870.97},null,null,null,null,{"$f":"D640+I640","v":909870.97},null,"DIR_904"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E641,SUM(E641:F641),D641,SUM(D641,I641))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E642,SUM(E642:F642),D642,SUM(D642,I642))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E643,SUM(E643:F643),D643,SUM(D643,I643))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E644,SUM(E644:F644),D644,SUM(D644,I644))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E645,SUM(E645:F645),D645,SUM(D645,I645))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E646,SUM(E646:F646),D646,SUM(D646,I646))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E647,SUM(E647:F647),D647,SUM(D647,I647))","v":0},0,null,null,null,null,null,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,E648,SUM(E648:F648),D648,SUM(D648,I648))","v":0},0,null,null,null,null,null,0]
[null,"TOTAL REVENUE",{"$f":"SUM(C636:C648)","v":454352180.35982132},{"$f":"SUM(D636:D648)","v":454352180.35982132},{"$f":"SUM(E636:E648)","v":454352180.35982132},0,0,{"$f":"SUM(H636:H648)","v":0},0,{"$f":"SUM(J636:J648)","v":454352180.35982132}]

{"sheet":"CLASS","index":6,"n_rows":634,"n_cols":19,"rows_kept":634,"cut":false,"hidden":false,"merged":[]}
["Classification"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Proposed Test Year"},null,"Line Ref.",null,4,{"$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":"COM"},{"$f":"CLASSIFIERS!F3","v":"CUS"},{"$f":"CLASSIFIERS!G3","v":"DIRS"},{"$f":"CLASSIFIERS!H3","v":"DIRT"},{"$f":"CLASSIFIERS!I3","v":"~"},null,"Internal",null,{"$f":"E3","v":"DEM"},"COM","CUS","DIRS","DIRT","~"]
[null,null,null,{"$f":"SUM(E4:L4)-C4","v":0}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A6","v":"RATE BASE"},null,null,0]
[{"$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_PDAYXT"]
[null,{"$f":"ACCOUNTS!B9","v":"Intangible Plant"},null,0]
[{"$f":"ACCOUNTS!A10","v":301},{"$f":"ACCOUNTS!B10","v":"Organization"},{"$f":"ACCOUNTS!C10","v":159000},0,{"$f":"IF(ACCOUNTS!$M10=\"\",0,$C10*(INDEX(INDIRECT(ACCOUNTS!$M10),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M10=\"\",0,$C10*(INDEX(INDIRECT(ACCOUNTS!$M10),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M10=\"\",0,$C10*(INDEX(INDIRECT(ACCOUNTS!$M10),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M10=\"\",0,$C10*(INDEX(INDIRECT(ACCOUNTS!$M10),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M10=\"\",0,$C10*(INDEX(INDIRECT(ACCOUNTS!$M10),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M10=\"\",0,$C10*(INDEX(INDIRECT(ACCOUNTS!$M10),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U10=\"\",0,$C10)","v":159000},null,{"$f":"IF(ACCOUNTS!N10<>\"\",CONCATENATE(ACCOUNTS!$L10,\"_\",ACCOUNTS!N10),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O10<>\"\",CONCATENATE(ACCOUNTS!$L10,\"_\",ACCOUNTS!O10),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P10<>\"\",CONCATENATE(ACCOUNTS!$L10,\"_\",ACCOUNTS!P10),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q10<>\"\",CONCATENATE(ACCOUNTS!$L10,\"_\",ACCOUNTS!Q10),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R10<>\"\",CONCATENATE(ACCOUNTS!$L10,\"_\",ACCOUNTS!R10),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S10<>\"\",CONCATENATE(ACCOUNTS!$L10,\"_\",ACCOUNTS!S10),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A11","v":302},{"$f":"ACCOUNTS!B11","v":"Franchise and Consents"},{"$f":"ACCOUNTS!C11","v":532382.00000000012},0,{"$f":"IF(ACCOUNTS!$M11=\"\",0,$C11*(INDEX(INDIRECT(ACCOUNTS!$M11),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M11=\"\",0,$C11*(INDEX(INDIRECT(ACCOUNTS!$M11),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M11=\"\",0,$C11*(INDEX(INDIRECT(ACCOUNTS!$M11),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M11=\"\",0,$C11*(INDEX(INDIRECT(ACCOUNTS!$M11),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M11=\"\",0,$C11*(INDEX(INDIRECT(ACCOUNTS!$M11),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M11=\"\",0,$C11*(INDEX(INDIRECT(ACCOUNTS!$M11),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U11=\"\",0,$C11)","v":532382.00000000012},null,{"$f":"IF(ACCOUNTS!N11<>\"\",CONCATENATE(ACCOUNTS!$L11,\"_\",ACCOUNTS!N11),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O11<>\"\",CONCATENATE(ACCOUNTS!$L11,\"_\",ACCOUNTS!O11),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P11<>\"\",CONCATENATE(ACCOUNTS!$L11,\"_\",ACCOUNTS!P11),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q11<>\"\",CONCATENATE(ACCOUNTS!$L11,\"_\",ACCOUNTS!Q11),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R11<>\"\",CONCATENATE(ACCOUNTS!$L11,\"_\",ACCOUNTS!R11),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S11<>\"\",CONCATENATE(ACCOUNTS!$L11,\"_\",ACCOUNTS!S11),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A12","v":303},{"$f":"ACCOUNTS!B12","v":"Misc. Intangible"},{"$f":"ACCOUNTS!C12","v":210883065.5858312},0,{"$f":"IF(ACCOUNTS!$M12=\"\",0,$C12*(INDEX(INDIRECT(ACCOUNTS!$M12),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M12=\"\",0,$C12*(INDEX(INDIRECT(ACCOUNTS!$M12),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M12=\"\",0,$C12*(INDEX(INDIRECT(ACCOUNTS!$M12),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M12=\"\",0,$C12*(INDEX(INDIRECT(ACCOUNTS!$M12),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M12=\"\",0,$C12*(INDEX(INDIRECT(ACCOUNTS!$M12),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M12=\"\",0,$C12*(INDEX(INDIRECT(ACCOUNTS!$M12),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U12=\"\",0,$C12)","v":210883065.5858312},null,{"$f":"IF(ACCOUNTS!N12<>\"\",CONCATENATE(ACCOUNTS!$L12,\"_\",ACCOUNTS!N12),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O12<>\"\",CONCATENATE(ACCOUNTS!$L12,\"_\",ACCOUNTS!O12),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P12<>\"\",CONCATENATE(ACCOUNTS!$L12,\"_\",ACCOUNTS!P12),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q12<>\"\",CONCATENATE(ACCOUNTS!$L12,\"_\",ACCOUNTS!Q12),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R12<>\"\",CONCATENATE(ACCOUNTS!$L12,\"_\",ACCOUNTS!R12),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S12<>\"\",CONCATENATE(ACCOUNTS!$L12,\"_\",ACCOUNTS!S12),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B13","v":"Sub-total"},{"$f":"SUM(C10:C12)","v":211574447.5858312},0,{"$f":"SUM(E10:E12)","v":0},0,0,0,0,0,null,211574447.5858312]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B15","v":"Production and Gathering Plant"},null,0]
[{"$f":"ACCOUNTS!A16","v":304},{"$f":"ACCOUNTS!B16","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C16","v":153000},{"$f":"SUM(E16:L16)-C16","v":0},{"$f":"IF(ACCOUNTS!$M16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$M16),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$M16),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$M16),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$M16),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$M16),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$M16),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U16=\"\",0,$C16)","v":153000},null,{"$f":"IF(ACCOUNTS!N16<>\"\",CONCATENATE(ACCOUNTS!$L16,\"_\",ACCOUNTS!N16),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O16<>\"\",CONCATENATE(ACCOUNTS!$L16,\"_\",ACCOUNTS!O16),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P16<>\"\",CONCATENATE(ACCOUNTS!$L16,\"_\",ACCOUNTS!P16),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q16<>\"\",CONCATENATE(ACCOUNTS!$L16,\"_\",ACCOUNTS!Q16),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R16<>\"\",CONCATENATE(ACCOUNTS!$L16,\"_\",ACCOUNTS!R16),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S16<>\"\",CONCATENATE(ACCOUNTS!$L16,\"_\",ACCOUNTS!S16),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A17","v":305},{"$f":"ACCOUNTS!B17","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C17","v":508000},0,{"$f":"IF(ACCOUNTS!$M17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$M17),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$M17),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$M17),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$M17),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$M17),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$M17),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U17=\"\",0,$C17)","v":508000},null,{"$f":"IF(ACCOUNTS!N17<>\"\",CONCATENATE(ACCOUNTS!$L17,\"_\",ACCOUNTS!N17),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O17<>\"\",CONCATENATE(ACCOUNTS!$L17,\"_\",ACCOUNTS!O17),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P17<>\"\",CONCATENATE(ACCOUNTS!$L17,\"_\",ACCOUNTS!P17),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q17<>\"\",CONCATENATE(ACCOUNTS!$L17,\"_\",ACCOUNTS!Q17),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R17<>\"\",CONCATENATE(ACCOUNTS!$L17,\"_\",ACCOUNTS!R17),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S17<>\"\",CONCATENATE(ACCOUNTS!$L17,\"_\",ACCOUNTS!S17),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A18","v":311},{"$f":"ACCOUNTS!B18","v":"Liquefied Petroleum Gas Equipment"},{"$f":"ACCOUNTS!C18","v":6070000},0,{"$f":"IF(ACCOUNTS!$M18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$M18),1,E$2)))","v":6070000},{"$f":"IF(ACCOUNTS!$M18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$M18),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$M18),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$M18),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$M18),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$M18),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U18=\"\",0,$C18)","v":0},null,{"$f":"IF(ACCOUNTS!N18<>\"\",CONCATENATE(ACCOUNTS!$L18,\"_\",ACCOUNTS!N18),\" \")","v":"F_PRODU_PDAYXT"},{"$f":"IF(ACCOUNTS!O18<>\"\",CONCATENATE(ACCOUNTS!$L18,\"_\",ACCOUNTS!O18),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P18<>\"\",CONCATENATE(ACCOUNTS!$L18,\"_\",ACCOUNTS!P18),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q18<>\"\",CONCATENATE(ACCOUNTS!$L18,\"_\",ACCOUNTS!Q18),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R18<>\"\",CONCATENATE(ACCOUNTS!$L18,\"_\",ACCOUNTS!R18),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S18<>\"\",CONCATENATE(ACCOUNTS!$L18,\"_\",ACCOUNTS!S18),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A19","v":320},{"$f":"ACCOUNTS!B19","v":"Other Equipment"},{"$f":"ACCOUNTS!C19","v":5000},0,{"$f":"IF(ACCOUNTS!$M19=\"\",0,$C19*(INDEX(INDIRECT(ACCOUNTS!$M19),1,E$2)))","v":5000},{"$f":"IF(ACCOUNTS!$M19=\"\",0,$C19*(INDEX(INDIRECT(ACCOUNTS!$M19),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M19=\"\",0,$C19*(INDEX(INDIRECT(ACCOUNTS!$M19),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M19=\"\",0,$C19*(INDEX(INDIRECT(ACCOUNTS!$M19),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M19=\"\",0,$C19*(INDEX(INDIRECT(ACCOUNTS!$M19),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M19=\"\",0,$C19*(INDEX(INDIRECT(ACCOUNTS!$M19),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U19=\"\",0,$C19)","v":0},null,{"$f":"IF(ACCOUNTS!N19<>\"\",CONCATENATE(ACCOUNTS!$L19,\"_\",ACCOUNTS!N19),\" \")","v":"F_PRODU_PDAYXT"},{"$f":"IF(ACCOUNTS!O19<>\"\",CONCATENATE(ACCOUNTS!$L19,\"_\",ACCOUNTS!O19),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P19<>\"\",CONCATENATE(ACCOUNTS!$L19,\"_\",ACCOUNTS!P19),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q19<>\"\",CONCATENATE(ACCOUNTS!$L19,\"_\",ACCOUNTS!Q19),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R19<>\"\",CONCATENATE(ACCOUNTS!$L19,\"_\",ACCOUNTS!R19),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S19<>\"\",CONCATENATE(ACCOUNTS!$L19,\"_\",ACCOUNTS!S19),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A20","v":0},{"$f":"ACCOUNTS!B20","v":"Natural Gas Production Plant"},{"$f":"ACCOUNTS!C20","v":1646000},0,{"$f":"IF(ACCOUNTS!$M20=\"\",0,$C20*(INDEX(INDIRECT(ACCOUNTS!$M20),1,E$2)))","v":1646000},{"$f":"IF(ACCOUNTS!$M20=\"\",0,$C20*(INDEX(INDIRECT(ACCOUNTS!$M20),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M20=\"\",0,$C20*(INDEX(INDIRECT(ACCOUNTS!$M20),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M20=\"\",0,$C20*(INDEX(INDIRECT(ACCOUNTS!$M20),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M20=\"\",0,$C20*(INDEX(INDIRECT(ACCOUNTS!$M20),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M20=\"\",0,$C20*(INDEX(INDIRECT(ACCOUNTS!$M20),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U20=\"\",0,$C20)","v":0},null,{"$f":"IF(ACCOUNTS!N20<>\"\",CONCATENATE(ACCOUNTS!$L20,\"_\",ACCOUNTS!N20),\" \")","v":"F_PRODU_PDAYXT"},{"$f":"IF(ACCOUNTS!O20<>\"\",CONCATENATE(ACCOUNTS!$L20,\"_\",ACCOUNTS!O20),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P20<>\"\",CONCATENATE(ACCOUNTS!$L20,\"_\",ACCOUNTS!P20),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q20<>\"\",CONCATENATE(ACCOUNTS!$L20,\"_\",ACCOUNTS!Q20),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R20<>\"\",CONCATENATE(ACCOUNTS!$L20,\"_\",ACCOUNTS!R20),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S20<>\"\",CONCATENATE(ACCOUNTS!$L20,\"_\",ACCOUNTS!S20),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A21","v":"~"},{"$f":"ACCOUNTS!B21","v":"~"},{"$f":"ACCOUNTS!C21","v":0},0,{"$f":"IF(ACCOUNTS!$M21=\"\",0,$C21*(INDEX(INDIRECT(ACCOUNTS!$M21),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M21=\"\",0,$C21*(INDEX(INDIRECT(ACCOUNTS!$M21),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M21=\"\",0,$C21*(INDEX(INDIRECT(ACCOUNTS!$M21),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M21=\"\",0,$C21*(INDEX(INDIRECT(ACCOUNTS!$M21),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M21=\"\",0,$C21*(INDEX(INDIRECT(ACCOUNTS!$M21),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M21=\"\",0,$C21*(INDEX(INDIRECT(ACCOUNTS!$M21),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U21=\"\",0,$C21)","v":0},null,{"$f":"IF(ACCOUNTS!N21<>\"\",CONCATENATE(ACCOUNTS!$L21,\"_\",ACCOUNTS!N21),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O21<>\"\",CONCATENATE(ACCOUNTS!$L21,\"_\",ACCOUNTS!O21),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P21<>\"\",CONCATENATE(ACCOUNTS!$L21,\"_\",ACCOUNTS!P21),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q21<>\"\",CONCATENATE(ACCOUNTS!$L21,\"_\",ACCOUNTS!Q21),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R21<>\"\",CONCATENATE(ACCOUNTS!$L21,\"_\",ACCOUNTS!R21),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S21<>\"\",CONCATENATE(ACCOUNTS!$L21,\"_\",ACCOUNTS!S21),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A22","v":"~"},{"$f":"ACCOUNTS!B22","v":"~"},{"$f":"ACCOUNTS!C22","v":0},0,{"$f":"IF(ACCOUNTS!$M22=\"\",0,$C22*(INDEX(INDIRECT(ACCOUNTS!$M22),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M22=\"\",0,$C22*(INDEX(INDIRECT(ACCOUNTS!$M22),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M22=\"\",0,$C22*(INDEX(INDIRECT(ACCOUNTS!$M22),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M22=\"\",0,$C22*(INDEX(INDIRECT(ACCOUNTS!$M22),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M22=\"\",0,$C22*(INDEX(INDIRECT(ACCOUNTS!$M22),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M22=\"\",0,$C22*(INDEX(INDIRECT(ACCOUNTS!$M22),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U22=\"\",0,$C22)","v":0},null,{"$f":"IF(ACCOUNTS!N22<>\"\",CONCATENATE(ACCOUNTS!$L22,\"_\",ACCOUNTS!N22),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O22<>\"\",CONCATENATE(ACCOUNTS!$L22,\"_\",ACCOUNTS!O22),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P22<>\"\",CONCATENATE(ACCOUNTS!$L22,\"_\",ACCOUNTS!P22),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q22<>\"\",CONCATENATE(ACCOUNTS!$L22,\"_\",ACCOUNTS!Q22),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R22<>\"\",CONCATENATE(ACCOUNTS!$L22,\"_\",ACCOUNTS!R22),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S22<>\"\",CONCATENATE(ACCOUNTS!$L22,\"_\",ACCOUNTS!S22),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A23","v":"~"},{"$f":"ACCOUNTS!B23","v":"~"},{"$f":"ACCOUNTS!C23","v":0},0,{"$f":"IF(ACCOUNTS!$M23=\"\",0,$C23*(INDEX(INDIRECT(ACCOUNTS!$M23),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M23=\"\",0,$C23*(INDEX(INDIRECT(ACCOUNTS!$M23),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M23=\"\",0,$C23*(INDEX(INDIRECT(ACCOUNTS!$M23),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M23=\"\",0,$C23*(INDEX(INDIRECT(ACCOUNTS!$M23),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M23=\"\",0,$C23*(INDEX(INDIRECT(ACCOUNTS!$M23),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M23=\"\",0,$C23*(INDEX(INDIRECT(ACCOUNTS!$M23),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U23=\"\",0,$C23)","v":0},null,{"$f":"IF(ACCOUNTS!N23<>\"\",CONCATENATE(ACCOUNTS!$L23,\"_\",ACCOUNTS!N23),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O23<>\"\",CONCATENATE(ACCOUNTS!$L23,\"_\",ACCOUNTS!O23),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P23<>\"\",CONCATENATE(ACCOUNTS!$L23,\"_\",ACCOUNTS!P23),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q23<>\"\",CONCATENATE(ACCOUNTS!$L23,\"_\",ACCOUNTS!Q23),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R23<>\"\",CONCATENATE(ACCOUNTS!$L23,\"_\",ACCOUNTS!R23),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S23<>\"\",CONCATENATE(ACCOUNTS!$L23,\"_\",ACCOUNTS!S23),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A24","v":"~"},{"$f":"ACCOUNTS!B24","v":"~"},{"$f":"ACCOUNTS!C24","v":0},0,{"$f":"IF(ACCOUNTS!$M24=\"\",0,$C24*(INDEX(INDIRECT(ACCOUNTS!$M24),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M24=\"\",0,$C24*(INDEX(INDIRECT(ACCOUNTS!$M24),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M24=\"\",0,$C24*(INDEX(INDIRECT(ACCOUNTS!$M24),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M24=\"\",0,$C24*(INDEX(INDIRECT(ACCOUNTS!$M24),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M24=\"\",0,$C24*(INDEX(INDIRECT(ACCOUNTS!$M24),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M24=\"\",0,$C24*(INDEX(INDIRECT(ACCOUNTS!$M24),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U24=\"\",0,$C24)","v":0},null,{"$f":"IF(ACCOUNTS!N24<>\"\",CONCATENATE(ACCOUNTS!$L24,\"_\",ACCOUNTS!N24),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O24<>\"\",CONCATENATE(ACCOUNTS!$L24,\"_\",ACCOUNTS!O24),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P24<>\"\",CONCATENATE(ACCOUNTS!$L24,\"_\",ACCOUNTS!P24),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q24<>\"\",CONCATENATE(ACCOUNTS!$L24,\"_\",ACCOUNTS!Q24),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R24<>\"\",CONCATENATE(ACCOUNTS!$L24,\"_\",ACCOUNTS!R24),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S24<>\"\",CONCATENATE(ACCOUNTS!$L24,\"_\",ACCOUNTS!S24),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A25","v":"~"},{"$f":"ACCOUNTS!B25","v":"~"},{"$f":"ACCOUNTS!C25","v":0},0,{"$f":"IF(ACCOUNTS!$M25=\"\",0,$C25*(INDEX(INDIRECT(ACCOUNTS!$M25),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M25=\"\",0,$C25*(INDEX(INDIRECT(ACCOUNTS!$M25),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M25=\"\",0,$C25*(INDEX(INDIRECT(ACCOUNTS!$M25),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M25=\"\",0,$C25*(INDEX(INDIRECT(ACCOUNTS!$M25),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M25=\"\",0,$C25*(INDEX(INDIRECT(ACCOUNTS!$M25),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M25=\"\",0,$C25*(INDEX(INDIRECT(ACCOUNTS!$M25),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U25=\"\",0,$C25)","v":0},null,{"$f":"IF(ACCOUNTS!N25<>\"\",CONCATENATE(ACCOUNTS!$L25,\"_\",ACCOUNTS!N25),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O25<>\"\",CONCATENATE(ACCOUNTS!$L25,\"_\",ACCOUNTS!O25),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P25<>\"\",CONCATENATE(ACCOUNTS!$L25,\"_\",ACCOUNTS!P25),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q25<>\"\",CONCATENATE(ACCOUNTS!$L25,\"_\",ACCOUNTS!Q25),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R25<>\"\",CONCATENATE(ACCOUNTS!$L25,\"_\",ACCOUNTS!R25),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S25<>\"\",CONCATENATE(ACCOUNTS!$L25,\"_\",ACCOUNTS!S25),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A26","v":"~"},{"$f":"ACCOUNTS!B26","v":"~"},{"$f":"ACCOUNTS!C26","v":0},0,{"$f":"IF(ACCOUNTS!$M26=\"\",0,$C26*(INDEX(INDIRECT(ACCOUNTS!$M26),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M26=\"\",0,$C26*(INDEX(INDIRECT(ACCOUNTS!$M26),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M26=\"\",0,$C26*(INDEX(INDIRECT(ACCOUNTS!$M26),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M26=\"\",0,$C26*(INDEX(INDIRECT(ACCOUNTS!$M26),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M26=\"\",0,$C26*(INDEX(INDIRECT(ACCOUNTS!$M26),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M26=\"\",0,$C26*(INDEX(INDIRECT(ACCOUNTS!$M26),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U26=\"\",0,$C26)","v":0},null,{"$f":"IF(ACCOUNTS!N26<>\"\",CONCATENATE(ACCOUNTS!$L26,\"_\",ACCOUNTS!N26),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O26<>\"\",CONCATENATE(ACCOUNTS!$L26,\"_\",ACCOUNTS!O26),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P26<>\"\",CONCATENATE(ACCOUNTS!$L26,\"_\",ACCOUNTS!P26),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q26<>\"\",CONCATENATE(ACCOUNTS!$L26,\"_\",ACCOUNTS!Q26),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R26<>\"\",CONCATENATE(ACCOUNTS!$L26,\"_\",ACCOUNTS!R26),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S26<>\"\",CONCATENATE(ACCOUNTS!$L26,\"_\",ACCOUNTS!S26),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A27","v":"~"},{"$f":"ACCOUNTS!B27","v":"~"},{"$f":"ACCOUNTS!C27","v":0},0,{"$f":"IF(ACCOUNTS!$M27=\"\",0,$C27*(INDEX(INDIRECT(ACCOUNTS!$M27),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M27=\"\",0,$C27*(INDEX(INDIRECT(ACCOUNTS!$M27),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M27=\"\",0,$C27*(INDEX(INDIRECT(ACCOUNTS!$M27),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M27=\"\",0,$C27*(INDEX(INDIRECT(ACCOUNTS!$M27),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M27=\"\",0,$C27*(INDEX(INDIRECT(ACCOUNTS!$M27),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M27=\"\",0,$C27*(INDEX(INDIRECT(ACCOUNTS!$M27),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U27=\"\",0,$C27)","v":0},null,{"$f":"IF(ACCOUNTS!N27<>\"\",CONCATENATE(ACCOUNTS!$L27,\"_\",ACCOUNTS!N27),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O27<>\"\",CONCATENATE(ACCOUNTS!$L27,\"_\",ACCOUNTS!O27),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P27<>\"\",CONCATENATE(ACCOUNTS!$L27,\"_\",ACCOUNTS!P27),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q27<>\"\",CONCATENATE(ACCOUNTS!$L27,\"_\",ACCOUNTS!Q27),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R27<>\"\",CONCATENATE(ACCOUNTS!$L27,\"_\",ACCOUNTS!R27),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S27<>\"\",CONCATENATE(ACCOUNTS!$L27,\"_\",ACCOUNTS!S27),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B28","v":"Sub-total"},{"$f":"SUM(C16:C27)","v":8382000},{"$f":"SUM(E28:L28)-C28","v":0},{"$f":"SUM(E16:E27)","v":7721000},{"$f":"SUM(F16:F27)","v":0},0,0,0,0,null,661000]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B30","v":"Natural Gas Underground Storage"},null,0]
[{"$f":"ACCOUNTS!A31","v":0},{"$f":"ACCOUNTS!B31","v":"JP Storage Balancing - DIR"},{"$f":"ACCOUNTS!C31","v":10074750},0,{"$f":"IF(ACCOUNTS!$M31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$M31),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$M31),1,F$2)))","v":10074750},{"$f":"IF(ACCOUNTS!$M31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$M31),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$M31),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$M31),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$M31),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U31=\"\",0,$C31)","v":0},null,{"$f":"IF(ACCOUNTS!N31<>\"\",CONCATENATE(ACCOUNTS!$L31,\"_\",ACCOUNTS!N31),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O31<>\"\",CONCATENATE(ACCOUNTS!$L31,\"_\",ACCOUNTS!O31),\" \")","v":"F_STORG_COM_1"},{"$f":"IF(ACCOUNTS!P31<>\"\",CONCATENATE(ACCOUNTS!$L31,\"_\",ACCOUNTS!P31),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q31<>\"\",CONCATENATE(ACCOUNTS!$L31,\"_\",ACCOUNTS!Q31),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R31<>\"\",CONCATENATE(ACCOUNTS!$L31,\"_\",ACCOUNTS!R31),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S31<>\"\",CONCATENATE(ACCOUNTS!$L31,\"_\",ACCOUNTS!S31),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A32","v":350},{"$f":"ACCOUNTS!B32","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C32","v":1090200},0,{"$f":"IF(ACCOUNTS!$M32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$M32),1,E$2)))","v":1090200},{"$f":"IF(ACCOUNTS!$M32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$M32),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$M32),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$M32),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$M32),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$M32),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U32=\"\",0,$C32)","v":0},null,{"$f":"IF(ACCOUNTS!N32<>\"\",CONCATENATE(ACCOUNTS!$L32,\"_\",ACCOUNTS!N32),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O32<>\"\",CONCATENATE(ACCOUNTS!$L32,\"_\",ACCOUNTS!O32),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P32<>\"\",CONCATENATE(ACCOUNTS!$L32,\"_\",ACCOUNTS!P32),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q32<>\"\",CONCATENATE(ACCOUNTS!$L32,\"_\",ACCOUNTS!Q32),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R32<>\"\",CONCATENATE(ACCOUNTS!$L32,\"_\",ACCOUNTS!R32),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S32<>\"\",CONCATENATE(ACCOUNTS!$L32,\"_\",ACCOUNTS!S32),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A33","v":351},{"$f":"ACCOUNTS!B33","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C33","v":865050.00000000012},{"$f":"SUM(E33:L33)-C33","v":0},{"$f":"IF(ACCOUNTS!$M33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$M33),1,E$2)))","v":865050.00000000012},{"$f":"IF(ACCOUNTS!$M33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$M33),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$M33),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$M33),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$M33),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$M33),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U33=\"\",0,$C33)","v":0},null,{"$f":"IF(ACCOUNTS!N33<>\"\",CONCATENATE(ACCOUNTS!$L33,\"_\",ACCOUNTS!N33),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O33<>\"\",CONCATENATE(ACCOUNTS!$L33,\"_\",ACCOUNTS!O33),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P33<>\"\",CONCATENATE(ACCOUNTS!$L33,\"_\",ACCOUNTS!P33),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q33<>\"\",CONCATENATE(ACCOUNTS!$L33,\"_\",ACCOUNTS!Q33),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R33<>\"\",CONCATENATE(ACCOUNTS!$L33,\"_\",ACCOUNTS!R33),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S33<>\"\",CONCATENATE(ACCOUNTS!$L33,\"_\",ACCOUNTS!S33),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A34","v":352},{"$f":"ACCOUNTS!B34","v":"Wells"},{"$f":"ACCOUNTS!C34","v":15389990},0,{"$f":"IF(ACCOUNTS!$M34=\"\",0,$C34*(INDEX(INDIRECT(ACCOUNTS!$M34),1,E$2)))","v":15389990},{"$f":"IF(ACCOUNTS!$M34=\"\",0,$C34*(INDEX(INDIRECT(ACCOUNTS!$M34),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M34=\"\",0,$C34*(INDEX(INDIRECT(ACCOUNTS!$M34),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M34=\"\",0,$C34*(INDEX(INDIRECT(ACCOUNTS!$M34),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M34=\"\",0,$C34*(INDEX(INDIRECT(ACCOUNTS!$M34),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M34=\"\",0,$C34*(INDEX(INDIRECT(ACCOUNTS!$M34),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U34=\"\",0,$C34)","v":0},null,{"$f":"IF(ACCOUNTS!N34<>\"\",CONCATENATE(ACCOUNTS!$L34,\"_\",ACCOUNTS!N34),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O34<>\"\",CONCATENATE(ACCOUNTS!$L34,\"_\",ACCOUNTS!O34),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P34<>\"\",CONCATENATE(ACCOUNTS!$L34,\"_\",ACCOUNTS!P34),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q34<>\"\",CONCATENATE(ACCOUNTS!$L34,\"_\",ACCOUNTS!Q34),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R34<>\"\",CONCATENATE(ACCOUNTS!$L34,\"_\",ACCOUNTS!R34),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S34<>\"\",CONCATENATE(ACCOUNTS!$L34,\"_\",ACCOUNTS!S34),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A35","v":353},{"$f":"ACCOUNTS!B35","v":"Lines"},{"$f":"ACCOUNTS!C35","v":2491660},0,{"$f":"IF(ACCOUNTS!$M35=\"\",0,$C35*(INDEX(INDIRECT(ACCOUNTS!$M35),1,E$2)))","v":2491660},{"$f":"IF(ACCOUNTS!$M35=\"\",0,$C35*(INDEX(INDIRECT(ACCOUNTS!$M35),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M35=\"\",0,$C35*(INDEX(INDIRECT(ACCOUNTS!$M35),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M35=\"\",0,$C35*(INDEX(INDIRECT(ACCOUNTS!$M35),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M35=\"\",0,$C35*(INDEX(INDIRECT(ACCOUNTS!$M35),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M35=\"\",0,$C35*(INDEX(INDIRECT(ACCOUNTS!$M35),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U35=\"\",0,$C35)","v":0},null,{"$f":"IF(ACCOUNTS!N35<>\"\",CONCATENATE(ACCOUNTS!$L35,\"_\",ACCOUNTS!N35),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O35<>\"\",CONCATENATE(ACCOUNTS!$L35,\"_\",ACCOUNTS!O35),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P35<>\"\",CONCATENATE(ACCOUNTS!$L35,\"_\",ACCOUNTS!P35),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q35<>\"\",CONCATENATE(ACCOUNTS!$L35,\"_\",ACCOUNTS!Q35),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R35<>\"\",CONCATENATE(ACCOUNTS!$L35,\"_\",ACCOUNTS!R35),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S35<>\"\",CONCATENATE(ACCOUNTS!$L35,\"_\",ACCOUNTS!S35),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A36","v":354},{"$f":"ACCOUNTS!B36","v":"Compressor Equipment"},{"$f":"ACCOUNTS!C36","v":15047130},0,{"$f":"IF(ACCOUNTS!$M36=\"\",0,$C36*(INDEX(INDIRECT(ACCOUNTS!$M36),1,E$2)))","v":15047130},{"$f":"IF(ACCOUNTS!$M36=\"\",0,$C36*(INDEX(INDIRECT(ACCOUNTS!$M36),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M36=\"\",0,$C36*(INDEX(INDIRECT(ACCOUNTS!$M36),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M36=\"\",0,$C36*(INDEX(INDIRECT(ACCOUNTS!$M36),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M36=\"\",0,$C36*(INDEX(INDIRECT(ACCOUNTS!$M36),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M36=\"\",0,$C36*(INDEX(INDIRECT(ACCOUNTS!$M36),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U36=\"\",0,$C36)","v":0},null,{"$f":"IF(ACCOUNTS!N36<>\"\",CONCATENATE(ACCOUNTS!$L36,\"_\",ACCOUNTS!N36),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O36<>\"\",CONCATENATE(ACCOUNTS!$L36,\"_\",ACCOUNTS!O36),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P36<>\"\",CONCATENATE(ACCOUNTS!$L36,\"_\",ACCOUNTS!P36),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q36<>\"\",CONCATENATE(ACCOUNTS!$L36,\"_\",ACCOUNTS!Q36),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R36<>\"\",CONCATENATE(ACCOUNTS!$L36,\"_\",ACCOUNTS!R36),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S36<>\"\",CONCATENATE(ACCOUNTS!$L36,\"_\",ACCOUNTS!S36),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A37","v":355},{"$f":"ACCOUNTS!B37","v":"Measuring and Regulating Equipment"},{"$f":"ACCOUNTS!C37","v":451090},0,{"$f":"IF(ACCOUNTS!$M37=\"\",0,$C37*(INDEX(INDIRECT(ACCOUNTS!$M37),1,E$2)))","v":451090},{"$f":"IF(ACCOUNTS!$M37=\"\",0,$C37*(INDEX(INDIRECT(ACCOUNTS!$M37),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M37=\"\",0,$C37*(INDEX(INDIRECT(ACCOUNTS!$M37),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M37=\"\",0,$C37*(INDEX(INDIRECT(ACCOUNTS!$M37),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M37=\"\",0,$C37*(INDEX(INDIRECT(ACCOUNTS!$M37),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M37=\"\",0,$C37*(INDEX(INDIRECT(ACCOUNTS!$M37),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U37=\"\",0,$C37)","v":0},null,{"$f":"IF(ACCOUNTS!N37<>\"\",CONCATENATE(ACCOUNTS!$L37,\"_\",ACCOUNTS!N37),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O37<>\"\",CONCATENATE(ACCOUNTS!$L37,\"_\",ACCOUNTS!O37),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P37<>\"\",CONCATENATE(ACCOUNTS!$L37,\"_\",ACCOUNTS!P37),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q37<>\"\",CONCATENATE(ACCOUNTS!$L37,\"_\",ACCOUNTS!Q37),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R37<>\"\",CONCATENATE(ACCOUNTS!$L37,\"_\",ACCOUNTS!R37),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S37<>\"\",CONCATENATE(ACCOUNTS!$L37,\"_\",ACCOUNTS!S37),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A38","v":356},{"$f":"ACCOUNTS!B38","v":"Purification Equipment"},{"$f":"ACCOUNTS!C38","v":2231750},0,{"$f":"IF(ACCOUNTS!$M38=\"\",0,$C38*(INDEX(INDIRECT(ACCOUNTS!$M38),1,E$2)))","v":2231750},{"$f":"IF(ACCOUNTS!$M38=\"\",0,$C38*(INDEX(INDIRECT(ACCOUNTS!$M38),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M38=\"\",0,$C38*(INDEX(INDIRECT(ACCOUNTS!$M38),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M38=\"\",0,$C38*(INDEX(INDIRECT(ACCOUNTS!$M38),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M38=\"\",0,$C38*(INDEX(INDIRECT(ACCOUNTS!$M38),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M38=\"\",0,$C38*(INDEX(INDIRECT(ACCOUNTS!$M38),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U38=\"\",0,$C38)","v":0},null,{"$f":"IF(ACCOUNTS!N38<>\"\",CONCATENATE(ACCOUNTS!$L38,\"_\",ACCOUNTS!N38),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O38<>\"\",CONCATENATE(ACCOUNTS!$L38,\"_\",ACCOUNTS!O38),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P38<>\"\",CONCATENATE(ACCOUNTS!$L38,\"_\",ACCOUNTS!P38),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q38<>\"\",CONCATENATE(ACCOUNTS!$L38,\"_\",ACCOUNTS!Q38),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R38<>\"\",CONCATENATE(ACCOUNTS!$L38,\"_\",ACCOUNTS!R38),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S38<>\"\",CONCATENATE(ACCOUNTS!$L38,\"_\",ACCOUNTS!S38),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A39","v":357},{"$f":"ACCOUNTS!B39","v":"Other Equipment"},{"$f":"ACCOUNTS!C39","v":333380},{"$f":"SUM(E39:L39)-C39","v":0},{"$f":"IF(ACCOUNTS!$M39=\"\",0,$C39*(INDEX(INDIRECT(ACCOUNTS!$M39),1,E$2)))","v":333380},{"$f":"IF(ACCOUNTS!$M39=\"\",0,$C39*(INDEX(INDIRECT(ACCOUNTS!$M39),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M39=\"\",0,$C39*(INDEX(INDIRECT(ACCOUNTS!$M39),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M39=\"\",0,$C39*(INDEX(INDIRECT(ACCOUNTS!$M39),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M39=\"\",0,$C39*(INDEX(INDIRECT(ACCOUNTS!$M39),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M39=\"\",0,$C39*(INDEX(INDIRECT(ACCOUNTS!$M39),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U39=\"\",0,$C39)","v":0},null,{"$f":"IF(ACCOUNTS!N39<>\"\",CONCATENATE(ACCOUNTS!$L39,\"_\",ACCOUNTS!N39),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O39<>\"\",CONCATENATE(ACCOUNTS!$L39,\"_\",ACCOUNTS!O39),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P39<>\"\",CONCATENATE(ACCOUNTS!$L39,\"_\",ACCOUNTS!P39),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q39<>\"\",CONCATENATE(ACCOUNTS!$L39,\"_\",ACCOUNTS!Q39),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R39<>\"\",CONCATENATE(ACCOUNTS!$L39,\"_\",ACCOUNTS!R39),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S39<>\"\",CONCATENATE(ACCOUNTS!$L39,\"_\",ACCOUNTS!S39),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B40","v":"Sub-total"},{"$f":"SUM(C31:C39)","v":47975000},0,{"$f":"SUM(E31:E39)","v":37900250},10074750,0,0,0,0,null,{"$f":"SUM(L31:L39)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B42","v":"Natural Gas Local Storage"},null,0]
[{"$f":"ACCOUNTS!A43","v":360},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C43","v":1705000},0,{"$f":"IF(ACCOUNTS!$M43=\"\",0,$C43*(INDEX(INDIRECT(ACCOUNTS!$M43),1,E$2)))","v":1705000},{"$f":"IF(ACCOUNTS!$M43=\"\",0,$C43*(INDEX(INDIRECT(ACCOUNTS!$M43),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M43=\"\",0,$C43*(INDEX(INDIRECT(ACCOUNTS!$M43),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M43=\"\",0,$C43*(INDEX(INDIRECT(ACCOUNTS!$M43),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M43=\"\",0,$C43*(INDEX(INDIRECT(ACCOUNTS!$M43),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M43=\"\",0,$C43*(INDEX(INDIRECT(ACCOUNTS!$M43),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U43=\"\",0,$C43)","v":0},null,{"$f":"IF(ACCOUNTS!N43<>\"\",CONCATENATE(ACCOUNTS!$L43,\"_\",ACCOUNTS!N43),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O43<>\"\",CONCATENATE(ACCOUNTS!$L43,\"_\",ACCOUNTS!O43),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P43<>\"\",CONCATENATE(ACCOUNTS!$L43,\"_\",ACCOUNTS!P43),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q43<>\"\",CONCATENATE(ACCOUNTS!$L43,\"_\",ACCOUNTS!Q43),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R43<>\"\",CONCATENATE(ACCOUNTS!$L43,\"_\",ACCOUNTS!R43),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S43<>\"\",CONCATENATE(ACCOUNTS!$L43,\"_\",ACCOUNTS!S43),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A44","v":361},{"$f":"ACCOUNTS!B44","v":"Structures & improvement"},{"$f":"ACCOUNTS!C44","v":4156000},0,{"$f":"IF(ACCOUNTS!$M44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$M44),1,E$2)))","v":4156000},{"$f":"IF(ACCOUNTS!$M44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$M44),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$M44),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$M44),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$M44),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$M44),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U44=\"\",0,$C44)","v":0},null,{"$f":"IF(ACCOUNTS!N44<>\"\",CONCATENATE(ACCOUNTS!$L44,\"_\",ACCOUNTS!N44),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O44<>\"\",CONCATENATE(ACCOUNTS!$L44,\"_\",ACCOUNTS!O44),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P44<>\"\",CONCATENATE(ACCOUNTS!$L44,\"_\",ACCOUNTS!P44),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q44<>\"\",CONCATENATE(ACCOUNTS!$L44,\"_\",ACCOUNTS!Q44),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R44<>\"\",CONCATENATE(ACCOUNTS!$L44,\"_\",ACCOUNTS!R44),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S44<>\"\",CONCATENATE(ACCOUNTS!$L44,\"_\",ACCOUNTS!S44),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A45","v":362},{"$f":"ACCOUNTS!B45","v":"Gas Holders"},{"$f":"ACCOUNTS!C45","v":3683000},0,{"$f":"IF(ACCOUNTS!$M45=\"\",0,$C45*(INDEX(INDIRECT(ACCOUNTS!$M45),1,E$2)))","v":3683000},{"$f":"IF(ACCOUNTS!$M45=\"\",0,$C45*(INDEX(INDIRECT(ACCOUNTS!$M45),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M45=\"\",0,$C45*(INDEX(INDIRECT(ACCOUNTS!$M45),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M45=\"\",0,$C45*(INDEX(INDIRECT(ACCOUNTS!$M45),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M45=\"\",0,$C45*(INDEX(INDIRECT(ACCOUNTS!$M45),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M45=\"\",0,$C45*(INDEX(INDIRECT(ACCOUNTS!$M45),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U45=\"\",0,$C45)","v":0},null,{"$f":"IF(ACCOUNTS!N45<>\"\",CONCATENATE(ACCOUNTS!$L45,\"_\",ACCOUNTS!N45),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O45<>\"\",CONCATENATE(ACCOUNTS!$L45,\"_\",ACCOUNTS!O45),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P45<>\"\",CONCATENATE(ACCOUNTS!$L45,\"_\",ACCOUNTS!P45),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q45<>\"\",CONCATENATE(ACCOUNTS!$L45,\"_\",ACCOUNTS!Q45),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R45<>\"\",CONCATENATE(ACCOUNTS!$L45,\"_\",ACCOUNTS!R45),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S45<>\"\",CONCATENATE(ACCOUNTS!$L45,\"_\",ACCOUNTS!S45),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A46","v":363},{"$f":"ACCOUNTS!B46","v":"Purification Equipment"},{"$f":"ACCOUNTS!C46","v":3984000},0,{"$f":"IF(ACCOUNTS!$M46=\"\",0,$C46*(INDEX(INDIRECT(ACCOUNTS!$M46),1,E$2)))","v":3984000},{"$f":"IF(ACCOUNTS!$M46=\"\",0,$C46*(INDEX(INDIRECT(ACCOUNTS!$M46),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M46=\"\",0,$C46*(INDEX(INDIRECT(ACCOUNTS!$M46),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M46=\"\",0,$C46*(INDEX(INDIRECT(ACCOUNTS!$M46),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M46=\"\",0,$C46*(INDEX(INDIRECT(ACCOUNTS!$M46),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M46=\"\",0,$C46*(INDEX(INDIRECT(ACCOUNTS!$M46),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U46=\"\",0,$C46)","v":0},null,{"$f":"IF(ACCOUNTS!N46<>\"\",CONCATENATE(ACCOUNTS!$L46,\"_\",ACCOUNTS!N46),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O46<>\"\",CONCATENATE(ACCOUNTS!$L46,\"_\",ACCOUNTS!O46),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P46<>\"\",CONCATENATE(ACCOUNTS!$L46,\"_\",ACCOUNTS!P46),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q46<>\"\",CONCATENATE(ACCOUNTS!$L46,\"_\",ACCOUNTS!Q46),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R46<>\"\",CONCATENATE(ACCOUNTS!$L46,\"_\",ACCOUNTS!R46),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S46<>\"\",CONCATENATE(ACCOUNTS!$L46,\"_\",ACCOUNTS!S46),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A47","v":364},{"$f":"ACCOUNTS!B47","v":"Terminating & Processing"},{"$f":"ACCOUNTS!C47","v":971000},0,{"$f":"IF(ACCOUNTS!$M47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$M47),1,E$2)))","v":971000},{"$f":"IF(ACCOUNTS!$M47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$M47),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$M47),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$M47),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$M47),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$M47),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U47=\"\",0,$C47)","v":0},null,{"$f":"IF(ACCOUNTS!N47<>\"\",CONCATENATE(ACCOUNTS!$L47,\"_\",ACCOUNTS!N47),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O47<>\"\",CONCATENATE(ACCOUNTS!$L47,\"_\",ACCOUNTS!O47),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P47<>\"\",CONCATENATE(ACCOUNTS!$L47,\"_\",ACCOUNTS!P47),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q47<>\"\",CONCATENATE(ACCOUNTS!$L47,\"_\",ACCOUNTS!Q47),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R47<>\"\",CONCATENATE(ACCOUNTS!$L47,\"_\",ACCOUNTS!R47),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S47<>\"\",CONCATENATE(ACCOUNTS!$L47,\"_\",ACCOUNTS!S47),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A48","v":"~"},{"$f":"ACCOUNTS!B48","v":"~"},{"$f":"ACCOUNTS!C48","v":0},0,{"$f":"IF(ACCOUNTS!$M48=\"\",0,$C48*(INDEX(INDIRECT(ACCOUNTS!$M48),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M48=\"\",0,$C48*(INDEX(INDIRECT(ACCOUNTS!$M48),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M48=\"\",0,$C48*(INDEX(INDIRECT(ACCOUNTS!$M48),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M48=\"\",0,$C48*(INDEX(INDIRECT(ACCOUNTS!$M48),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M48=\"\",0,$C48*(INDEX(INDIRECT(ACCOUNTS!$M48),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M48=\"\",0,$C48*(INDEX(INDIRECT(ACCOUNTS!$M48),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U48=\"\",0,$C48)","v":0},null,{"$f":"IF(ACCOUNTS!N48<>\"\",CONCATENATE(ACCOUNTS!$L48,\"_\",ACCOUNTS!N48),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O48<>\"\",CONCATENATE(ACCOUNTS!$L48,\"_\",ACCOUNTS!O48),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P48<>\"\",CONCATENATE(ACCOUNTS!$L48,\"_\",ACCOUNTS!P48),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q48<>\"\",CONCATENATE(ACCOUNTS!$L48,\"_\",ACCOUNTS!Q48),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R48<>\"\",CONCATENATE(ACCOUNTS!$L48,\"_\",ACCOUNTS!R48),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S48<>\"\",CONCATENATE(ACCOUNTS!$L48,\"_\",ACCOUNTS!S48),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B49","v":"Sub-total"},{"$f":"SUM(C43:C48)","v":14499000},0,{"$f":"SUM(E43:E48)","v":14499000},0,0,0,0,0,null,{"$f":"SUM(L43:L48)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B51","v":"Transmission Plant"},null,0]
[{"$f":"ACCOUNTS!A52","v":365},{"$f":"ACCOUNTS!B52","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C52","v":0},0,{"$f":"IF(ACCOUNTS!$M52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$M52),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$M52),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$M52),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$M52),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$M52),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$M52),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U52=\"\",0,$C52)","v":0},null,{"$f":"IF(ACCOUNTS!N52<>\"\",CONCATENATE(ACCOUNTS!$L52,\"_\",ACCOUNTS!N52),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O52<>\"\",CONCATENATE(ACCOUNTS!$L52,\"_\",ACCOUNTS!O52),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P52<>\"\",CONCATENATE(ACCOUNTS!$L52,\"_\",ACCOUNTS!P52),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q52<>\"\",CONCATENATE(ACCOUNTS!$L52,\"_\",ACCOUNTS!Q52),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R52<>\"\",CONCATENATE(ACCOUNTS!$L52,\"_\",ACCOUNTS!R52),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S52<>\"\",CONCATENATE(ACCOUNTS!$L52,\"_\",ACCOUNTS!S52),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A53","v":366},{"$f":"ACCOUNTS!B53","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C53","v":0},0,{"$f":"IF(ACCOUNTS!$M53=\"\",0,$C53*(INDEX(INDIRECT(ACCOUNTS!$M53),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M53=\"\",0,$C53*(INDEX(INDIRECT(ACCOUNTS!$M53),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M53=\"\",0,$C53*(INDEX(INDIRECT(ACCOUNTS!$M53),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M53=\"\",0,$C53*(INDEX(INDIRECT(ACCOUNTS!$M53),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M53=\"\",0,$C53*(INDEX(INDIRECT(ACCOUNTS!$M53),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M53=\"\",0,$C53*(INDEX(INDIRECT(ACCOUNTS!$M53),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U53=\"\",0,$C53)","v":0},null,{"$f":"IF(ACCOUNTS!N53<>\"\",CONCATENATE(ACCOUNTS!$L53,\"_\",ACCOUNTS!N53),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O53<>\"\",CONCATENATE(ACCOUNTS!$L53,\"_\",ACCOUNTS!O53),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P53<>\"\",CONCATENATE(ACCOUNTS!$L53,\"_\",ACCOUNTS!P53),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q53<>\"\",CONCATENATE(ACCOUNTS!$L53,\"_\",ACCOUNTS!Q53),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R53<>\"\",CONCATENATE(ACCOUNTS!$L53,\"_\",ACCOUNTS!R53),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S53<>\"\",CONCATENATE(ACCOUNTS!$L53,\"_\",ACCOUNTS!S53),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A54","v":367},{"$f":"ACCOUNTS!B54","v":"Mains"},{"$f":"ACCOUNTS!C54","v":0},0,{"$f":"IF(ACCOUNTS!$M54=\"\",0,$C54*(INDEX(INDIRECT(ACCOUNTS!$M54),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M54=\"\",0,$C54*(INDEX(INDIRECT(ACCOUNTS!$M54),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M54=\"\",0,$C54*(INDEX(INDIRECT(ACCOUNTS!$M54),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M54=\"\",0,$C54*(INDEX(INDIRECT(ACCOUNTS!$M54),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M54=\"\",0,$C54*(INDEX(INDIRECT(ACCOUNTS!$M54),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M54=\"\",0,$C54*(INDEX(INDIRECT(ACCOUNTS!$M54),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U54=\"\",0,$C54)","v":0},null,{"$f":"IF(ACCOUNTS!N54<>\"\",CONCATENATE(ACCOUNTS!$L54,\"_\",ACCOUNTS!N54),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O54<>\"\",CONCATENATE(ACCOUNTS!$L54,\"_\",ACCOUNTS!O54),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P54<>\"\",CONCATENATE(ACCOUNTS!$L54,\"_\",ACCOUNTS!P54),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q54<>\"\",CONCATENATE(ACCOUNTS!$L54,\"_\",ACCOUNTS!Q54),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R54<>\"\",CONCATENATE(ACCOUNTS!$L54,\"_\",ACCOUNTS!R54),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S54<>\"\",CONCATENATE(ACCOUNTS!$L54,\"_\",ACCOUNTS!S54),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A55","v":369},{"$f":"ACCOUNTS!B55","v":"M&R Station Equipment"},{"$f":"ACCOUNTS!C55","v":0},0,{"$f":"IF(ACCOUNTS!$M55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$M55),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$M55),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$M55),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$M55),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$M55),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$M55),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U55=\"\",0,$C55)","v":0},null,{"$f":"IF(ACCOUNTS!N55<>\"\",CONCATENATE(ACCOUNTS!$L55,\"_\",ACCOUNTS!N55),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O55<>\"\",CONCATENATE(ACCOUNTS!$L55,\"_\",ACCOUNTS!O55),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P55<>\"\",CONCATENATE(ACCOUNTS!$L55,\"_\",ACCOUNTS!P55),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q55<>\"\",CONCATENATE(ACCOUNTS!$L55,\"_\",ACCOUNTS!Q55),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R55<>\"\",CONCATENATE(ACCOUNTS!$L55,\"_\",ACCOUNTS!R55),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S55<>\"\",CONCATENATE(ACCOUNTS!$L55,\"_\",ACCOUNTS!S55),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A56","v":372},{"$f":"ACCOUNTS!B56","v":"Easements"},{"$f":"ACCOUNTS!C56","v":0},0,{"$f":"IF(ACCOUNTS!$M56=\"\",0,$C56*(INDEX(INDIRECT(ACCOUNTS!$M56),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M56=\"\",0,$C56*(INDEX(INDIRECT(ACCOUNTS!$M56),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M56=\"\",0,$C56*(INDEX(INDIRECT(ACCOUNTS!$M56),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M56=\"\",0,$C56*(INDEX(INDIRECT(ACCOUNTS!$M56),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M56=\"\",0,$C56*(INDEX(INDIRECT(ACCOUNTS!$M56),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M56=\"\",0,$C56*(INDEX(INDIRECT(ACCOUNTS!$M56),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U56=\"\",0,$C56)","v":0},null,{"$f":"IF(ACCOUNTS!N56<>\"\",CONCATENATE(ACCOUNTS!$L56,\"_\",ACCOUNTS!N56),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O56<>\"\",CONCATENATE(ACCOUNTS!$L56,\"_\",ACCOUNTS!O56),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P56<>\"\",CONCATENATE(ACCOUNTS!$L56,\"_\",ACCOUNTS!P56),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q56<>\"\",CONCATENATE(ACCOUNTS!$L56,\"_\",ACCOUNTS!Q56),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R56<>\"\",CONCATENATE(ACCOUNTS!$L56,\"_\",ACCOUNTS!R56),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S56<>\"\",CONCATENATE(ACCOUNTS!$L56,\"_\",ACCOUNTS!S56),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A57","v":"~"},{"$f":"ACCOUNTS!B57","v":"~"},{"$f":"ACCOUNTS!C57","v":0},0,{"$f":"IF(ACCOUNTS!$M57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$M57),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$M57),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$M57),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$M57),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$M57),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$M57),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U57=\"\",0,$C57)","v":0},null,{"$f":"IF(ACCOUNTS!N57<>\"\",CONCATENATE(ACCOUNTS!$L57,\"_\",ACCOUNTS!N57),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O57<>\"\",CONCATENATE(ACCOUNTS!$L57,\"_\",ACCOUNTS!O57),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P57<>\"\",CONCATENATE(ACCOUNTS!$L57,\"_\",ACCOUNTS!P57),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q57<>\"\",CONCATENATE(ACCOUNTS!$L57,\"_\",ACCOUNTS!Q57),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R57<>\"\",CONCATENATE(ACCOUNTS!$L57,\"_\",ACCOUNTS!R57),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S57<>\"\",CONCATENATE(ACCOUNTS!$L57,\"_\",ACCOUNTS!S57),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A58","v":"~"},{"$f":"ACCOUNTS!B58","v":"~"},{"$f":"ACCOUNTS!C58","v":0},0,{"$f":"IF(ACCOUNTS!$M58=\"\",0,$C58*(INDEX(INDIRECT(ACCOUNTS!$M58),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M58=\"\",0,$C58*(INDEX(INDIRECT(ACCOUNTS!$M58),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M58=\"\",0,$C58*(INDEX(INDIRECT(ACCOUNTS!$M58),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M58=\"\",0,$C58*(INDEX(INDIRECT(ACCOUNTS!$M58),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M58=\"\",0,$C58*(INDEX(INDIRECT(ACCOUNTS!$M58),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M58=\"\",0,$C58*(INDEX(INDIRECT(ACCOUNTS!$M58),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U58=\"\",0,$C58)","v":0},null,{"$f":"IF(ACCOUNTS!N58<>\"\",CONCATENATE(ACCOUNTS!$L58,\"_\",ACCOUNTS!N58),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O58<>\"\",CONCATENATE(ACCOUNTS!$L58,\"_\",ACCOUNTS!O58),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P58<>\"\",CONCATENATE(ACCOUNTS!$L58,\"_\",ACCOUNTS!P58),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q58<>\"\",CONCATENATE(ACCOUNTS!$L58,\"_\",ACCOUNTS!Q58),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R58<>\"\",CONCATENATE(ACCOUNTS!$L58,\"_\",ACCOUNTS!R58),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S58<>\"\",CONCATENATE(ACCOUNTS!$L58,\"_\",ACCOUNTS!S58),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A59","v":"~"},{"$f":"ACCOUNTS!B59","v":"~"},{"$f":"ACCOUNTS!C59","v":0},0,{"$f":"IF(ACCOUNTS!$M59=\"\",0,$C59*(INDEX(INDIRECT(ACCOUNTS!$M59),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M59=\"\",0,$C59*(INDEX(INDIRECT(ACCOUNTS!$M59),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M59=\"\",0,$C59*(INDEX(INDIRECT(ACCOUNTS!$M59),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M59=\"\",0,$C59*(INDEX(INDIRECT(ACCOUNTS!$M59),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M59=\"\",0,$C59*(INDEX(INDIRECT(ACCOUNTS!$M59),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M59=\"\",0,$C59*(INDEX(INDIRECT(ACCOUNTS!$M59),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U59=\"\",0,$C59)","v":0},null,{"$f":"IF(ACCOUNTS!N59<>\"\",CONCATENATE(ACCOUNTS!$L59,\"_\",ACCOUNTS!N59),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O59<>\"\",CONCATENATE(ACCOUNTS!$L59,\"_\",ACCOUNTS!O59),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P59<>\"\",CONCATENATE(ACCOUNTS!$L59,\"_\",ACCOUNTS!P59),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q59<>\"\",CONCATENATE(ACCOUNTS!$L59,\"_\",ACCOUNTS!Q59),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R59<>\"\",CONCATENATE(ACCOUNTS!$L59,\"_\",ACCOUNTS!R59),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S59<>\"\",CONCATENATE(ACCOUNTS!$L59,\"_\",ACCOUNTS!S59),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B60","v":"Sub-total"},{"$f":"SUM(C52:C59)","v":0},0,{"$f":"SUM(E52:E59)","v":0},0,0,0,0,0,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B62","v":"Distribution Plant"},null,0]
[{"$f":"ACCOUNTS!A63","v":373},{"$f":"ACCOUNTS!B63","v":"Easements"},{"$f":"ACCOUNTS!C63","v":0},0,{"$f":"IF(ACCOUNTS!$M63=\"\",0,$C63*(INDEX(INDIRECT(ACCOUNTS!$M63),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M63=\"\",0,$C63*(INDEX(INDIRECT(ACCOUNTS!$M63),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M63=\"\",0,$C63*(INDEX(INDIRECT(ACCOUNTS!$M63),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M63=\"\",0,$C63*(INDEX(INDIRECT(ACCOUNTS!$M63),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M63=\"\",0,$C63*(INDEX(INDIRECT(ACCOUNTS!$M63),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M63=\"\",0,$C63*(INDEX(INDIRECT(ACCOUNTS!$M63),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U63=\"\",0,$C63)","v":0},null,{"$f":"IF(ACCOUNTS!N63<>\"\",CONCATENATE(ACCOUNTS!$L63,\"_\",ACCOUNTS!N63),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O63<>\"\",CONCATENATE(ACCOUNTS!$L63,\"_\",ACCOUNTS!O63),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P63<>\"\",CONCATENATE(ACCOUNTS!$L63,\"_\",ACCOUNTS!P63),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q63<>\"\",CONCATENATE(ACCOUNTS!$L63,\"_\",ACCOUNTS!Q63),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R63<>\"\",CONCATENATE(ACCOUNTS!$L63,\"_\",ACCOUNTS!R63),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S63<>\"\",CONCATENATE(ACCOUNTS!$L63,\"_\",ACCOUNTS!S63),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A64","v":374},{"$f":"ACCOUNTS!B64","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C64","v":24123000},0,{"$f":"IF(ACCOUNTS!$M64=\"\",0,$C64*(INDEX(INDIRECT(ACCOUNTS!$M64),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M64=\"\",0,$C64*(INDEX(INDIRECT(ACCOUNTS!$M64),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M64=\"\",0,$C64*(INDEX(INDIRECT(ACCOUNTS!$M64),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M64=\"\",0,$C64*(INDEX(INDIRECT(ACCOUNTS!$M64),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M64=\"\",0,$C64*(INDEX(INDIRECT(ACCOUNTS!$M64),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M64=\"\",0,$C64*(INDEX(INDIRECT(ACCOUNTS!$M64),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U64=\"\",0,$C64)","v":24123000},null,{"$f":"IF(ACCOUNTS!N64<>\"\",CONCATENATE(ACCOUNTS!$L64,\"_\",ACCOUNTS!N64),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O64<>\"\",CONCATENATE(ACCOUNTS!$L64,\"_\",ACCOUNTS!O64),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P64<>\"\",CONCATENATE(ACCOUNTS!$L64,\"_\",ACCOUNTS!P64),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q64<>\"\",CONCATENATE(ACCOUNTS!$L64,\"_\",ACCOUNTS!Q64),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R64<>\"\",CONCATENATE(ACCOUNTS!$L64,\"_\",ACCOUNTS!R64),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S64<>\"\",CONCATENATE(ACCOUNTS!$L64,\"_\",ACCOUNTS!S64),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A65","v":375},{"$f":"ACCOUNTS!B65","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C65","v":45726445.390000001},{"$f":"SUM(E65:L65)-C65","v":0},{"$f":"IF(ACCOUNTS!$M65=\"\",0,$C65*(INDEX(INDIRECT(ACCOUNTS!$M65),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M65=\"\",0,$C65*(INDEX(INDIRECT(ACCOUNTS!$M65),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M65=\"\",0,$C65*(INDEX(INDIRECT(ACCOUNTS!$M65),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M65=\"\",0,$C65*(INDEX(INDIRECT(ACCOUNTS!$M65),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M65=\"\",0,$C65*(INDEX(INDIRECT(ACCOUNTS!$M65),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M65=\"\",0,$C65*(INDEX(INDIRECT(ACCOUNTS!$M65),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U65=\"\",0,$C65)","v":45726445.390000001},null,{"$f":"IF(ACCOUNTS!N65<>\"\",CONCATENATE(ACCOUNTS!$L65,\"_\",ACCOUNTS!N65),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O65<>\"\",CONCATENATE(ACCOUNTS!$L65,\"_\",ACCOUNTS!O65),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P65<>\"\",CONCATENATE(ACCOUNTS!$L65,\"_\",ACCOUNTS!P65),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q65<>\"\",CONCATENATE(ACCOUNTS!$L65,\"_\",ACCOUNTS!Q65),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R65<>\"\",CONCATENATE(ACCOUNTS!$L65,\"_\",ACCOUNTS!R65),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S65<>\"\",CONCATENATE(ACCOUNTS!$L65,\"_\",ACCOUNTS!S65),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A66","v":376},{"$f":"ACCOUNTS!B66","v":"Mains"},{"$f":"ACCOUNTS!C66","v":640064404.95377219},0,{"$f":"IF(ACCOUNTS!$M66=\"\",0,$C66*(INDEX(INDIRECT(ACCOUNTS!$M66),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M66=\"\",0,$C66*(INDEX(INDIRECT(ACCOUNTS!$M66),1,F$2)))","v":640064404.95377219},{"$f":"IF(ACCOUNTS!$M66=\"\",0,$C66*(INDEX(INDIRECT(ACCOUNTS!$M66),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M66=\"\",0,$C66*(INDEX(INDIRECT(ACCOUNTS!$M66),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M66=\"\",0,$C66*(INDEX(INDIRECT(ACCOUNTS!$M66),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M66=\"\",0,$C66*(INDEX(INDIRECT(ACCOUNTS!$M66),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U66=\"\",0,$C66)","v":0},null,{"$f":"IF(ACCOUNTS!N66<>\"\",CONCATENATE(ACCOUNTS!$L66,\"_\",ACCOUNTS!N66),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O66<>\"\",CONCATENATE(ACCOUNTS!$L66,\"_\",ACCOUNTS!O66),\" \")","v":"F_DISTR_A_MAINS"},{"$f":"IF(ACCOUNTS!P66<>\"\",CONCATENATE(ACCOUNTS!$L66,\"_\",ACCOUNTS!P66),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q66<>\"\",CONCATENATE(ACCOUNTS!$L66,\"_\",ACCOUNTS!Q66),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R66<>\"\",CONCATENATE(ACCOUNTS!$L66,\"_\",ACCOUNTS!R66),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S66<>\"\",CONCATENATE(ACCOUNTS!$L66,\"_\",ACCOUNTS!S66),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A67","v":376},{"$f":"ACCOUNTS!B67","v":"Mains - Peak"},{"$f":"ACCOUNTS!C67","v":1346714715.1062276},{"$f":"SUM(E67:L67)-C67","v":0},{"$f":"IF(ACCOUNTS!$M67=\"\",0,$C67*(INDEX(INDIRECT(ACCOUNTS!$M67),1,E$2)))","v":1346714715.1062276},{"$f":"IF(ACCOUNTS!$M67=\"\",0,$C67*(INDEX(INDIRECT(ACCOUNTS!$M67),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M67=\"\",0,$C67*(INDEX(INDIRECT(ACCOUNTS!$M67),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M67=\"\",0,$C67*(INDEX(INDIRECT(ACCOUNTS!$M67),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M67=\"\",0,$C67*(INDEX(INDIRECT(ACCOUNTS!$M67),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M67=\"\",0,$C67*(INDEX(INDIRECT(ACCOUNTS!$M67),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U67=\"\",0,$C67)","v":0},null,{"$f":"IF(ACCOUNTS!N67<>\"\",CONCATENATE(ACCOUNTS!$L67,\"_\",ACCOUNTS!N67),\" \")","v":"F_DISTR_P_MAINS"},{"$f":"IF(ACCOUNTS!O67<>\"\",CONCATENATE(ACCOUNTS!$L67,\"_\",ACCOUNTS!O67),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P67<>\"\",CONCATENATE(ACCOUNTS!$L67,\"_\",ACCOUNTS!P67),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q67<>\"\",CONCATENATE(ACCOUNTS!$L67,\"_\",ACCOUNTS!Q67),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R67<>\"\",CONCATENATE(ACCOUNTS!$L67,\"_\",ACCOUNTS!R67),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S67<>\"\",CONCATENATE(ACCOUNTS!$L67,\"_\",ACCOUNTS!S67),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A68","v":376},{"$f":"ACCOUNTS!B68","v":"Mains - LNG Related"},{"$f":"ACCOUNTS!C68","v":31525879.940000001},{"$f":"SUM(E68:L68)-C68","v":0},{"$f":"IF(ACCOUNTS!$M68=\"\",0,$C68*(INDEX(INDIRECT(ACCOUNTS!$M68),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M68=\"\",0,$C68*(INDEX(INDIRECT(ACCOUNTS!$M68),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M68=\"\",0,$C68*(INDEX(INDIRECT(ACCOUNTS!$M68),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M68=\"\",0,$C68*(INDEX(INDIRECT(ACCOUNTS!$M68),1,H$2)))","v":31525879.940000001},{"$f":"IF(ACCOUNTS!$M68=\"\",0,$C68*(INDEX(INDIRECT(ACCOUNTS!$M68),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M68=\"\",0,$C68*(INDEX(INDIRECT(ACCOUNTS!$M68),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U68=\"\",0,$C68)","v":0},null,{"$f":"IF(ACCOUNTS!N68<>\"\",CONCATENATE(ACCOUNTS!$L68,\"_\",ACCOUNTS!N68),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O68<>\"\",CONCATENATE(ACCOUNTS!$L68,\"_\",ACCOUNTS!O68),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P68<>\"\",CONCATENATE(ACCOUNTS!$L68,\"_\",ACCOUNTS!P68),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q68<>\"\",CONCATENATE(ACCOUNTS!$L68,\"_\",ACCOUNTS!Q68),\" \")","v":"F_STORG_LNGMAINS"},{"$f":"IF(ACCOUNTS!R68<>\"\",CONCATENATE(ACCOUNTS!$L68,\"_\",ACCOUNTS!R68),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S68<>\"\",CONCATENATE(ACCOUNTS!$L68,\"_\",ACCOUNTS!S68),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A69","v":378},{"$f":"ACCOUNTS!B69","v":"Meas. & Reg. Station Equip.- Gen."},{"$f":"ACCOUNTS!C69","v":40955789.625223055},0,{"$f":"IF(ACCOUNTS!$M69=\"\",0,$C69*(INDEX(INDIRECT(ACCOUNTS!$M69),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M69=\"\",0,$C69*(INDEX(INDIRECT(ACCOUNTS!$M69),1,F$2)))","v":40955789.625223055},{"$f":"IF(ACCOUNTS!$M69=\"\",0,$C69*(INDEX(INDIRECT(ACCOUNTS!$M69),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M69=\"\",0,$C69*(INDEX(INDIRECT(ACCOUNTS!$M69),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M69=\"\",0,$C69*(INDEX(INDIRECT(ACCOUNTS!$M69),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M69=\"\",0,$C69*(INDEX(INDIRECT(ACCOUNTS!$M69),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U69=\"\",0,$C69)","v":0},null,{"$f":"IF(ACCOUNTS!N69<>\"\",CONCATENATE(ACCOUNTS!$L69,\"_\",ACCOUNTS!N69),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O69<>\"\",CONCATENATE(ACCOUNTS!$L69,\"_\",ACCOUNTS!O69),\" \")","v":"F_DISTR_COM_1"},{"$f":"IF(ACCOUNTS!P69<>\"\",CONCATENATE(ACCOUNTS!$L69,\"_\",ACCOUNTS!P69),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q69<>\"\",CONCATENATE(ACCOUNTS!$L69,\"_\",ACCOUNTS!Q69),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R69<>\"\",CONCATENATE(ACCOUNTS!$L69,\"_\",ACCOUNTS!R69),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S69<>\"\",CONCATENATE(ACCOUNTS!$L69,\"_\",ACCOUNTS!S69),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A70","v":378},{"$f":"ACCOUNTS!B70","v":"Meas. & Reg. Station Equip.- Peak"},{"$f":"ACCOUNTS!C70","v":86172210.37477693},{"$f":"SUM(E70:L70)-C70","v":0},{"$f":"IF(ACCOUNTS!$M70=\"\",0,$C70*(INDEX(INDIRECT(ACCOUNTS!$M70),1,E$2)))","v":86172210.37477693},{"$f":"IF(ACCOUNTS!$M70=\"\",0,$C70*(INDEX(INDIRECT(ACCOUNTS!$M70),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M70=\"\",0,$C70*(INDEX(INDIRECT(ACCOUNTS!$M70),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M70=\"\",0,$C70*(INDEX(INDIRECT(ACCOUNTS!$M70),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M70=\"\",0,$C70*(INDEX(INDIRECT(ACCOUNTS!$M70),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M70=\"\",0,$C70*(INDEX(INDIRECT(ACCOUNTS!$M70),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U70=\"\",0,$C70)","v":0},null,{"$f":"IF(ACCOUNTS!N70<>\"\",CONCATENATE(ACCOUNTS!$L70,\"_\",ACCOUNTS!N70),\" \")","v":"F_DISTR_PDAY"},{"$f":"IF(ACCOUNTS!O70<>\"\",CONCATENATE(ACCOUNTS!$L70,\"_\",ACCOUNTS!O70),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P70<>\"\",CONCATENATE(ACCOUNTS!$L70,\"_\",ACCOUNTS!P70),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q70<>\"\",CONCATENATE(ACCOUNTS!$L70,\"_\",ACCOUNTS!Q70),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R70<>\"\",CONCATENATE(ACCOUNTS!$L70,\"_\",ACCOUNTS!R70),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S70<>\"\",CONCATENATE(ACCOUNTS!$L70,\"_\",ACCOUNTS!S70),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A71","v":380},{"$f":"ACCOUNTS!B71","v":"Services"},{"$f":"ACCOUNTS!C71","v":1165290124.7571113},0,{"$f":"IF(ACCOUNTS!$M71=\"\",0,$C71*(INDEX(INDIRECT(ACCOUNTS!$M71),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M71=\"\",0,$C71*(INDEX(INDIRECT(ACCOUNTS!$M71),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M71=\"\",0,$C71*(INDEX(INDIRECT(ACCOUNTS!$M71),1,G$2)))","v":1165290124.7571113},{"$f":"IF(ACCOUNTS!$M71=\"\",0,$C71*(INDEX(INDIRECT(ACCOUNTS!$M71),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M71=\"\",0,$C71*(INDEX(INDIRECT(ACCOUNTS!$M71),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M71=\"\",0,$C71*(INDEX(INDIRECT(ACCOUNTS!$M71),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U71=\"\",0,$C71)","v":0},null,{"$f":"IF(ACCOUNTS!N71<>\"\",CONCATENATE(ACCOUNTS!$L71,\"_\",ACCOUNTS!N71),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O71<>\"\",CONCATENATE(ACCOUNTS!$L71,\"_\",ACCOUNTS!O71),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P71<>\"\",CONCATENATE(ACCOUNTS!$L71,\"_\",ACCOUNTS!P71),\" \")","v":"F_DISTR_SERV"},{"$f":"IF(ACCOUNTS!Q71<>\"\",CONCATENATE(ACCOUNTS!$L71,\"_\",ACCOUNTS!Q71),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R71<>\"\",CONCATENATE(ACCOUNTS!$L71,\"_\",ACCOUNTS!R71),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S71<>\"\",CONCATENATE(ACCOUNTS!$L71,\"_\",ACCOUNTS!S71),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A72","v":380},{"$f":"ACCOUNTS!B72","v":"Services - DIR"},{"$f":"ACCOUNTS!C72","v":11129875.242888613},0,{"$f":"IF(ACCOUNTS!$M72=\"\",0,$C72*(INDEX(INDIRECT(ACCOUNTS!$M72),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M72=\"\",0,$C72*(INDEX(INDIRECT(ACCOUNTS!$M72),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M72=\"\",0,$C72*(INDEX(INDIRECT(ACCOUNTS!$M72),1,G$2)))","v":11129875.242888613},{"$f":"IF(ACCOUNTS!$M72=\"\",0,$C72*(INDEX(INDIRECT(ACCOUNTS!$M72),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M72=\"\",0,$C72*(INDEX(INDIRECT(ACCOUNTS!$M72),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M72=\"\",0,$C72*(INDEX(INDIRECT(ACCOUNTS!$M72),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U72=\"\",0,$C72)","v":0},null,{"$f":"IF(ACCOUNTS!N72<>\"\",CONCATENATE(ACCOUNTS!$L72,\"_\",ACCOUNTS!N72),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O72<>\"\",CONCATENATE(ACCOUNTS!$L72,\"_\",ACCOUNTS!O72),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P72<>\"\",CONCATENATE(ACCOUNTS!$L72,\"_\",ACCOUNTS!P72),\" \")","v":"F_DISTR_DIR_380"},{"$f":"IF(ACCOUNTS!Q72<>\"\",CONCATENATE(ACCOUNTS!$L72,\"_\",ACCOUNTS!Q72),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R72<>\"\",CONCATENATE(ACCOUNTS!$L72,\"_\",ACCOUNTS!R72),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S72<>\"\",CONCATENATE(ACCOUNTS!$L72,\"_\",ACCOUNTS!S72),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A73","v":381},{"$f":"ACCOUNTS!B73","v":"Meters"},{"$f":"ACCOUNTS!C73","v":132138613.95963211},{"$f":"SUM(E73:L73)-C73","v":0},{"$f":"IF(ACCOUNTS!$M73=\"\",0,$C73*(INDEX(INDIRECT(ACCOUNTS!$M73),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M73=\"\",0,$C73*(INDEX(INDIRECT(ACCOUNTS!$M73),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M73=\"\",0,$C73*(INDEX(INDIRECT(ACCOUNTS!$M73),1,G$2)))","v":132138613.95963211},{"$f":"IF(ACCOUNTS!$M73=\"\",0,$C73*(INDEX(INDIRECT(ACCOUNTS!$M73),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M73=\"\",0,$C73*(INDEX(INDIRECT(ACCOUNTS!$M73),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M73=\"\",0,$C73*(INDEX(INDIRECT(ACCOUNTS!$M73),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U73=\"\",0,$C73)","v":0},null,{"$f":"IF(ACCOUNTS!N73<>\"\",CONCATENATE(ACCOUNTS!$L73,\"_\",ACCOUNTS!N73),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O73<>\"\",CONCATENATE(ACCOUNTS!$L73,\"_\",ACCOUNTS!O73),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P73<>\"\",CONCATENATE(ACCOUNTS!$L73,\"_\",ACCOUNTS!P73),\" \")","v":"F_DISTR_MTRS_CUS"},{"$f":"IF(ACCOUNTS!Q73<>\"\",CONCATENATE(ACCOUNTS!$L73,\"_\",ACCOUNTS!Q73),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R73<>\"\",CONCATENATE(ACCOUNTS!$L73,\"_\",ACCOUNTS!R73),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S73<>\"\",CONCATENATE(ACCOUNTS!$L73,\"_\",ACCOUNTS!S73),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A74","v":382},{"$f":"ACCOUNTS!B74","v":"Meter Installations"},{"$f":"ACCOUNTS!C74","v":182836000},0,{"$f":"IF(ACCOUNTS!$M74=\"\",0,$C74*(INDEX(INDIRECT(ACCOUNTS!$M74),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M74=\"\",0,$C74*(INDEX(INDIRECT(ACCOUNTS!$M74),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M74=\"\",0,$C74*(INDEX(INDIRECT(ACCOUNTS!$M74),1,G$2)))","v":182836000},{"$f":"IF(ACCOUNTS!$M74=\"\",0,$C74*(INDEX(INDIRECT(ACCOUNTS!$M74),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M74=\"\",0,$C74*(INDEX(INDIRECT(ACCOUNTS!$M74),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M74=\"\",0,$C74*(INDEX(INDIRECT(ACCOUNTS!$M74),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U74=\"\",0,$C74)","v":0},null,{"$f":"IF(ACCOUNTS!N74<>\"\",CONCATENATE(ACCOUNTS!$L74,\"_\",ACCOUNTS!N74),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O74<>\"\",CONCATENATE(ACCOUNTS!$L74,\"_\",ACCOUNTS!O74),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P74<>\"\",CONCATENATE(ACCOUNTS!$L74,\"_\",ACCOUNTS!P74),\" \")","v":"F_DISTR_MTRS_INST"},{"$f":"IF(ACCOUNTS!Q74<>\"\",CONCATENATE(ACCOUNTS!$L74,\"_\",ACCOUNTS!Q74),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R74<>\"\",CONCATENATE(ACCOUNTS!$L74,\"_\",ACCOUNTS!R74),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S74<>\"\",CONCATENATE(ACCOUNTS!$L74,\"_\",ACCOUNTS!S74),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A75","v":383},{"$f":"ACCOUNTS!B75","v":"House Regulators"},{"$f":"ACCOUNTS!C75","v":17726000},0,{"$f":"IF(ACCOUNTS!$M75=\"\",0,$C75*(INDEX(INDIRECT(ACCOUNTS!$M75),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M75=\"\",0,$C75*(INDEX(INDIRECT(ACCOUNTS!$M75),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M75=\"\",0,$C75*(INDEX(INDIRECT(ACCOUNTS!$M75),1,G$2)))","v":17726000},{"$f":"IF(ACCOUNTS!$M75=\"\",0,$C75*(INDEX(INDIRECT(ACCOUNTS!$M75),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M75=\"\",0,$C75*(INDEX(INDIRECT(ACCOUNTS!$M75),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M75=\"\",0,$C75*(INDEX(INDIRECT(ACCOUNTS!$M75),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U75=\"\",0,$C75)","v":0},null,{"$f":"IF(ACCOUNTS!N75<>\"\",CONCATENATE(ACCOUNTS!$L75,\"_\",ACCOUNTS!N75),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O75<>\"\",CONCATENATE(ACCOUNTS!$L75,\"_\",ACCOUNTS!O75),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P75<>\"\",CONCATENATE(ACCOUNTS!$L75,\"_\",ACCOUNTS!P75),\" \")","v":"F_DISTR_MTRS_CUS"},{"$f":"IF(ACCOUNTS!Q75<>\"\",CONCATENATE(ACCOUNTS!$L75,\"_\",ACCOUNTS!Q75),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R75<>\"\",CONCATENATE(ACCOUNTS!$L75,\"_\",ACCOUNTS!R75),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S75<>\"\",CONCATENATE(ACCOUNTS!$L75,\"_\",ACCOUNTS!S75),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A76","v":384},{"$f":"ACCOUNTS!B76","v":"House Regulators Installations"},{"$f":"ACCOUNTS!C76","v":83089000},{"$f":"SUM(E76:L76)-C76","v":0},{"$f":"IF(ACCOUNTS!$M76=\"\",0,$C76*(INDEX(INDIRECT(ACCOUNTS!$M76),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M76=\"\",0,$C76*(INDEX(INDIRECT(ACCOUNTS!$M76),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M76=\"\",0,$C76*(INDEX(INDIRECT(ACCOUNTS!$M76),1,G$2)))","v":83089000},{"$f":"IF(ACCOUNTS!$M76=\"\",0,$C76*(INDEX(INDIRECT(ACCOUNTS!$M76),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M76=\"\",0,$C76*(INDEX(INDIRECT(ACCOUNTS!$M76),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M76=\"\",0,$C76*(INDEX(INDIRECT(ACCOUNTS!$M76),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U76=\"\",0,$C76)","v":0},null,{"$f":"IF(ACCOUNTS!N76<>\"\",CONCATENATE(ACCOUNTS!$L76,\"_\",ACCOUNTS!N76),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O76<>\"\",CONCATENATE(ACCOUNTS!$L76,\"_\",ACCOUNTS!O76),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P76<>\"\",CONCATENATE(ACCOUNTS!$L76,\"_\",ACCOUNTS!P76),\" \")","v":"F_DISTR_MTRS_CUS"},{"$f":"IF(ACCOUNTS!Q76<>\"\",CONCATENATE(ACCOUNTS!$L76,\"_\",ACCOUNTS!Q76),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R76<>\"\",CONCATENATE(ACCOUNTS!$L76,\"_\",ACCOUNTS!R76),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S76<>\"\",CONCATENATE(ACCOUNTS!$L76,\"_\",ACCOUNTS!S76),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A77","v":385},{"$f":"ACCOUNTS!B77","v":"Indust. Meas. & Reg. Station Equip."},{"$f":"ACCOUNTS!C77","v":43475000},{"$f":"SUM(E77:L77)-C77","v":0},{"$f":"IF(ACCOUNTS!$M77=\"\",0,$C77*(INDEX(INDIRECT(ACCOUNTS!$M77),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M77=\"\",0,$C77*(INDEX(INDIRECT(ACCOUNTS!$M77),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M77=\"\",0,$C77*(INDEX(INDIRECT(ACCOUNTS!$M77),1,G$2)))","v":43475000},{"$f":"IF(ACCOUNTS!$M77=\"\",0,$C77*(INDEX(INDIRECT(ACCOUNTS!$M77),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M77=\"\",0,$C77*(INDEX(INDIRECT(ACCOUNTS!$M77),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M77=\"\",0,$C77*(INDEX(INDIRECT(ACCOUNTS!$M77),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U77=\"\",0,$C77)","v":0},null,{"$f":"IF(ACCOUNTS!N77<>\"\",CONCATENATE(ACCOUNTS!$L77,\"_\",ACCOUNTS!N77),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O77<>\"\",CONCATENATE(ACCOUNTS!$L77,\"_\",ACCOUNTS!O77),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P77<>\"\",CONCATENATE(ACCOUNTS!$L77,\"_\",ACCOUNTS!P77),\" \")","v":"F_DISTR_MTRS_385"},{"$f":"IF(ACCOUNTS!Q77<>\"\",CONCATENATE(ACCOUNTS!$L77,\"_\",ACCOUNTS!Q77),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R77<>\"\",CONCATENATE(ACCOUNTS!$L77,\"_\",ACCOUNTS!R77),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S77<>\"\",CONCATENATE(ACCOUNTS!$L77,\"_\",ACCOUNTS!S77),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A78","v":386},{"$f":"ACCOUNTS!B78","v":"Rental Property on Customers Premise"},{"$f":"ACCOUNTS!C78","v":20144000},{"$f":"SUM(E78:L78)-C78","v":0},{"$f":"IF(ACCOUNTS!$M78=\"\",0,$C78*(INDEX(INDIRECT(ACCOUNTS!$M78),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M78=\"\",0,$C78*(INDEX(INDIRECT(ACCOUNTS!$M78),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M78=\"\",0,$C78*(INDEX(INDIRECT(ACCOUNTS!$M78),1,G$2)))","v":20144000},{"$f":"IF(ACCOUNTS!$M78=\"\",0,$C78*(INDEX(INDIRECT(ACCOUNTS!$M78),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M78=\"\",0,$C78*(INDEX(INDIRECT(ACCOUNTS!$M78),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M78=\"\",0,$C78*(INDEX(INDIRECT(ACCOUNTS!$M78),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U78=\"\",0,$C78)","v":0},null,{"$f":"IF(ACCOUNTS!N78<>\"\",CONCATENATE(ACCOUNTS!$L78,\"_\",ACCOUNTS!N78),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O78<>\"\",CONCATENATE(ACCOUNTS!$L78,\"_\",ACCOUNTS!O78),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P78<>\"\",CONCATENATE(ACCOUNTS!$L78,\"_\",ACCOUNTS!P78),\" \")","v":"F_DISTR_DIR_386"},{"$f":"IF(ACCOUNTS!Q78<>\"\",CONCATENATE(ACCOUNTS!$L78,\"_\",ACCOUNTS!Q78),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R78<>\"\",CONCATENATE(ACCOUNTS!$L78,\"_\",ACCOUNTS!R78),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S78<>\"\",CONCATENATE(ACCOUNTS!$L78,\"_\",ACCOUNTS!S78),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A79","v":387},{"$f":"ACCOUNTS!B79","v":"Other Equipment"},{"$f":"ACCOUNTS!C79","v":5000000},0,{"$f":"IF(ACCOUNTS!$M79=\"\",0,$C79*(INDEX(INDIRECT(ACCOUNTS!$M79),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M79=\"\",0,$C79*(INDEX(INDIRECT(ACCOUNTS!$M79),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M79=\"\",0,$C79*(INDEX(INDIRECT(ACCOUNTS!$M79),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M79=\"\",0,$C79*(INDEX(INDIRECT(ACCOUNTS!$M79),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M79=\"\",0,$C79*(INDEX(INDIRECT(ACCOUNTS!$M79),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M79=\"\",0,$C79*(INDEX(INDIRECT(ACCOUNTS!$M79),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U79=\"\",0,$C79)","v":5000000},null,{"$f":"IF(ACCOUNTS!N79<>\"\",CONCATENATE(ACCOUNTS!$L79,\"_\",ACCOUNTS!N79),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O79<>\"\",CONCATENATE(ACCOUNTS!$L79,\"_\",ACCOUNTS!O79),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P79<>\"\",CONCATENATE(ACCOUNTS!$L79,\"_\",ACCOUNTS!P79),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q79<>\"\",CONCATENATE(ACCOUNTS!$L79,\"_\",ACCOUNTS!Q79),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R79<>\"\",CONCATENATE(ACCOUNTS!$L79,\"_\",ACCOUNTS!R79),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S79<>\"\",CONCATENATE(ACCOUNTS!$L79,\"_\",ACCOUNTS!S79),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A80","v":388},{"$f":"ACCOUNTS!B80","v":"ARO"},{"$f":"ACCOUNTS!C80","v":10127000},0,{"$f":"IF(ACCOUNTS!$M80=\"\",0,$C80*(INDEX(INDIRECT(ACCOUNTS!$M80),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M80=\"\",0,$C80*(INDEX(INDIRECT(ACCOUNTS!$M80),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M80=\"\",0,$C80*(INDEX(INDIRECT(ACCOUNTS!$M80),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M80=\"\",0,$C80*(INDEX(INDIRECT(ACCOUNTS!$M80),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M80=\"\",0,$C80*(INDEX(INDIRECT(ACCOUNTS!$M80),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M80=\"\",0,$C80*(INDEX(INDIRECT(ACCOUNTS!$M80),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U80=\"\",0,$C80)","v":10127000},null,{"$f":"IF(ACCOUNTS!N80<>\"\",CONCATENATE(ACCOUNTS!$L80,\"_\",ACCOUNTS!N80),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O80<>\"\",CONCATENATE(ACCOUNTS!$L80,\"_\",ACCOUNTS!O80),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P80<>\"\",CONCATENATE(ACCOUNTS!$L80,\"_\",ACCOUNTS!P80),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q80<>\"\",CONCATENATE(ACCOUNTS!$L80,\"_\",ACCOUNTS!Q80),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R80<>\"\",CONCATENATE(ACCOUNTS!$L80,\"_\",ACCOUNTS!R80),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S80<>\"\",CONCATENATE(ACCOUNTS!$L80,\"_\",ACCOUNTS!S80),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A81","v":"~"},{"$f":"ACCOUNTS!B81","v":"~"},{"$f":"ACCOUNTS!C81","v":0},{"$f":"SUM(E81:L81)-C81","v":0},{"$f":"IF(ACCOUNTS!$M81=\"\",0,$C81*(INDEX(INDIRECT(ACCOUNTS!$M81),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M81=\"\",0,$C81*(INDEX(INDIRECT(ACCOUNTS!$M81),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M81=\"\",0,$C81*(INDEX(INDIRECT(ACCOUNTS!$M81),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M81=\"\",0,$C81*(INDEX(INDIRECT(ACCOUNTS!$M81),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M81=\"\",0,$C81*(INDEX(INDIRECT(ACCOUNTS!$M81),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M81=\"\",0,$C81*(INDEX(INDIRECT(ACCOUNTS!$M81),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U81=\"\",0,$C81)","v":0},null,{"$f":"IF(ACCOUNTS!N81<>\"\",CONCATENATE(ACCOUNTS!$L81,\"_\",ACCOUNTS!N81),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O81<>\"\",CONCATENATE(ACCOUNTS!$L81,\"_\",ACCOUNTS!O81),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P81<>\"\",CONCATENATE(ACCOUNTS!$L81,\"_\",ACCOUNTS!P81),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q81<>\"\",CONCATENATE(ACCOUNTS!$L81,\"_\",ACCOUNTS!Q81),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R81<>\"\",CONCATENATE(ACCOUNTS!$L81,\"_\",ACCOUNTS!R81),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S81<>\"\",CONCATENATE(ACCOUNTS!$L81,\"_\",ACCOUNTS!S81),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A82","v":"~"},{"$f":"ACCOUNTS!B82","v":"~"},{"$f":"ACCOUNTS!C82","v":0},0,{"$f":"IF(ACCOUNTS!$M82=\"\",0,$C82*(INDEX(INDIRECT(ACCOUNTS!$M82),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M82=\"\",0,$C82*(INDEX(INDIRECT(ACCOUNTS!$M82),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M82=\"\",0,$C82*(INDEX(INDIRECT(ACCOUNTS!$M82),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M82=\"\",0,$C82*(INDEX(INDIRECT(ACCOUNTS!$M82),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M82=\"\",0,$C82*(INDEX(INDIRECT(ACCOUNTS!$M82),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M82=\"\",0,$C82*(INDEX(INDIRECT(ACCOUNTS!$M82),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U82=\"\",0,$C82)","v":0},null,{"$f":"IF(ACCOUNTS!N82<>\"\",CONCATENATE(ACCOUNTS!$L82,\"_\",ACCOUNTS!N82),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O82<>\"\",CONCATENATE(ACCOUNTS!$L82,\"_\",ACCOUNTS!O82),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P82<>\"\",CONCATENATE(ACCOUNTS!$L82,\"_\",ACCOUNTS!P82),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q82<>\"\",CONCATENATE(ACCOUNTS!$L82,\"_\",ACCOUNTS!Q82),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R82<>\"\",CONCATENATE(ACCOUNTS!$L82,\"_\",ACCOUNTS!R82),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S82<>\"\",CONCATENATE(ACCOUNTS!$L82,\"_\",ACCOUNTS!S82),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B83","v":"Sub-total"},{"$f":"SUM(C63:C82)","v":3886238059.3496313},0,{"$f":"SUM(E63:E82)","v":1432886925.4810045},681020194.57899523,1655828613.9596322,31525879.940000001,0,0,null,{"$f":"SUM(L63:L82)","v":84976445.390000001}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B85","v":"General Plant"},null,0]
[{"$f":"ACCOUNTS!A86","v":389},{"$f":"ACCOUNTS!B86","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C86","v":15709776.700000001},0,{"$f":"IF(ACCOUNTS!$M86=\"\",0,$C86*(INDEX(INDIRECT(ACCOUNTS!$M86),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M86=\"\",0,$C86*(INDEX(INDIRECT(ACCOUNTS!$M86),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M86=\"\",0,$C86*(INDEX(INDIRECT(ACCOUNTS!$M86),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M86=\"\",0,$C86*(INDEX(INDIRECT(ACCOUNTS!$M86),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M86=\"\",0,$C86*(INDEX(INDIRECT(ACCOUNTS!$M86),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M86=\"\",0,$C86*(INDEX(INDIRECT(ACCOUNTS!$M86),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U86=\"\",0,$C86)","v":15709776.700000001},null,{"$f":"IF(ACCOUNTS!N86<>\"\",CONCATENATE(ACCOUNTS!$L86,\"_\",ACCOUNTS!N86),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O86<>\"\",CONCATENATE(ACCOUNTS!$L86,\"_\",ACCOUNTS!O86),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P86<>\"\",CONCATENATE(ACCOUNTS!$L86,\"_\",ACCOUNTS!P86),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q86<>\"\",CONCATENATE(ACCOUNTS!$L86,\"_\",ACCOUNTS!Q86),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R86<>\"\",CONCATENATE(ACCOUNTS!$L86,\"_\",ACCOUNTS!R86),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S86<>\"\",CONCATENATE(ACCOUNTS!$L86,\"_\",ACCOUNTS!S86),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A87","v":390},{"$f":"ACCOUNTS!B87","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C87","v":57456126.399999999},{"$f":"SUM(E87:L87)-C87","v":0},{"$f":"IF(ACCOUNTS!$M87=\"\",0,$C87*(INDEX(INDIRECT(ACCOUNTS!$M87),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M87=\"\",0,$C87*(INDEX(INDIRECT(ACCOUNTS!$M87),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M87=\"\",0,$C87*(INDEX(INDIRECT(ACCOUNTS!$M87),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M87=\"\",0,$C87*(INDEX(INDIRECT(ACCOUNTS!$M87),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M87=\"\",0,$C87*(INDEX(INDIRECT(ACCOUNTS!$M87),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M87=\"\",0,$C87*(INDEX(INDIRECT(ACCOUNTS!$M87),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U87=\"\",0,$C87)","v":57456126.399999999},null,{"$f":"IF(ACCOUNTS!N87<>\"\",CONCATENATE(ACCOUNTS!$L87,\"_\",ACCOUNTS!N87),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O87<>\"\",CONCATENATE(ACCOUNTS!$L87,\"_\",ACCOUNTS!O87),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P87<>\"\",CONCATENATE(ACCOUNTS!$L87,\"_\",ACCOUNTS!P87),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q87<>\"\",CONCATENATE(ACCOUNTS!$L87,\"_\",ACCOUNTS!Q87),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R87<>\"\",CONCATENATE(ACCOUNTS!$L87,\"_\",ACCOUNTS!R87),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S87<>\"\",CONCATENATE(ACCOUNTS!$L87,\"_\",ACCOUNTS!S87),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A88","v":391},{"$f":"ACCOUNTS!B88","v":"Office Furniture and Equipment"},{"$f":"ACCOUNTS!C88","v":49327662.5},0,{"$f":"IF(ACCOUNTS!$M88=\"\",0,$C88*(INDEX(INDIRECT(ACCOUNTS!$M88),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M88=\"\",0,$C88*(INDEX(INDIRECT(ACCOUNTS!$M88),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M88=\"\",0,$C88*(INDEX(INDIRECT(ACCOUNTS!$M88),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M88=\"\",0,$C88*(INDEX(INDIRECT(ACCOUNTS!$M88),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M88=\"\",0,$C88*(INDEX(INDIRECT(ACCOUNTS!$M88),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M88=\"\",0,$C88*(INDEX(INDIRECT(ACCOUNTS!$M88),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U88=\"\",0,$C88)","v":49327662.5},null,{"$f":"IF(ACCOUNTS!N88<>\"\",CONCATENATE(ACCOUNTS!$L88,\"_\",ACCOUNTS!N88),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O88<>\"\",CONCATENATE(ACCOUNTS!$L88,\"_\",ACCOUNTS!O88),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P88<>\"\",CONCATENATE(ACCOUNTS!$L88,\"_\",ACCOUNTS!P88),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q88<>\"\",CONCATENATE(ACCOUNTS!$L88,\"_\",ACCOUNTS!Q88),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R88<>\"\",CONCATENATE(ACCOUNTS!$L88,\"_\",ACCOUNTS!R88),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S88<>\"\",CONCATENATE(ACCOUNTS!$L88,\"_\",ACCOUNTS!S88),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A89","v":392},{"$f":"ACCOUNTS!B89","v":"Transportation Equipment"},{"$f":"ACCOUNTS!C89","v":8294501.8999999994},0,{"$f":"IF(ACCOUNTS!$M89=\"\",0,$C89*(INDEX(INDIRECT(ACCOUNTS!$M89),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M89=\"\",0,$C89*(INDEX(INDIRECT(ACCOUNTS!$M89),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M89=\"\",0,$C89*(INDEX(INDIRECT(ACCOUNTS!$M89),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M89=\"\",0,$C89*(INDEX(INDIRECT(ACCOUNTS!$M89),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M89=\"\",0,$C89*(INDEX(INDIRECT(ACCOUNTS!$M89),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M89=\"\",0,$C89*(INDEX(INDIRECT(ACCOUNTS!$M89),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U89=\"\",0,$C89)","v":8294501.8999999994},null,{"$f":"IF(ACCOUNTS!N89<>\"\",CONCATENATE(ACCOUNTS!$L89,\"_\",ACCOUNTS!N89),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O89<>\"\",CONCATENATE(ACCOUNTS!$L89,\"_\",ACCOUNTS!O89),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P89<>\"\",CONCATENATE(ACCOUNTS!$L89,\"_\",ACCOUNTS!P89),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q89<>\"\",CONCATENATE(ACCOUNTS!$L89,\"_\",ACCOUNTS!Q89),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R89<>\"\",CONCATENATE(ACCOUNTS!$L89,\"_\",ACCOUNTS!R89),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S89<>\"\",CONCATENATE(ACCOUNTS!$L89,\"_\",ACCOUNTS!S89),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A90","v":390.1},{"$f":"ACCOUNTS!B90","v":"LeaseHolds"},{"$f":"ACCOUNTS!C90","v":12461689.800000001},0,{"$f":"IF(ACCOUNTS!$M90=\"\",0,$C90*(INDEX(INDIRECT(ACCOUNTS!$M90),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M90=\"\",0,$C90*(INDEX(INDIRECT(ACCOUNTS!$M90),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M90=\"\",0,$C90*(INDEX(INDIRECT(ACCOUNTS!$M90),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M90=\"\",0,$C90*(INDEX(INDIRECT(ACCOUNTS!$M90),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M90=\"\",0,$C90*(INDEX(INDIRECT(ACCOUNTS!$M90),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M90=\"\",0,$C90*(INDEX(INDIRECT(ACCOUNTS!$M90),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U90=\"\",0,$C90)","v":12461689.800000001},null,{"$f":"IF(ACCOUNTS!N90<>\"\",CONCATENATE(ACCOUNTS!$L90,\"_\",ACCOUNTS!N90),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O90<>\"\",CONCATENATE(ACCOUNTS!$L90,\"_\",ACCOUNTS!O90),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P90<>\"\",CONCATENATE(ACCOUNTS!$L90,\"_\",ACCOUNTS!P90),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q90<>\"\",CONCATENATE(ACCOUNTS!$L90,\"_\",ACCOUNTS!Q90),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R90<>\"\",CONCATENATE(ACCOUNTS!$L90,\"_\",ACCOUNTS!R90),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S90<>\"\",CONCATENATE(ACCOUNTS!$L90,\"_\",ACCOUNTS!S90),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A91","v":"~"},{"$f":"ACCOUNTS!B91","v":"~"},{"$f":"ACCOUNTS!C91","v":0},0,{"$f":"IF(ACCOUNTS!$M91=\"\",0,$C91*(INDEX(INDIRECT(ACCOUNTS!$M91),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M91=\"\",0,$C91*(INDEX(INDIRECT(ACCOUNTS!$M91),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M91=\"\",0,$C91*(INDEX(INDIRECT(ACCOUNTS!$M91),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M91=\"\",0,$C91*(INDEX(INDIRECT(ACCOUNTS!$M91),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M91=\"\",0,$C91*(INDEX(INDIRECT(ACCOUNTS!$M91),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M91=\"\",0,$C91*(INDEX(INDIRECT(ACCOUNTS!$M91),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U91=\"\",0,$C91)","v":0},null,{"$f":"IF(ACCOUNTS!N91<>\"\",CONCATENATE(ACCOUNTS!$L91,\"_\",ACCOUNTS!N91),\" \")","v":"F_DISTR_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O91<>\"\",CONCATENATE(ACCOUNTS!$L91,\"_\",ACCOUNTS!O91),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P91<>\"\",CONCATENATE(ACCOUNTS!$L91,\"_\",ACCOUNTS!P91),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q91<>\"\",CONCATENATE(ACCOUNTS!$L91,\"_\",ACCOUNTS!Q91),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R91<>\"\",CONCATENATE(ACCOUNTS!$L91,\"_\",ACCOUNTS!R91),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S91<>\"\",CONCATENATE(ACCOUNTS!$L91,\"_\",ACCOUNTS!S91),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A92","v":393},{"$f":"ACCOUNTS!B92","v":"Stores Equipment"},{"$f":"ACCOUNTS!C92","v":31443.3},0,{"$f":"IF(ACCOUNTS!$M92=\"\",0,$C92*(INDEX(INDIRECT(ACCOUNTS!$M92),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M92=\"\",0,$C92*(INDEX(INDIRECT(ACCOUNTS!$M92),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M92=\"\",0,$C92*(INDEX(INDIRECT(ACCOUNTS!$M92),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M92=\"\",0,$C92*(INDEX(INDIRECT(ACCOUNTS!$M92),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M92=\"\",0,$C92*(INDEX(INDIRECT(ACCOUNTS!$M92),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M92=\"\",0,$C92*(INDEX(INDIRECT(ACCOUNTS!$M92),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U92=\"\",0,$C92)","v":31443.3},null,{"$f":"IF(ACCOUNTS!N92<>\"\",CONCATENATE(ACCOUNTS!$L92,\"_\",ACCOUNTS!N92),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O92<>\"\",CONCATENATE(ACCOUNTS!$L92,\"_\",ACCOUNTS!O92),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P92<>\"\",CONCATENATE(ACCOUNTS!$L92,\"_\",ACCOUNTS!P92),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q92<>\"\",CONCATENATE(ACCOUNTS!$L92,\"_\",ACCOUNTS!Q92),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R92<>\"\",CONCATENATE(ACCOUNTS!$L92,\"_\",ACCOUNTS!R92),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S92<>\"\",CONCATENATE(ACCOUNTS!$L92,\"_\",ACCOUNTS!S92),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A93","v":394},{"$f":"ACCOUNTS!B93","v":"Tools, Shop, and Garage Equipment "},{"$f":"ACCOUNTS!C93","v":8079221.5},0,{"$f":"IF(ACCOUNTS!$M93=\"\",0,$C93*(INDEX(INDIRECT(ACCOUNTS!$M93),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M93=\"\",0,$C93*(INDEX(INDIRECT(ACCOUNTS!$M93),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M93=\"\",0,$C93*(INDEX(INDIRECT(ACCOUNTS!$M93),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M93=\"\",0,$C93*(INDEX(INDIRECT(ACCOUNTS!$M93),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M93=\"\",0,$C93*(INDEX(INDIRECT(ACCOUNTS!$M93),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M93=\"\",0,$C93*(INDEX(INDIRECT(ACCOUNTS!$M93),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U93=\"\",0,$C93)","v":8079221.5},null,{"$f":"IF(ACCOUNTS!N93<>\"\",CONCATENATE(ACCOUNTS!$L93,\"_\",ACCOUNTS!N93),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O93<>\"\",CONCATENATE(ACCOUNTS!$L93,\"_\",ACCOUNTS!O93),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P93<>\"\",CONCATENATE(ACCOUNTS!$L93,\"_\",ACCOUNTS!P93),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q93<>\"\",CONCATENATE(ACCOUNTS!$L93,\"_\",ACCOUNTS!Q93),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R93<>\"\",CONCATENATE(ACCOUNTS!$L93,\"_\",ACCOUNTS!R93),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S93<>\"\",CONCATENATE(ACCOUNTS!$L93,\"_\",ACCOUNTS!S93),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A94","v":"~"},{"$f":"ACCOUNTS!B94","v":"~"},{"$f":"ACCOUNTS!C94","v":0},0,{"$f":"IF(ACCOUNTS!$M94=\"\",0,$C94*(INDEX(INDIRECT(ACCOUNTS!$M94),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M94=\"\",0,$C94*(INDEX(INDIRECT(ACCOUNTS!$M94),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M94=\"\",0,$C94*(INDEX(INDIRECT(ACCOUNTS!$M94),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M94=\"\",0,$C94*(INDEX(INDIRECT(ACCOUNTS!$M94),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M94=\"\",0,$C94*(INDEX(INDIRECT(ACCOUNTS!$M94),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M94=\"\",0,$C94*(INDEX(INDIRECT(ACCOUNTS!$M94),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U94=\"\",0,$C94)","v":0},null,{"$f":"IF(ACCOUNTS!N94<>\"\",CONCATENATE(ACCOUNTS!$L94,\"_\",ACCOUNTS!N94),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O94<>\"\",CONCATENATE(ACCOUNTS!$L94,\"_\",ACCOUNTS!O94),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P94<>\"\",CONCATENATE(ACCOUNTS!$L94,\"_\",ACCOUNTS!P94),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q94<>\"\",CONCATENATE(ACCOUNTS!$L94,\"_\",ACCOUNTS!Q94),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R94<>\"\",CONCATENATE(ACCOUNTS!$L94,\"_\",ACCOUNTS!R94),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S94<>\"\",CONCATENATE(ACCOUNTS!$L94,\"_\",ACCOUNTS!S94),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A95","v":"~"},{"$f":"ACCOUNTS!B95","v":"~"},{"$f":"ACCOUNTS!C95","v":0},0,{"$f":"IF(ACCOUNTS!$M95=\"\",0,$C95*(INDEX(INDIRECT(ACCOUNTS!$M95),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M95=\"\",0,$C95*(INDEX(INDIRECT(ACCOUNTS!$M95),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M95=\"\",0,$C95*(INDEX(INDIRECT(ACCOUNTS!$M95),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M95=\"\",0,$C95*(INDEX(INDIRECT(ACCOUNTS!$M95),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M95=\"\",0,$C95*(INDEX(INDIRECT(ACCOUNTS!$M95),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M95=\"\",0,$C95*(INDEX(INDIRECT(ACCOUNTS!$M95),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U95=\"\",0,$C95)","v":0},null,{"$f":"IF(ACCOUNTS!N95<>\"\",CONCATENATE(ACCOUNTS!$L95,\"_\",ACCOUNTS!N95),\" \")","v":"F_DISTR_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O95<>\"\",CONCATENATE(ACCOUNTS!$L95,\"_\",ACCOUNTS!O95),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P95<>\"\",CONCATENATE(ACCOUNTS!$L95,\"_\",ACCOUNTS!P95),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q95<>\"\",CONCATENATE(ACCOUNTS!$L95,\"_\",ACCOUNTS!Q95),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R95<>\"\",CONCATENATE(ACCOUNTS!$L95,\"_\",ACCOUNTS!R95),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S95<>\"\",CONCATENATE(ACCOUNTS!$L95,\"_\",ACCOUNTS!S95),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A96","v":395},{"$f":"ACCOUNTS!B96","v":"Laboratory Equipment"},{"$f":"ACCOUNTS!C96","v":2751000},{"$f":"SUM(E96:L96)-C96","v":0},{"$f":"IF(ACCOUNTS!$M96=\"\",0,$C96*(INDEX(INDIRECT(ACCOUNTS!$M96),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M96=\"\",0,$C96*(INDEX(INDIRECT(ACCOUNTS!$M96),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M96=\"\",0,$C96*(INDEX(INDIRECT(ACCOUNTS!$M96),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M96=\"\",0,$C96*(INDEX(INDIRECT(ACCOUNTS!$M96),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M96=\"\",0,$C96*(INDEX(INDIRECT(ACCOUNTS!$M96),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M96=\"\",0,$C96*(INDEX(INDIRECT(ACCOUNTS!$M96),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U96=\"\",0,$C96)","v":2751000},null,{"$f":"IF(ACCOUNTS!N96<>\"\",CONCATENATE(ACCOUNTS!$L96,\"_\",ACCOUNTS!N96),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O96<>\"\",CONCATENATE(ACCOUNTS!$L96,\"_\",ACCOUNTS!O96),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P96<>\"\",CONCATENATE(ACCOUNTS!$L96,\"_\",ACCOUNTS!P96),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q96<>\"\",CONCATENATE(ACCOUNTS!$L96,\"_\",ACCOUNTS!Q96),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R96<>\"\",CONCATENATE(ACCOUNTS!$L96,\"_\",ACCOUNTS!R96),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S96<>\"\",CONCATENATE(ACCOUNTS!$L96,\"_\",ACCOUNTS!S96),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A97","v":396},{"$f":"ACCOUNTS!B97","v":"Power Operated Equipment"},{"$f":"ACCOUNTS!C97","v":268798.7},0,{"$f":"IF(ACCOUNTS!$M97=\"\",0,$C97*(INDEX(INDIRECT(ACCOUNTS!$M97),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M97=\"\",0,$C97*(INDEX(INDIRECT(ACCOUNTS!$M97),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M97=\"\",0,$C97*(INDEX(INDIRECT(ACCOUNTS!$M97),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M97=\"\",0,$C97*(INDEX(INDIRECT(ACCOUNTS!$M97),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M97=\"\",0,$C97*(INDEX(INDIRECT(ACCOUNTS!$M97),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M97=\"\",0,$C97*(INDEX(INDIRECT(ACCOUNTS!$M97),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U97=\"\",0,$C97)","v":268798.7},null,{"$f":"IF(ACCOUNTS!N97<>\"\",CONCATENATE(ACCOUNTS!$L97,\"_\",ACCOUNTS!N97),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O97<>\"\",CONCATENATE(ACCOUNTS!$L97,\"_\",ACCOUNTS!O97),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P97<>\"\",CONCATENATE(ACCOUNTS!$L97,\"_\",ACCOUNTS!P97),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q97<>\"\",CONCATENATE(ACCOUNTS!$L97,\"_\",ACCOUNTS!Q97),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R97<>\"\",CONCATENATE(ACCOUNTS!$L97,\"_\",ACCOUNTS!R97),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S97<>\"\",CONCATENATE(ACCOUNTS!$L97,\"_\",ACCOUNTS!S97),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A98","v":397},{"$f":"ACCOUNTS!B98","v":"Communication Equipment"},{"$f":"ACCOUNTS!C98","v":31664604.400000002},0,{"$f":"IF(ACCOUNTS!$M98=\"\",0,$C98*(INDEX(INDIRECT(ACCOUNTS!$M98),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M98=\"\",0,$C98*(INDEX(INDIRECT(ACCOUNTS!$M98),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M98=\"\",0,$C98*(INDEX(INDIRECT(ACCOUNTS!$M98),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M98=\"\",0,$C98*(INDEX(INDIRECT(ACCOUNTS!$M98),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M98=\"\",0,$C98*(INDEX(INDIRECT(ACCOUNTS!$M98),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M98=\"\",0,$C98*(INDEX(INDIRECT(ACCOUNTS!$M98),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U98=\"\",0,$C98)","v":31664604.400000002},null,{"$f":"IF(ACCOUNTS!N98<>\"\",CONCATENATE(ACCOUNTS!$L98,\"_\",ACCOUNTS!N98),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O98<>\"\",CONCATENATE(ACCOUNTS!$L98,\"_\",ACCOUNTS!O98),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P98<>\"\",CONCATENATE(ACCOUNTS!$L98,\"_\",ACCOUNTS!P98),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q98<>\"\",CONCATENATE(ACCOUNTS!$L98,\"_\",ACCOUNTS!Q98),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R98<>\"\",CONCATENATE(ACCOUNTS!$L98,\"_\",ACCOUNTS!R98),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S98<>\"\",CONCATENATE(ACCOUNTS!$L98,\"_\",ACCOUNTS!S98),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A99","v":398},{"$f":"ACCOUNTS!B99","v":"Misc. Equipment"},{"$f":"ACCOUNTS!C99","v":513709.8000000001},0,{"$f":"IF(ACCOUNTS!$M99=\"\",0,$C99*(INDEX(INDIRECT(ACCOUNTS!$M99),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M99=\"\",0,$C99*(INDEX(INDIRECT(ACCOUNTS!$M99),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M99=\"\",0,$C99*(INDEX(INDIRECT(ACCOUNTS!$M99),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M99=\"\",0,$C99*(INDEX(INDIRECT(ACCOUNTS!$M99),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M99=\"\",0,$C99*(INDEX(INDIRECT(ACCOUNTS!$M99),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M99=\"\",0,$C99*(INDEX(INDIRECT(ACCOUNTS!$M99),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U99=\"\",0,$C99)","v":513709.8000000001},null,{"$f":"IF(ACCOUNTS!N99<>\"\",CONCATENATE(ACCOUNTS!$L99,\"_\",ACCOUNTS!N99),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O99<>\"\",CONCATENATE(ACCOUNTS!$L99,\"_\",ACCOUNTS!O99),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P99<>\"\",CONCATENATE(ACCOUNTS!$L99,\"_\",ACCOUNTS!P99),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q99<>\"\",CONCATENATE(ACCOUNTS!$L99,\"_\",ACCOUNTS!Q99),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R99<>\"\",CONCATENATE(ACCOUNTS!$L99,\"_\",ACCOUNTS!R99),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S99<>\"\",CONCATENATE(ACCOUNTS!$L99,\"_\",ACCOUNTS!S99),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A100","v":399},{"$f":"ACCOUNTS!B100","v":"Other Intangible Property"},{"$f":"ACCOUNTS!C100","v":169388.1},0,{"$f":"IF(ACCOUNTS!$M100=\"\",0,$C100*(INDEX(INDIRECT(ACCOUNTS!$M100),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M100=\"\",0,$C100*(INDEX(INDIRECT(ACCOUNTS!$M100),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M100=\"\",0,$C100*(INDEX(INDIRECT(ACCOUNTS!$M100),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M100=\"\",0,$C100*(INDEX(INDIRECT(ACCOUNTS!$M100),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M100=\"\",0,$C100*(INDEX(INDIRECT(ACCOUNTS!$M100),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M100=\"\",0,$C100*(INDEX(INDIRECT(ACCOUNTS!$M100),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U100=\"\",0,$C100)","v":169388.1},null,{"$f":"IF(ACCOUNTS!N100<>\"\",CONCATENATE(ACCOUNTS!$L100,\"_\",ACCOUNTS!N100),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O100<>\"\",CONCATENATE(ACCOUNTS!$L100,\"_\",ACCOUNTS!O100),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P100<>\"\",CONCATENATE(ACCOUNTS!$L100,\"_\",ACCOUNTS!P100),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q100<>\"\",CONCATENATE(ACCOUNTS!$L100,\"_\",ACCOUNTS!Q100),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R100<>\"\",CONCATENATE(ACCOUNTS!$L100,\"_\",ACCOUNTS!R100),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S100<>\"\",CONCATENATE(ACCOUNTS!$L100,\"_\",ACCOUNTS!S100),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B101","v":"Sub-total"},{"$f":"SUM(C86:C100)","v":186727923.10000002},{"$f":"SUM(E101:L101)-C101","v":0},{"$f":"SUM(E86:E100)","v":0},0,0,0,0,0,null,{"$f":"SUM(L86:L100)","v":186727923.10000002}]
[null,null,null,{"$f":"SUM(E102:L102)-C102","v":0}]
[null,{"$f":"ACCOUNTS!B103","v":"Other Assets"},null,0]
[{"$f":"ACCOUNTS!A104","v":114},{"$f":"ACCOUNTS!B104","v":"Plant Acquisition Adjustment"},{"$f":"ACCOUNTS!C104","v":0},0,{"$f":"IF(ACCOUNTS!$M104=\"\",0,$C104*(INDEX(INDIRECT(ACCOUNTS!$M104),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M104=\"\",0,$C104*(INDEX(INDIRECT(ACCOUNTS!$M104),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M104=\"\",0,$C104*(INDEX(INDIRECT(ACCOUNTS!$M104),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M104=\"\",0,$C104*(INDEX(INDIRECT(ACCOUNTS!$M104),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M104=\"\",0,$C104*(INDEX(INDIRECT(ACCOUNTS!$M104),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M104=\"\",0,$C104*(INDEX(INDIRECT(ACCOUNTS!$M104),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U104=\"\",0,$C104)","v":0},null,{"$f":"IF(ACCOUNTS!N104<>\"\",CONCATENATE(ACCOUNTS!$L104,\"_\",ACCOUNTS!N104),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O104<>\"\",CONCATENATE(ACCOUNTS!$L104,\"_\",ACCOUNTS!O104),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P104<>\"\",CONCATENATE(ACCOUNTS!$L104,\"_\",ACCOUNTS!P104),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q104<>\"\",CONCATENATE(ACCOUNTS!$L104,\"_\",ACCOUNTS!Q104),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R104<>\"\",CONCATENATE(ACCOUNTS!$L104,\"_\",ACCOUNTS!R104),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S104<>\"\",CONCATENATE(ACCOUNTS!$L104,\"_\",ACCOUNTS!S104),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A105","v":"~"},{"$f":"ACCOUNTS!B105","v":"~"},{"$f":"ACCOUNTS!C105","v":0},0,{"$f":"IF(ACCOUNTS!$M105=\"\",0,$C105*(INDEX(INDIRECT(ACCOUNTS!$M105),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M105=\"\",0,$C105*(INDEX(INDIRECT(ACCOUNTS!$M105),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M105=\"\",0,$C105*(INDEX(INDIRECT(ACCOUNTS!$M105),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M105=\"\",0,$C105*(INDEX(INDIRECT(ACCOUNTS!$M105),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M105=\"\",0,$C105*(INDEX(INDIRECT(ACCOUNTS!$M105),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M105=\"\",0,$C105*(INDEX(INDIRECT(ACCOUNTS!$M105),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U105=\"\",0,$C105)","v":0},null,{"$f":"IF(ACCOUNTS!N105<>\"\",CONCATENATE(ACCOUNTS!$L105,\"_\",ACCOUNTS!N105),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O105<>\"\",CONCATENATE(ACCOUNTS!$L105,\"_\",ACCOUNTS!O105),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P105<>\"\",CONCATENATE(ACCOUNTS!$L105,\"_\",ACCOUNTS!P105),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q105<>\"\",CONCATENATE(ACCOUNTS!$L105,\"_\",ACCOUNTS!Q105),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R105<>\"\",CONCATENATE(ACCOUNTS!$L105,\"_\",ACCOUNTS!R105),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S105<>\"\",CONCATENATE(ACCOUNTS!$L105,\"_\",ACCOUNTS!S105),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A106","v":"~"},{"$f":"ACCOUNTS!B106","v":"~"},{"$f":"ACCOUNTS!C106","v":0},0,{"$f":"IF(ACCOUNTS!$M106=\"\",0,$C106*(INDEX(INDIRECT(ACCOUNTS!$M106),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M106=\"\",0,$C106*(INDEX(INDIRECT(ACCOUNTS!$M106),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M106=\"\",0,$C106*(INDEX(INDIRECT(ACCOUNTS!$M106),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M106=\"\",0,$C106*(INDEX(INDIRECT(ACCOUNTS!$M106),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M106=\"\",0,$C106*(INDEX(INDIRECT(ACCOUNTS!$M106),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M106=\"\",0,$C106*(INDEX(INDIRECT(ACCOUNTS!$M106),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U106=\"\",0,$C106)","v":0},null,{"$f":"IF(ACCOUNTS!N106<>\"\",CONCATENATE(ACCOUNTS!$L106,\"_\",ACCOUNTS!N106),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O106<>\"\",CONCATENATE(ACCOUNTS!$L106,\"_\",ACCOUNTS!O106),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P106<>\"\",CONCATENATE(ACCOUNTS!$L106,\"_\",ACCOUNTS!P106),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q106<>\"\",CONCATENATE(ACCOUNTS!$L106,\"_\",ACCOUNTS!Q106),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R106<>\"\",CONCATENATE(ACCOUNTS!$L106,\"_\",ACCOUNTS!R106),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S106<>\"\",CONCATENATE(ACCOUNTS!$L106,\"_\",ACCOUNTS!S106),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B107","v":"Sub-total"},{"$f":"SUM(C104:C106)","v":0},0,{"$f":"SUM(E104:E106)","v":0},0,0,0,0,0,null,{"$f":"SUM(L104:L106)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B109","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(C107,C101,C83,C60,C49,C40,C28,C13)","v":4355396430.0354624},0,{"$f":"SUM(E107,E101,E83,E60,E49,E40,E28,E13)","v":1493007175.4810045},691094944.57899523,1655828613.9596322,31525879.940000001,0,0,null,{"$f":"SUM(L107,L101,L83,L60,L49,L40,L28,L13)","v":483939816.07583117}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A111","v":"Accumulated Reserve"},null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B113","v":"Intangible Plant"},null,0]
[{"$f":"ACCOUNTS!A114","v":301},{"$f":"ACCOUNTS!B114","v":"Organization"},{"$f":"ACCOUNTS!C114","v":0},0,{"$f":"IF(ACCOUNTS!$M114=\"\",0,$C114*(INDEX(INDIRECT(ACCOUNTS!$M114),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M114=\"\",0,$C114*(INDEX(INDIRECT(ACCOUNTS!$M114),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M114=\"\",0,$C114*(INDEX(INDIRECT(ACCOUNTS!$M114),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M114=\"\",0,$C114*(INDEX(INDIRECT(ACCOUNTS!$M114),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M114=\"\",0,$C114*(INDEX(INDIRECT(ACCOUNTS!$M114),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M114=\"\",0,$C114*(INDEX(INDIRECT(ACCOUNTS!$M114),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U114=\"\",0,$C114)","v":0},null,{"$f":"IF(ACCOUNTS!N114<>\"\",CONCATENATE(ACCOUNTS!$L114,\"_\",ACCOUNTS!N114),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O114<>\"\",CONCATENATE(ACCOUNTS!$L114,\"_\",ACCOUNTS!O114),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P114<>\"\",CONCATENATE(ACCOUNTS!$L114,\"_\",ACCOUNTS!P114),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q114<>\"\",CONCATENATE(ACCOUNTS!$L114,\"_\",ACCOUNTS!Q114),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R114<>\"\",CONCATENATE(ACCOUNTS!$L114,\"_\",ACCOUNTS!R114),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S114<>\"\",CONCATENATE(ACCOUNTS!$L114,\"_\",ACCOUNTS!S114),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A115","v":302},{"$f":"ACCOUNTS!B115","v":"Franchise and Consents"},{"$f":"ACCOUNTS!C115","v":-231182.50611000002},0,{"$f":"IF(ACCOUNTS!$M115=\"\",0,$C115*(INDEX(INDIRECT(ACCOUNTS!$M115),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M115=\"\",0,$C115*(INDEX(INDIRECT(ACCOUNTS!$M115),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M115=\"\",0,$C115*(INDEX(INDIRECT(ACCOUNTS!$M115),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M115=\"\",0,$C115*(INDEX(INDIRECT(ACCOUNTS!$M115),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M115=\"\",0,$C115*(INDEX(INDIRECT(ACCOUNTS!$M115),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M115=\"\",0,$C115*(INDEX(INDIRECT(ACCOUNTS!$M115),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U115=\"\",0,$C115)","v":-231182.50611000002},null,{"$f":"IF(ACCOUNTS!N115<>\"\",CONCATENATE(ACCOUNTS!$L115,\"_\",ACCOUNTS!N115),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O115<>\"\",CONCATENATE(ACCOUNTS!$L115,\"_\",ACCOUNTS!O115),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P115<>\"\",CONCATENATE(ACCOUNTS!$L115,\"_\",ACCOUNTS!P115),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q115<>\"\",CONCATENATE(ACCOUNTS!$L115,\"_\",ACCOUNTS!Q115),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R115<>\"\",CONCATENATE(ACCOUNTS!$L115,\"_\",ACCOUNTS!R115),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S115<>\"\",CONCATENATE(ACCOUNTS!$L115,\"_\",ACCOUNTS!S115),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A116","v":303},{"$f":"ACCOUNTS!B116","v":"Misc. Intangible"},{"$f":"ACCOUNTS!C116","v":-73056708.512745738},0,{"$f":"IF(ACCOUNTS!$M116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$M116),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$M116),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$M116),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$M116),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$M116),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$M116),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U116=\"\",0,$C116)","v":-73056708.512745738},null,{"$f":"IF(ACCOUNTS!N116<>\"\",CONCATENATE(ACCOUNTS!$L116,\"_\",ACCOUNTS!N116),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O116<>\"\",CONCATENATE(ACCOUNTS!$L116,\"_\",ACCOUNTS!O116),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P116<>\"\",CONCATENATE(ACCOUNTS!$L116,\"_\",ACCOUNTS!P116),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q116<>\"\",CONCATENATE(ACCOUNTS!$L116,\"_\",ACCOUNTS!Q116),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R116<>\"\",CONCATENATE(ACCOUNTS!$L116,\"_\",ACCOUNTS!R116),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S116<>\"\",CONCATENATE(ACCOUNTS!$L116,\"_\",ACCOUNTS!S116),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B117","v":"Sub-total"},{"$f":"SUM(C114:C116)","v":-73287891.018855736},0,{"$f":"SUM(E114:E116)","v":0},0,0,0,0,0,null,{"$f":"SUM(L114:L116)","v":-73287891.018855736}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B119","v":"Production and Gathering Plant"},null,0]
[{"$f":"ACCOUNTS!A120","v":304},{"$f":"ACCOUNTS!B120","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C120","v":0},0,{"$f":"IF(ACCOUNTS!$M120=\"\",0,$C120*(INDEX(INDIRECT(ACCOUNTS!$M120),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M120=\"\",0,$C120*(INDEX(INDIRECT(ACCOUNTS!$M120),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M120=\"\",0,$C120*(INDEX(INDIRECT(ACCOUNTS!$M120),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M120=\"\",0,$C120*(INDEX(INDIRECT(ACCOUNTS!$M120),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M120=\"\",0,$C120*(INDEX(INDIRECT(ACCOUNTS!$M120),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M120=\"\",0,$C120*(INDEX(INDIRECT(ACCOUNTS!$M120),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U120=\"\",0,$C120)","v":0},null,{"$f":"IF(ACCOUNTS!N120<>\"\",CONCATENATE(ACCOUNTS!$L120,\"_\",ACCOUNTS!N120),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O120<>\"\",CONCATENATE(ACCOUNTS!$L120,\"_\",ACCOUNTS!O120),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P120<>\"\",CONCATENATE(ACCOUNTS!$L120,\"_\",ACCOUNTS!P120),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q120<>\"\",CONCATENATE(ACCOUNTS!$L120,\"_\",ACCOUNTS!Q120),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R120<>\"\",CONCATENATE(ACCOUNTS!$L120,\"_\",ACCOUNTS!R120),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S120<>\"\",CONCATENATE(ACCOUNTS!$L120,\"_\",ACCOUNTS!S120),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A121","v":305},{"$f":"ACCOUNTS!B121","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C121","v":-493000},0,{"$f":"IF(ACCOUNTS!$M121=\"\",0,$C121*(INDEX(INDIRECT(ACCOUNTS!$M121),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M121=\"\",0,$C121*(INDEX(INDIRECT(ACCOUNTS!$M121),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M121=\"\",0,$C121*(INDEX(INDIRECT(ACCOUNTS!$M121),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M121=\"\",0,$C121*(INDEX(INDIRECT(ACCOUNTS!$M121),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M121=\"\",0,$C121*(INDEX(INDIRECT(ACCOUNTS!$M121),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M121=\"\",0,$C121*(INDEX(INDIRECT(ACCOUNTS!$M121),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U121=\"\",0,$C121)","v":-493000},null,{"$f":"IF(ACCOUNTS!N121<>\"\",CONCATENATE(ACCOUNTS!$L121,\"_\",ACCOUNTS!N121),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O121<>\"\",CONCATENATE(ACCOUNTS!$L121,\"_\",ACCOUNTS!O121),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P121<>\"\",CONCATENATE(ACCOUNTS!$L121,\"_\",ACCOUNTS!P121),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q121<>\"\",CONCATENATE(ACCOUNTS!$L121,\"_\",ACCOUNTS!Q121),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R121<>\"\",CONCATENATE(ACCOUNTS!$L121,\"_\",ACCOUNTS!R121),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S121<>\"\",CONCATENATE(ACCOUNTS!$L121,\"_\",ACCOUNTS!S121),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A122","v":311},{"$f":"ACCOUNTS!B122","v":"Liquefied Petroleum Gas Equipment"},{"$f":"ACCOUNTS!C122","v":-5857000},0,{"$f":"IF(ACCOUNTS!$M122=\"\",0,$C122*(INDEX(INDIRECT(ACCOUNTS!$M122),1,E$2)))","v":-5857000},{"$f":"IF(ACCOUNTS!$M122=\"\",0,$C122*(INDEX(INDIRECT(ACCOUNTS!$M122),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M122=\"\",0,$C122*(INDEX(INDIRECT(ACCOUNTS!$M122),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M122=\"\",0,$C122*(INDEX(INDIRECT(ACCOUNTS!$M122),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M122=\"\",0,$C122*(INDEX(INDIRECT(ACCOUNTS!$M122),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M122=\"\",0,$C122*(INDEX(INDIRECT(ACCOUNTS!$M122),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U122=\"\",0,$C122)","v":0},null,{"$f":"IF(ACCOUNTS!N122<>\"\",CONCATENATE(ACCOUNTS!$L122,\"_\",ACCOUNTS!N122),\" \")","v":"F_PRODU_PDAYXT"},{"$f":"IF(ACCOUNTS!O122<>\"\",CONCATENATE(ACCOUNTS!$L122,\"_\",ACCOUNTS!O122),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P122<>\"\",CONCATENATE(ACCOUNTS!$L122,\"_\",ACCOUNTS!P122),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q122<>\"\",CONCATENATE(ACCOUNTS!$L122,\"_\",ACCOUNTS!Q122),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R122<>\"\",CONCATENATE(ACCOUNTS!$L122,\"_\",ACCOUNTS!R122),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S122<>\"\",CONCATENATE(ACCOUNTS!$L122,\"_\",ACCOUNTS!S122),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A123","v":320},{"$f":"ACCOUNTS!B123","v":"Other Equipment"},{"$f":"ACCOUNTS!C123","v":-1000},0,{"$f":"IF(ACCOUNTS!$M123=\"\",0,$C123*(INDEX(INDIRECT(ACCOUNTS!$M123),1,E$2)))","v":-1000},{"$f":"IF(ACCOUNTS!$M123=\"\",0,$C123*(INDEX(INDIRECT(ACCOUNTS!$M123),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M123=\"\",0,$C123*(INDEX(INDIRECT(ACCOUNTS!$M123),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M123=\"\",0,$C123*(INDEX(INDIRECT(ACCOUNTS!$M123),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M123=\"\",0,$C123*(INDEX(INDIRECT(ACCOUNTS!$M123),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M123=\"\",0,$C123*(INDEX(INDIRECT(ACCOUNTS!$M123),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U123=\"\",0,$C123)","v":0},null,{"$f":"IF(ACCOUNTS!N123<>\"\",CONCATENATE(ACCOUNTS!$L123,\"_\",ACCOUNTS!N123),\" \")","v":"F_PRODU_PDAYXT"},{"$f":"IF(ACCOUNTS!O123<>\"\",CONCATENATE(ACCOUNTS!$L123,\"_\",ACCOUNTS!O123),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P123<>\"\",CONCATENATE(ACCOUNTS!$L123,\"_\",ACCOUNTS!P123),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q123<>\"\",CONCATENATE(ACCOUNTS!$L123,\"_\",ACCOUNTS!Q123),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R123<>\"\",CONCATENATE(ACCOUNTS!$L123,\"_\",ACCOUNTS!R123),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S123<>\"\",CONCATENATE(ACCOUNTS!$L123,\"_\",ACCOUNTS!S123),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A124","v":"~"},{"$f":"ACCOUNTS!B124","v":"~"},{"$f":"ACCOUNTS!C124","v":0},0,{"$f":"IF(ACCOUNTS!$M124=\"\",0,$C124*(INDEX(INDIRECT(ACCOUNTS!$M124),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M124=\"\",0,$C124*(INDEX(INDIRECT(ACCOUNTS!$M124),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M124=\"\",0,$C124*(INDEX(INDIRECT(ACCOUNTS!$M124),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M124=\"\",0,$C124*(INDEX(INDIRECT(ACCOUNTS!$M124),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M124=\"\",0,$C124*(INDEX(INDIRECT(ACCOUNTS!$M124),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M124=\"\",0,$C124*(INDEX(INDIRECT(ACCOUNTS!$M124),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U124=\"\",0,$C124)","v":0},null,{"$f":"IF(ACCOUNTS!N124<>\"\",CONCATENATE(ACCOUNTS!$L124,\"_\",ACCOUNTS!N124),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O124<>\"\",CONCATENATE(ACCOUNTS!$L124,\"_\",ACCOUNTS!O124),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P124<>\"\",CONCATENATE(ACCOUNTS!$L124,\"_\",ACCOUNTS!P124),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q124<>\"\",CONCATENATE(ACCOUNTS!$L124,\"_\",ACCOUNTS!Q124),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R124<>\"\",CONCATENATE(ACCOUNTS!$L124,\"_\",ACCOUNTS!R124),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S124<>\"\",CONCATENATE(ACCOUNTS!$L124,\"_\",ACCOUNTS!S124),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A125","v":"~"},{"$f":"ACCOUNTS!B125","v":"~"},{"$f":"ACCOUNTS!C125","v":0},0,{"$f":"IF(ACCOUNTS!$M125=\"\",0,$C125*(INDEX(INDIRECT(ACCOUNTS!$M125),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M125=\"\",0,$C125*(INDEX(INDIRECT(ACCOUNTS!$M125),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M125=\"\",0,$C125*(INDEX(INDIRECT(ACCOUNTS!$M125),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M125=\"\",0,$C125*(INDEX(INDIRECT(ACCOUNTS!$M125),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M125=\"\",0,$C125*(INDEX(INDIRECT(ACCOUNTS!$M125),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M125=\"\",0,$C125*(INDEX(INDIRECT(ACCOUNTS!$M125),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U125=\"\",0,$C125)","v":0},null,{"$f":"IF(ACCOUNTS!N125<>\"\",CONCATENATE(ACCOUNTS!$L125,\"_\",ACCOUNTS!N125),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O125<>\"\",CONCATENATE(ACCOUNTS!$L125,\"_\",ACCOUNTS!O125),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P125<>\"\",CONCATENATE(ACCOUNTS!$L125,\"_\",ACCOUNTS!P125),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q125<>\"\",CONCATENATE(ACCOUNTS!$L125,\"_\",ACCOUNTS!Q125),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R125<>\"\",CONCATENATE(ACCOUNTS!$L125,\"_\",ACCOUNTS!R125),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S125<>\"\",CONCATENATE(ACCOUNTS!$L125,\"_\",ACCOUNTS!S125),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A126","v":"~"},{"$f":"ACCOUNTS!B126","v":"~"},{"$f":"ACCOUNTS!C126","v":0},0,{"$f":"IF(ACCOUNTS!$M126=\"\",0,$C126*(INDEX(INDIRECT(ACCOUNTS!$M126),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M126=\"\",0,$C126*(INDEX(INDIRECT(ACCOUNTS!$M126),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M126=\"\",0,$C126*(INDEX(INDIRECT(ACCOUNTS!$M126),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M126=\"\",0,$C126*(INDEX(INDIRECT(ACCOUNTS!$M126),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M126=\"\",0,$C126*(INDEX(INDIRECT(ACCOUNTS!$M126),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M126=\"\",0,$C126*(INDEX(INDIRECT(ACCOUNTS!$M126),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U126=\"\",0,$C126)","v":0},null,{"$f":"IF(ACCOUNTS!N126<>\"\",CONCATENATE(ACCOUNTS!$L126,\"_\",ACCOUNTS!N126),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O126<>\"\",CONCATENATE(ACCOUNTS!$L126,\"_\",ACCOUNTS!O126),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P126<>\"\",CONCATENATE(ACCOUNTS!$L126,\"_\",ACCOUNTS!P126),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q126<>\"\",CONCATENATE(ACCOUNTS!$L126,\"_\",ACCOUNTS!Q126),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R126<>\"\",CONCATENATE(ACCOUNTS!$L126,\"_\",ACCOUNTS!R126),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S126<>\"\",CONCATENATE(ACCOUNTS!$L126,\"_\",ACCOUNTS!S126),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A127","v":"~"},{"$f":"ACCOUNTS!B127","v":"~"},{"$f":"ACCOUNTS!C127","v":0},0,{"$f":"IF(ACCOUNTS!$M127=\"\",0,$C127*(INDEX(INDIRECT(ACCOUNTS!$M127),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M127=\"\",0,$C127*(INDEX(INDIRECT(ACCOUNTS!$M127),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M127=\"\",0,$C127*(INDEX(INDIRECT(ACCOUNTS!$M127),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M127=\"\",0,$C127*(INDEX(INDIRECT(ACCOUNTS!$M127),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M127=\"\",0,$C127*(INDEX(INDIRECT(ACCOUNTS!$M127),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M127=\"\",0,$C127*(INDEX(INDIRECT(ACCOUNTS!$M127),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U127=\"\",0,$C127)","v":0},null,{"$f":"IF(ACCOUNTS!N127<>\"\",CONCATENATE(ACCOUNTS!$L127,\"_\",ACCOUNTS!N127),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O127<>\"\",CONCATENATE(ACCOUNTS!$L127,\"_\",ACCOUNTS!O127),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P127<>\"\",CONCATENATE(ACCOUNTS!$L127,\"_\",ACCOUNTS!P127),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q127<>\"\",CONCATENATE(ACCOUNTS!$L127,\"_\",ACCOUNTS!Q127),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R127<>\"\",CONCATENATE(ACCOUNTS!$L127,\"_\",ACCOUNTS!R127),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S127<>\"\",CONCATENATE(ACCOUNTS!$L127,\"_\",ACCOUNTS!S127),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A128","v":"~"},{"$f":"ACCOUNTS!B128","v":"~"},{"$f":"ACCOUNTS!C128","v":0},0,{"$f":"IF(ACCOUNTS!$M128=\"\",0,$C128*(INDEX(INDIRECT(ACCOUNTS!$M128),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M128=\"\",0,$C128*(INDEX(INDIRECT(ACCOUNTS!$M128),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M128=\"\",0,$C128*(INDEX(INDIRECT(ACCOUNTS!$M128),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M128=\"\",0,$C128*(INDEX(INDIRECT(ACCOUNTS!$M128),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M128=\"\",0,$C128*(INDEX(INDIRECT(ACCOUNTS!$M128),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M128=\"\",0,$C128*(INDEX(INDIRECT(ACCOUNTS!$M128),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U128=\"\",0,$C128)","v":0},null,{"$f":"IF(ACCOUNTS!N128<>\"\",CONCATENATE(ACCOUNTS!$L128,\"_\",ACCOUNTS!N128),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O128<>\"\",CONCATENATE(ACCOUNTS!$L128,\"_\",ACCOUNTS!O128),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P128<>\"\",CONCATENATE(ACCOUNTS!$L128,\"_\",ACCOUNTS!P128),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q128<>\"\",CONCATENATE(ACCOUNTS!$L128,\"_\",ACCOUNTS!Q128),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R128<>\"\",CONCATENATE(ACCOUNTS!$L128,\"_\",ACCOUNTS!R128),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S128<>\"\",CONCATENATE(ACCOUNTS!$L128,\"_\",ACCOUNTS!S128),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A129","v":"~"},{"$f":"ACCOUNTS!B129","v":"~"},{"$f":"ACCOUNTS!C129","v":0},0,{"$f":"IF(ACCOUNTS!$M129=\"\",0,$C129*(INDEX(INDIRECT(ACCOUNTS!$M129),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M129=\"\",0,$C129*(INDEX(INDIRECT(ACCOUNTS!$M129),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M129=\"\",0,$C129*(INDEX(INDIRECT(ACCOUNTS!$M129),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M129=\"\",0,$C129*(INDEX(INDIRECT(ACCOUNTS!$M129),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M129=\"\",0,$C129*(INDEX(INDIRECT(ACCOUNTS!$M129),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M129=\"\",0,$C129*(INDEX(INDIRECT(ACCOUNTS!$M129),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U129=\"\",0,$C129)","v":0},null,{"$f":"IF(ACCOUNTS!N129<>\"\",CONCATENATE(ACCOUNTS!$L129,\"_\",ACCOUNTS!N129),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O129<>\"\",CONCATENATE(ACCOUNTS!$L129,\"_\",ACCOUNTS!O129),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P129<>\"\",CONCATENATE(ACCOUNTS!$L129,\"_\",ACCOUNTS!P129),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q129<>\"\",CONCATENATE(ACCOUNTS!$L129,\"_\",ACCOUNTS!Q129),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R129<>\"\",CONCATENATE(ACCOUNTS!$L129,\"_\",ACCOUNTS!R129),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S129<>\"\",CONCATENATE(ACCOUNTS!$L129,\"_\",ACCOUNTS!S129),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A130","v":"~"},{"$f":"ACCOUNTS!B130","v":"~"},{"$f":"ACCOUNTS!C130","v":0},0,{"$f":"IF(ACCOUNTS!$M130=\"\",0,$C130*(INDEX(INDIRECT(ACCOUNTS!$M130),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M130=\"\",0,$C130*(INDEX(INDIRECT(ACCOUNTS!$M130),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M130=\"\",0,$C130*(INDEX(INDIRECT(ACCOUNTS!$M130),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M130=\"\",0,$C130*(INDEX(INDIRECT(ACCOUNTS!$M130),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M130=\"\",0,$C130*(INDEX(INDIRECT(ACCOUNTS!$M130),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M130=\"\",0,$C130*(INDEX(INDIRECT(ACCOUNTS!$M130),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U130=\"\",0,$C130)","v":0},null,{"$f":"IF(ACCOUNTS!N130<>\"\",CONCATENATE(ACCOUNTS!$L130,\"_\",ACCOUNTS!N130),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O130<>\"\",CONCATENATE(ACCOUNTS!$L130,\"_\",ACCOUNTS!O130),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P130<>\"\",CONCATENATE(ACCOUNTS!$L130,\"_\",ACCOUNTS!P130),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q130<>\"\",CONCATENATE(ACCOUNTS!$L130,\"_\",ACCOUNTS!Q130),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R130<>\"\",CONCATENATE(ACCOUNTS!$L130,\"_\",ACCOUNTS!R130),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S130<>\"\",CONCATENATE(ACCOUNTS!$L130,\"_\",ACCOUNTS!S130),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A131","v":"~"},{"$f":"ACCOUNTS!B131","v":"~"},{"$f":"ACCOUNTS!C131","v":0},0,{"$f":"IF(ACCOUNTS!$M131=\"\",0,$C131*(INDEX(INDIRECT(ACCOUNTS!$M131),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M131=\"\",0,$C131*(INDEX(INDIRECT(ACCOUNTS!$M131),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M131=\"\",0,$C131*(INDEX(INDIRECT(ACCOUNTS!$M131),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M131=\"\",0,$C131*(INDEX(INDIRECT(ACCOUNTS!$M131),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M131=\"\",0,$C131*(INDEX(INDIRECT(ACCOUNTS!$M131),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M131=\"\",0,$C131*(INDEX(INDIRECT(ACCOUNTS!$M131),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U131=\"\",0,$C131)","v":0},null,{"$f":"IF(ACCOUNTS!N131<>\"\",CONCATENATE(ACCOUNTS!$L131,\"_\",ACCOUNTS!N131),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O131<>\"\",CONCATENATE(ACCOUNTS!$L131,\"_\",ACCOUNTS!O131),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P131<>\"\",CONCATENATE(ACCOUNTS!$L131,\"_\",ACCOUNTS!P131),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q131<>\"\",CONCATENATE(ACCOUNTS!$L131,\"_\",ACCOUNTS!Q131),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R131<>\"\",CONCATENATE(ACCOUNTS!$L131,\"_\",ACCOUNTS!R131),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S131<>\"\",CONCATENATE(ACCOUNTS!$L131,\"_\",ACCOUNTS!S131),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B132","v":"Sub-total"},{"$f":"SUM(C120:C131)","v":-6351000},0,{"$f":"SUM(E120:E131)","v":-5858000},0,0,0,0,0,null,{"$f":"SUM(L120:L131)","v":-493000}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B134","v":"Natural Gas Underground Storage"},null,0]
[{"$f":"ACCOUNTS!A135","v":0},{"$f":"ACCOUNTS!B135","v":"JP Storage Balancing - DIR"},{"$f":"ACCOUNTS!C135","v":-4550491.1213999996},0,{"$f":"IF(ACCOUNTS!$M135=\"\",0,$C135*(INDEX(INDIRECT(ACCOUNTS!$M135),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M135=\"\",0,$C135*(INDEX(INDIRECT(ACCOUNTS!$M135),1,F$2)))","v":-4550491.1213999996},{"$f":"IF(ACCOUNTS!$M135=\"\",0,$C135*(INDEX(INDIRECT(ACCOUNTS!$M135),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M135=\"\",0,$C135*(INDEX(INDIRECT(ACCOUNTS!$M135),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M135=\"\",0,$C135*(INDEX(INDIRECT(ACCOUNTS!$M135),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M135=\"\",0,$C135*(INDEX(INDIRECT(ACCOUNTS!$M135),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U135=\"\",0,$C135)","v":0},null,{"$f":"IF(ACCOUNTS!N135<>\"\",CONCATENATE(ACCOUNTS!$L135,\"_\",ACCOUNTS!N135),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O135<>\"\",CONCATENATE(ACCOUNTS!$L135,\"_\",ACCOUNTS!O135),\" \")","v":"F_STORG_COM_1"},{"$f":"IF(ACCOUNTS!P135<>\"\",CONCATENATE(ACCOUNTS!$L135,\"_\",ACCOUNTS!P135),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q135<>\"\",CONCATENATE(ACCOUNTS!$L135,\"_\",ACCOUNTS!Q135),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R135<>\"\",CONCATENATE(ACCOUNTS!$L135,\"_\",ACCOUNTS!R135),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S135<>\"\",CONCATENATE(ACCOUNTS!$L135,\"_\",ACCOUNTS!S135),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A136","v":350},{"$f":"ACCOUNTS!B136","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C136","v":-4740},0,{"$f":"IF(ACCOUNTS!$M136=\"\",0,$C136*(INDEX(INDIRECT(ACCOUNTS!$M136),1,E$2)))","v":-4740},{"$f":"IF(ACCOUNTS!$M136=\"\",0,$C136*(INDEX(INDIRECT(ACCOUNTS!$M136),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M136=\"\",0,$C136*(INDEX(INDIRECT(ACCOUNTS!$M136),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M136=\"\",0,$C136*(INDEX(INDIRECT(ACCOUNTS!$M136),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M136=\"\",0,$C136*(INDEX(INDIRECT(ACCOUNTS!$M136),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M136=\"\",0,$C136*(INDEX(INDIRECT(ACCOUNTS!$M136),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U136=\"\",0,$C136)","v":0},null,{"$f":"IF(ACCOUNTS!N136<>\"\",CONCATENATE(ACCOUNTS!$L136,\"_\",ACCOUNTS!N136),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O136<>\"\",CONCATENATE(ACCOUNTS!$L136,\"_\",ACCOUNTS!O136),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P136<>\"\",CONCATENATE(ACCOUNTS!$L136,\"_\",ACCOUNTS!P136),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q136<>\"\",CONCATENATE(ACCOUNTS!$L136,\"_\",ACCOUNTS!Q136),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R136<>\"\",CONCATENATE(ACCOUNTS!$L136,\"_\",ACCOUNTS!R136),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S136<>\"\",CONCATENATE(ACCOUNTS!$L136,\"_\",ACCOUNTS!S136),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A137","v":351},{"$f":"ACCOUNTS!B137","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C137","v":-377674.95239999995},{"$f":"SUM(E137:L137)-C137","v":0},{"$f":"IF(ACCOUNTS!$M137=\"\",0,$C137*(INDEX(INDIRECT(ACCOUNTS!$M137),1,E$2)))","v":-377674.95239999995},{"$f":"IF(ACCOUNTS!$M137=\"\",0,$C137*(INDEX(INDIRECT(ACCOUNTS!$M137),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M137=\"\",0,$C137*(INDEX(INDIRECT(ACCOUNTS!$M137),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M137=\"\",0,$C137*(INDEX(INDIRECT(ACCOUNTS!$M137),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M137=\"\",0,$C137*(INDEX(INDIRECT(ACCOUNTS!$M137),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M137=\"\",0,$C137*(INDEX(INDIRECT(ACCOUNTS!$M137),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U137=\"\",0,$C137)","v":0},null,{"$f":"IF(ACCOUNTS!N137<>\"\",CONCATENATE(ACCOUNTS!$L137,\"_\",ACCOUNTS!N137),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O137<>\"\",CONCATENATE(ACCOUNTS!$L137,\"_\",ACCOUNTS!O137),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P137<>\"\",CONCATENATE(ACCOUNTS!$L137,\"_\",ACCOUNTS!P137),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q137<>\"\",CONCATENATE(ACCOUNTS!$L137,\"_\",ACCOUNTS!Q137),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R137<>\"\",CONCATENATE(ACCOUNTS!$L137,\"_\",ACCOUNTS!R137),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S137<>\"\",CONCATENATE(ACCOUNTS!$L137,\"_\",ACCOUNTS!S137),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A138","v":352},{"$f":"ACCOUNTS!B138","v":"Wells"},{"$f":"ACCOUNTS!C138","v":-8050584.9177999999},0,{"$f":"IF(ACCOUNTS!$M138=\"\",0,$C138*(INDEX(INDIRECT(ACCOUNTS!$M138),1,E$2)))","v":-8050584.9177999999},{"$f":"IF(ACCOUNTS!$M138=\"\",0,$C138*(INDEX(INDIRECT(ACCOUNTS!$M138),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M138=\"\",0,$C138*(INDEX(INDIRECT(ACCOUNTS!$M138),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M138=\"\",0,$C138*(INDEX(INDIRECT(ACCOUNTS!$M138),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M138=\"\",0,$C138*(INDEX(INDIRECT(ACCOUNTS!$M138),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M138=\"\",0,$C138*(INDEX(INDIRECT(ACCOUNTS!$M138),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U138=\"\",0,$C138)","v":0},null,{"$f":"IF(ACCOUNTS!N138<>\"\",CONCATENATE(ACCOUNTS!$L138,\"_\",ACCOUNTS!N138),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O138<>\"\",CONCATENATE(ACCOUNTS!$L138,\"_\",ACCOUNTS!O138),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P138<>\"\",CONCATENATE(ACCOUNTS!$L138,\"_\",ACCOUNTS!P138),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q138<>\"\",CONCATENATE(ACCOUNTS!$L138,\"_\",ACCOUNTS!Q138),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R138<>\"\",CONCATENATE(ACCOUNTS!$L138,\"_\",ACCOUNTS!R138),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S138<>\"\",CONCATENATE(ACCOUNTS!$L138,\"_\",ACCOUNTS!S138),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A139","v":353},{"$f":"ACCOUNTS!B139","v":"Lines"},{"$f":"ACCOUNTS!C139","v":-1452021.1771},0,{"$f":"IF(ACCOUNTS!$M139=\"\",0,$C139*(INDEX(INDIRECT(ACCOUNTS!$M139),1,E$2)))","v":-1452021.1771},{"$f":"IF(ACCOUNTS!$M139=\"\",0,$C139*(INDEX(INDIRECT(ACCOUNTS!$M139),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M139=\"\",0,$C139*(INDEX(INDIRECT(ACCOUNTS!$M139),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M139=\"\",0,$C139*(INDEX(INDIRECT(ACCOUNTS!$M139),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M139=\"\",0,$C139*(INDEX(INDIRECT(ACCOUNTS!$M139),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M139=\"\",0,$C139*(INDEX(INDIRECT(ACCOUNTS!$M139),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U139=\"\",0,$C139)","v":0},null,{"$f":"IF(ACCOUNTS!N139<>\"\",CONCATENATE(ACCOUNTS!$L139,\"_\",ACCOUNTS!N139),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O139<>\"\",CONCATENATE(ACCOUNTS!$L139,\"_\",ACCOUNTS!O139),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P139<>\"\",CONCATENATE(ACCOUNTS!$L139,\"_\",ACCOUNTS!P139),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q139<>\"\",CONCATENATE(ACCOUNTS!$L139,\"_\",ACCOUNTS!Q139),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R139<>\"\",CONCATENATE(ACCOUNTS!$L139,\"_\",ACCOUNTS!R139),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S139<>\"\",CONCATENATE(ACCOUNTS!$L139,\"_\",ACCOUNTS!S139),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A140","v":354},{"$f":"ACCOUNTS!B140","v":"Compressor Equipment"},{"$f":"ACCOUNTS!C140","v":-6012392.0515000001},0,{"$f":"IF(ACCOUNTS!$M140=\"\",0,$C140*(INDEX(INDIRECT(ACCOUNTS!$M140),1,E$2)))","v":-6012392.0515000001},{"$f":"IF(ACCOUNTS!$M140=\"\",0,$C140*(INDEX(INDIRECT(ACCOUNTS!$M140),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M140=\"\",0,$C140*(INDEX(INDIRECT(ACCOUNTS!$M140),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M140=\"\",0,$C140*(INDEX(INDIRECT(ACCOUNTS!$M140),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M140=\"\",0,$C140*(INDEX(INDIRECT(ACCOUNTS!$M140),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M140=\"\",0,$C140*(INDEX(INDIRECT(ACCOUNTS!$M140),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U140=\"\",0,$C140)","v":0},null,{"$f":"IF(ACCOUNTS!N140<>\"\",CONCATENATE(ACCOUNTS!$L140,\"_\",ACCOUNTS!N140),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O140<>\"\",CONCATENATE(ACCOUNTS!$L140,\"_\",ACCOUNTS!O140),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P140<>\"\",CONCATENATE(ACCOUNTS!$L140,\"_\",ACCOUNTS!P140),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q140<>\"\",CONCATENATE(ACCOUNTS!$L140,\"_\",ACCOUNTS!Q140),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R140<>\"\",CONCATENATE(ACCOUNTS!$L140,\"_\",ACCOUNTS!R140),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S140<>\"\",CONCATENATE(ACCOUNTS!$L140,\"_\",ACCOUNTS!S140),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A141","v":355},{"$f":"ACCOUNTS!B141","v":"Measuring and Regulating Equipment"},{"$f":"ACCOUNTS!C141","v":-233049.91310000001},0,{"$f":"IF(ACCOUNTS!$M141=\"\",0,$C141*(INDEX(INDIRECT(ACCOUNTS!$M141),1,E$2)))","v":-233049.91310000001},{"$f":"IF(ACCOUNTS!$M141=\"\",0,$C141*(INDEX(INDIRECT(ACCOUNTS!$M141),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M141=\"\",0,$C141*(INDEX(INDIRECT(ACCOUNTS!$M141),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M141=\"\",0,$C141*(INDEX(INDIRECT(ACCOUNTS!$M141),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M141=\"\",0,$C141*(INDEX(INDIRECT(ACCOUNTS!$M141),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M141=\"\",0,$C141*(INDEX(INDIRECT(ACCOUNTS!$M141),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U141=\"\",0,$C141)","v":0},null,{"$f":"IF(ACCOUNTS!N141<>\"\",CONCATENATE(ACCOUNTS!$L141,\"_\",ACCOUNTS!N141),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O141<>\"\",CONCATENATE(ACCOUNTS!$L141,\"_\",ACCOUNTS!O141),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P141<>\"\",CONCATENATE(ACCOUNTS!$L141,\"_\",ACCOUNTS!P141),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q141<>\"\",CONCATENATE(ACCOUNTS!$L141,\"_\",ACCOUNTS!Q141),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R141<>\"\",CONCATENATE(ACCOUNTS!$L141,\"_\",ACCOUNTS!R141),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S141<>\"\",CONCATENATE(ACCOUNTS!$L141,\"_\",ACCOUNTS!S141),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A142","v":356},{"$f":"ACCOUNTS!B142","v":"Purification Equipment"},{"$f":"ACCOUNTS!C142","v":-948062.51270000008},0,{"$f":"IF(ACCOUNTS!$M142=\"\",0,$C142*(INDEX(INDIRECT(ACCOUNTS!$M142),1,E$2)))","v":-948062.51270000008},{"$f":"IF(ACCOUNTS!$M142=\"\",0,$C142*(INDEX(INDIRECT(ACCOUNTS!$M142),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M142=\"\",0,$C142*(INDEX(INDIRECT(ACCOUNTS!$M142),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M142=\"\",0,$C142*(INDEX(INDIRECT(ACCOUNTS!$M142),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M142=\"\",0,$C142*(INDEX(INDIRECT(ACCOUNTS!$M142),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M142=\"\",0,$C142*(INDEX(INDIRECT(ACCOUNTS!$M142),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U142=\"\",0,$C142)","v":0},null,{"$f":"IF(ACCOUNTS!N142<>\"\",CONCATENATE(ACCOUNTS!$L142,\"_\",ACCOUNTS!N142),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O142<>\"\",CONCATENATE(ACCOUNTS!$L142,\"_\",ACCOUNTS!O142),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P142<>\"\",CONCATENATE(ACCOUNTS!$L142,\"_\",ACCOUNTS!P142),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q142<>\"\",CONCATENATE(ACCOUNTS!$L142,\"_\",ACCOUNTS!Q142),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R142<>\"\",CONCATENATE(ACCOUNTS!$L142,\"_\",ACCOUNTS!R142),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S142<>\"\",CONCATENATE(ACCOUNTS!$L142,\"_\",ACCOUNTS!S142),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A143","v":357},{"$f":"ACCOUNTS!B143","v":"Other Equipment"},{"$f":"ACCOUNTS!C143","v":-39988.694000000003},{"$f":"SUM(E143:L143)-C143","v":0},{"$f":"IF(ACCOUNTS!$M143=\"\",0,$C143*(INDEX(INDIRECT(ACCOUNTS!$M143),1,E$2)))","v":-39988.694000000003},{"$f":"IF(ACCOUNTS!$M143=\"\",0,$C143*(INDEX(INDIRECT(ACCOUNTS!$M143),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M143=\"\",0,$C143*(INDEX(INDIRECT(ACCOUNTS!$M143),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M143=\"\",0,$C143*(INDEX(INDIRECT(ACCOUNTS!$M143),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M143=\"\",0,$C143*(INDEX(INDIRECT(ACCOUNTS!$M143),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M143=\"\",0,$C143*(INDEX(INDIRECT(ACCOUNTS!$M143),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U143=\"\",0,$C143)","v":0},null,{"$f":"IF(ACCOUNTS!N143<>\"\",CONCATENATE(ACCOUNTS!$L143,\"_\",ACCOUNTS!N143),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O143<>\"\",CONCATENATE(ACCOUNTS!$L143,\"_\",ACCOUNTS!O143),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P143<>\"\",CONCATENATE(ACCOUNTS!$L143,\"_\",ACCOUNTS!P143),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q143<>\"\",CONCATENATE(ACCOUNTS!$L143,\"_\",ACCOUNTS!Q143),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R143<>\"\",CONCATENATE(ACCOUNTS!$L143,\"_\",ACCOUNTS!R143),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S143<>\"\",CONCATENATE(ACCOUNTS!$L143,\"_\",ACCOUNTS!S143),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B144","v":"Sub-total"},{"$f":"SUM(C135:C143)","v":-21669005.339999996},0,{"$f":"SUM(E135:E143)","v":-17118514.218599997},-4550491.1213999996,0,0,0,0,null,{"$f":"SUM(L135:L143)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B146","v":"Natural Gas Local Storage"},null,0]
[{"$f":"ACCOUNTS!A147","v":360},{"$f":"ACCOUNTS!B147","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C147","v":0},0,{"$f":"IF(ACCOUNTS!$M147=\"\",0,$C147*(INDEX(INDIRECT(ACCOUNTS!$M147),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M147=\"\",0,$C147*(INDEX(INDIRECT(ACCOUNTS!$M147),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M147=\"\",0,$C147*(INDEX(INDIRECT(ACCOUNTS!$M147),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M147=\"\",0,$C147*(INDEX(INDIRECT(ACCOUNTS!$M147),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M147=\"\",0,$C147*(INDEX(INDIRECT(ACCOUNTS!$M147),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M147=\"\",0,$C147*(INDEX(INDIRECT(ACCOUNTS!$M147),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U147=\"\",0,$C147)","v":0},null,{"$f":"IF(ACCOUNTS!N147<>\"\",CONCATENATE(ACCOUNTS!$L147,\"_\",ACCOUNTS!N147),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O147<>\"\",CONCATENATE(ACCOUNTS!$L147,\"_\",ACCOUNTS!O147),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P147<>\"\",CONCATENATE(ACCOUNTS!$L147,\"_\",ACCOUNTS!P147),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q147<>\"\",CONCATENATE(ACCOUNTS!$L147,\"_\",ACCOUNTS!Q147),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R147<>\"\",CONCATENATE(ACCOUNTS!$L147,\"_\",ACCOUNTS!R147),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S147<>\"\",CONCATENATE(ACCOUNTS!$L147,\"_\",ACCOUNTS!S147),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A148","v":361},{"$f":"ACCOUNTS!B148","v":"Structures & improvement"},{"$f":"ACCOUNTS!C148","v":-1723000.05},0,{"$f":"IF(ACCOUNTS!$M148=\"\",0,$C148*(INDEX(INDIRECT(ACCOUNTS!$M148),1,E$2)))","v":-1723000.05},{"$f":"IF(ACCOUNTS!$M148=\"\",0,$C148*(INDEX(INDIRECT(ACCOUNTS!$M148),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M148=\"\",0,$C148*(INDEX(INDIRECT(ACCOUNTS!$M148),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M148=\"\",0,$C148*(INDEX(INDIRECT(ACCOUNTS!$M148),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M148=\"\",0,$C148*(INDEX(INDIRECT(ACCOUNTS!$M148),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M148=\"\",0,$C148*(INDEX(INDIRECT(ACCOUNTS!$M148),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U148=\"\",0,$C148)","v":0},null,{"$f":"IF(ACCOUNTS!N148<>\"\",CONCATENATE(ACCOUNTS!$L148,\"_\",ACCOUNTS!N148),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O148<>\"\",CONCATENATE(ACCOUNTS!$L148,\"_\",ACCOUNTS!O148),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P148<>\"\",CONCATENATE(ACCOUNTS!$L148,\"_\",ACCOUNTS!P148),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q148<>\"\",CONCATENATE(ACCOUNTS!$L148,\"_\",ACCOUNTS!Q148),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R148<>\"\",CONCATENATE(ACCOUNTS!$L148,\"_\",ACCOUNTS!R148),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S148<>\"\",CONCATENATE(ACCOUNTS!$L148,\"_\",ACCOUNTS!S148),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A149","v":362},{"$f":"ACCOUNTS!B149","v":"Gas Holders"},{"$f":"ACCOUNTS!C149","v":-1611000.02},0,{"$f":"IF(ACCOUNTS!$M149=\"\",0,$C149*(INDEX(INDIRECT(ACCOUNTS!$M149),1,E$2)))","v":-1611000.02},{"$f":"IF(ACCOUNTS!$M149=\"\",0,$C149*(INDEX(INDIRECT(ACCOUNTS!$M149),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M149=\"\",0,$C149*(INDEX(INDIRECT(ACCOUNTS!$M149),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M149=\"\",0,$C149*(INDEX(INDIRECT(ACCOUNTS!$M149),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M149=\"\",0,$C149*(INDEX(INDIRECT(ACCOUNTS!$M149),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M149=\"\",0,$C149*(INDEX(INDIRECT(ACCOUNTS!$M149),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U149=\"\",0,$C149)","v":0},null,{"$f":"IF(ACCOUNTS!N149<>\"\",CONCATENATE(ACCOUNTS!$L149,\"_\",ACCOUNTS!N149),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O149<>\"\",CONCATENATE(ACCOUNTS!$L149,\"_\",ACCOUNTS!O149),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P149<>\"\",CONCATENATE(ACCOUNTS!$L149,\"_\",ACCOUNTS!P149),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q149<>\"\",CONCATENATE(ACCOUNTS!$L149,\"_\",ACCOUNTS!Q149),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R149<>\"\",CONCATENATE(ACCOUNTS!$L149,\"_\",ACCOUNTS!R149),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S149<>\"\",CONCATENATE(ACCOUNTS!$L149,\"_\",ACCOUNTS!S149),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A150","v":363},{"$f":"ACCOUNTS!B150","v":"Purification Equipment"},{"$f":"ACCOUNTS!C150","v":-1987000.06},0,{"$f":"IF(ACCOUNTS!$M150=\"\",0,$C150*(INDEX(INDIRECT(ACCOUNTS!$M150),1,E$2)))","v":-1987000.06},{"$f":"IF(ACCOUNTS!$M150=\"\",0,$C150*(INDEX(INDIRECT(ACCOUNTS!$M150),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M150=\"\",0,$C150*(INDEX(INDIRECT(ACCOUNTS!$M150),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M150=\"\",0,$C150*(INDEX(INDIRECT(ACCOUNTS!$M150),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M150=\"\",0,$C150*(INDEX(INDIRECT(ACCOUNTS!$M150),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M150=\"\",0,$C150*(INDEX(INDIRECT(ACCOUNTS!$M150),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U150=\"\",0,$C150)","v":0},null,{"$f":"IF(ACCOUNTS!N150<>\"\",CONCATENATE(ACCOUNTS!$L150,\"_\",ACCOUNTS!N150),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O150<>\"\",CONCATENATE(ACCOUNTS!$L150,\"_\",ACCOUNTS!O150),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P150<>\"\",CONCATENATE(ACCOUNTS!$L150,\"_\",ACCOUNTS!P150),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q150<>\"\",CONCATENATE(ACCOUNTS!$L150,\"_\",ACCOUNTS!Q150),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R150<>\"\",CONCATENATE(ACCOUNTS!$L150,\"_\",ACCOUNTS!R150),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S150<>\"\",CONCATENATE(ACCOUNTS!$L150,\"_\",ACCOUNTS!S150),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A151","v":364},{"$f":"ACCOUNTS!B151","v":"Terminating & Processing"},{"$f":"ACCOUNTS!C151","v":-645010},0,{"$f":"IF(ACCOUNTS!$M151=\"\",0,$C151*(INDEX(INDIRECT(ACCOUNTS!$M151),1,E$2)))","v":-645010},{"$f":"IF(ACCOUNTS!$M151=\"\",0,$C151*(INDEX(INDIRECT(ACCOUNTS!$M151),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M151=\"\",0,$C151*(INDEX(INDIRECT(ACCOUNTS!$M151),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M151=\"\",0,$C151*(INDEX(INDIRECT(ACCOUNTS!$M151),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M151=\"\",0,$C151*(INDEX(INDIRECT(ACCOUNTS!$M151),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M151=\"\",0,$C151*(INDEX(INDIRECT(ACCOUNTS!$M151),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U151=\"\",0,$C151)","v":0},null,{"$f":"IF(ACCOUNTS!N151<>\"\",CONCATENATE(ACCOUNTS!$L151,\"_\",ACCOUNTS!N151),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O151<>\"\",CONCATENATE(ACCOUNTS!$L151,\"_\",ACCOUNTS!O151),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P151<>\"\",CONCATENATE(ACCOUNTS!$L151,\"_\",ACCOUNTS!P151),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q151<>\"\",CONCATENATE(ACCOUNTS!$L151,\"_\",ACCOUNTS!Q151),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R151<>\"\",CONCATENATE(ACCOUNTS!$L151,\"_\",ACCOUNTS!R151),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S151<>\"\",CONCATENATE(ACCOUNTS!$L151,\"_\",ACCOUNTS!S151),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A152","v":"~"},{"$f":"ACCOUNTS!B152","v":"~"},{"$f":"ACCOUNTS!C152","v":0},0,{"$f":"IF(ACCOUNTS!$M152=\"\",0,$C152*(INDEX(INDIRECT(ACCOUNTS!$M152),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M152=\"\",0,$C152*(INDEX(INDIRECT(ACCOUNTS!$M152),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M152=\"\",0,$C152*(INDEX(INDIRECT(ACCOUNTS!$M152),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M152=\"\",0,$C152*(INDEX(INDIRECT(ACCOUNTS!$M152),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M152=\"\",0,$C152*(INDEX(INDIRECT(ACCOUNTS!$M152),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M152=\"\",0,$C152*(INDEX(INDIRECT(ACCOUNTS!$M152),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U152=\"\",0,$C152)","v":0},null,{"$f":"IF(ACCOUNTS!N152<>\"\",CONCATENATE(ACCOUNTS!$L152,\"_\",ACCOUNTS!N152),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O152<>\"\",CONCATENATE(ACCOUNTS!$L152,\"_\",ACCOUNTS!O152),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P152<>\"\",CONCATENATE(ACCOUNTS!$L152,\"_\",ACCOUNTS!P152),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q152<>\"\",CONCATENATE(ACCOUNTS!$L152,\"_\",ACCOUNTS!Q152),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R152<>\"\",CONCATENATE(ACCOUNTS!$L152,\"_\",ACCOUNTS!R152),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S152<>\"\",CONCATENATE(ACCOUNTS!$L152,\"_\",ACCOUNTS!S152),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A153","v":"~"},{"$f":"ACCOUNTS!B153","v":"~"},{"$f":"ACCOUNTS!C153","v":0},{"$f":"SUM(E153:L153)-C153","v":0},{"$f":"IF(ACCOUNTS!$M153=\"\",0,$C153*(INDEX(INDIRECT(ACCOUNTS!$M153),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M153=\"\",0,$C153*(INDEX(INDIRECT(ACCOUNTS!$M153),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M153=\"\",0,$C153*(INDEX(INDIRECT(ACCOUNTS!$M153),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M153=\"\",0,$C153*(INDEX(INDIRECT(ACCOUNTS!$M153),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M153=\"\",0,$C153*(INDEX(INDIRECT(ACCOUNTS!$M153),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M153=\"\",0,$C153*(INDEX(INDIRECT(ACCOUNTS!$M153),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U153=\"\",0,$C153)","v":0},null,{"$f":"IF(ACCOUNTS!N153<>\"\",CONCATENATE(ACCOUNTS!$L153,\"_\",ACCOUNTS!N153),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O153<>\"\",CONCATENATE(ACCOUNTS!$L153,\"_\",ACCOUNTS!O153),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P153<>\"\",CONCATENATE(ACCOUNTS!$L153,\"_\",ACCOUNTS!P153),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q153<>\"\",CONCATENATE(ACCOUNTS!$L153,\"_\",ACCOUNTS!Q153),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R153<>\"\",CONCATENATE(ACCOUNTS!$L153,\"_\",ACCOUNTS!R153),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S153<>\"\",CONCATENATE(ACCOUNTS!$L153,\"_\",ACCOUNTS!S153),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B154","v":"Sub-total"},{"$f":"SUM(C147:C153)","v":-5966010.1300000008},{"$f":"SUM(E154:L154)-C154","v":0},{"$f":"SUM(E147:E153)","v":-5966010.1300000008},0,0,0,0,0,null,{"$f":"SUM(L147:L153)","v":0}]
[null,null,null,{"$f":"SUM(E155:L155)-C155","v":0}]
[null,{"$f":"ACCOUNTS!B156","v":"Transmission Plant"},null,0]
[{"$f":"ACCOUNTS!A157","v":365},{"$f":"ACCOUNTS!B157","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C157","v":0},0,{"$f":"IF(ACCOUNTS!$M157=\"\",0,$C157*(INDEX(INDIRECT(ACCOUNTS!$M157),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M157=\"\",0,$C157*(INDEX(INDIRECT(ACCOUNTS!$M157),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M157=\"\",0,$C157*(INDEX(INDIRECT(ACCOUNTS!$M157),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M157=\"\",0,$C157*(INDEX(INDIRECT(ACCOUNTS!$M157),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M157=\"\",0,$C157*(INDEX(INDIRECT(ACCOUNTS!$M157),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M157=\"\",0,$C157*(INDEX(INDIRECT(ACCOUNTS!$M157),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U157=\"\",0,$C157)","v":0},null,{"$f":"IF(ACCOUNTS!N157<>\"\",CONCATENATE(ACCOUNTS!$L157,\"_\",ACCOUNTS!N157),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O157<>\"\",CONCATENATE(ACCOUNTS!$L157,\"_\",ACCOUNTS!O157),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P157<>\"\",CONCATENATE(ACCOUNTS!$L157,\"_\",ACCOUNTS!P157),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q157<>\"\",CONCATENATE(ACCOUNTS!$L157,\"_\",ACCOUNTS!Q157),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R157<>\"\",CONCATENATE(ACCOUNTS!$L157,\"_\",ACCOUNTS!R157),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S157<>\"\",CONCATENATE(ACCOUNTS!$L157,\"_\",ACCOUNTS!S157),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A158","v":366},{"$f":"ACCOUNTS!B158","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C158","v":0},0,{"$f":"IF(ACCOUNTS!$M158=\"\",0,$C158*(INDEX(INDIRECT(ACCOUNTS!$M158),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M158=\"\",0,$C158*(INDEX(INDIRECT(ACCOUNTS!$M158),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M158=\"\",0,$C158*(INDEX(INDIRECT(ACCOUNTS!$M158),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M158=\"\",0,$C158*(INDEX(INDIRECT(ACCOUNTS!$M158),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M158=\"\",0,$C158*(INDEX(INDIRECT(ACCOUNTS!$M158),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M158=\"\",0,$C158*(INDEX(INDIRECT(ACCOUNTS!$M158),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U158=\"\",0,$C158)","v":0},null,{"$f":"IF(ACCOUNTS!N158<>\"\",CONCATENATE(ACCOUNTS!$L158,\"_\",ACCOUNTS!N158),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O158<>\"\",CONCATENATE(ACCOUNTS!$L158,\"_\",ACCOUNTS!O158),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P158<>\"\",CONCATENATE(ACCOUNTS!$L158,\"_\",ACCOUNTS!P158),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q158<>\"\",CONCATENATE(ACCOUNTS!$L158,\"_\",ACCOUNTS!Q158),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R158<>\"\",CONCATENATE(ACCOUNTS!$L158,\"_\",ACCOUNTS!R158),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S158<>\"\",CONCATENATE(ACCOUNTS!$L158,\"_\",ACCOUNTS!S158),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A159","v":367},{"$f":"ACCOUNTS!B159","v":"Mains"},{"$f":"ACCOUNTS!C159","v":0},0,{"$f":"IF(ACCOUNTS!$M159=\"\",0,$C159*(INDEX(INDIRECT(ACCOUNTS!$M159),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M159=\"\",0,$C159*(INDEX(INDIRECT(ACCOUNTS!$M159),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M159=\"\",0,$C159*(INDEX(INDIRECT(ACCOUNTS!$M159),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M159=\"\",0,$C159*(INDEX(INDIRECT(ACCOUNTS!$M159),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M159=\"\",0,$C159*(INDEX(INDIRECT(ACCOUNTS!$M159),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M159=\"\",0,$C159*(INDEX(INDIRECT(ACCOUNTS!$M159),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U159=\"\",0,$C159)","v":0},null,{"$f":"IF(ACCOUNTS!N159<>\"\",CONCATENATE(ACCOUNTS!$L159,\"_\",ACCOUNTS!N159),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O159<>\"\",CONCATENATE(ACCOUNTS!$L159,\"_\",ACCOUNTS!O159),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P159<>\"\",CONCATENATE(ACCOUNTS!$L159,\"_\",ACCOUNTS!P159),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q159<>\"\",CONCATENATE(ACCOUNTS!$L159,\"_\",ACCOUNTS!Q159),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R159<>\"\",CONCATENATE(ACCOUNTS!$L159,\"_\",ACCOUNTS!R159),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S159<>\"\",CONCATENATE(ACCOUNTS!$L159,\"_\",ACCOUNTS!S159),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A160","v":369},{"$f":"ACCOUNTS!B160","v":"M&R Station Equipment"},{"$f":"ACCOUNTS!C160","v":0},0,{"$f":"IF(ACCOUNTS!$M160=\"\",0,$C160*(INDEX(INDIRECT(ACCOUNTS!$M160),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M160=\"\",0,$C160*(INDEX(INDIRECT(ACCOUNTS!$M160),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M160=\"\",0,$C160*(INDEX(INDIRECT(ACCOUNTS!$M160),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M160=\"\",0,$C160*(INDEX(INDIRECT(ACCOUNTS!$M160),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M160=\"\",0,$C160*(INDEX(INDIRECT(ACCOUNTS!$M160),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M160=\"\",0,$C160*(INDEX(INDIRECT(ACCOUNTS!$M160),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U160=\"\",0,$C160)","v":0},null,{"$f":"IF(ACCOUNTS!N160<>\"\",CONCATENATE(ACCOUNTS!$L160,\"_\",ACCOUNTS!N160),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O160<>\"\",CONCATENATE(ACCOUNTS!$L160,\"_\",ACCOUNTS!O160),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P160<>\"\",CONCATENATE(ACCOUNTS!$L160,\"_\",ACCOUNTS!P160),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q160<>\"\",CONCATENATE(ACCOUNTS!$L160,\"_\",ACCOUNTS!Q160),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R160<>\"\",CONCATENATE(ACCOUNTS!$L160,\"_\",ACCOUNTS!R160),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S160<>\"\",CONCATENATE(ACCOUNTS!$L160,\"_\",ACCOUNTS!S160),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A161","v":372},{"$f":"ACCOUNTS!B161","v":"Easements"},{"$f":"ACCOUNTS!C161","v":0},0,{"$f":"IF(ACCOUNTS!$M161=\"\",0,$C161*(INDEX(INDIRECT(ACCOUNTS!$M161),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M161=\"\",0,$C161*(INDEX(INDIRECT(ACCOUNTS!$M161),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M161=\"\",0,$C161*(INDEX(INDIRECT(ACCOUNTS!$M161),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M161=\"\",0,$C161*(INDEX(INDIRECT(ACCOUNTS!$M161),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M161=\"\",0,$C161*(INDEX(INDIRECT(ACCOUNTS!$M161),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M161=\"\",0,$C161*(INDEX(INDIRECT(ACCOUNTS!$M161),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U161=\"\",0,$C161)","v":0},null,{"$f":"IF(ACCOUNTS!N161<>\"\",CONCATENATE(ACCOUNTS!$L161,\"_\",ACCOUNTS!N161),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O161<>\"\",CONCATENATE(ACCOUNTS!$L161,\"_\",ACCOUNTS!O161),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P161<>\"\",CONCATENATE(ACCOUNTS!$L161,\"_\",ACCOUNTS!P161),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q161<>\"\",CONCATENATE(ACCOUNTS!$L161,\"_\",ACCOUNTS!Q161),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R161<>\"\",CONCATENATE(ACCOUNTS!$L161,\"_\",ACCOUNTS!R161),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S161<>\"\",CONCATENATE(ACCOUNTS!$L161,\"_\",ACCOUNTS!S161),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A162","v":"~"},{"$f":"ACCOUNTS!B162","v":"~"},{"$f":"ACCOUNTS!C162","v":0},0,{"$f":"IF(ACCOUNTS!$M162=\"\",0,$C162*(INDEX(INDIRECT(ACCOUNTS!$M162),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M162=\"\",0,$C162*(INDEX(INDIRECT(ACCOUNTS!$M162),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M162=\"\",0,$C162*(INDEX(INDIRECT(ACCOUNTS!$M162),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M162=\"\",0,$C162*(INDEX(INDIRECT(ACCOUNTS!$M162),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M162=\"\",0,$C162*(INDEX(INDIRECT(ACCOUNTS!$M162),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M162=\"\",0,$C162*(INDEX(INDIRECT(ACCOUNTS!$M162),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U162=\"\",0,$C162)","v":0},null,{"$f":"IF(ACCOUNTS!N162<>\"\",CONCATENATE(ACCOUNTS!$L162,\"_\",ACCOUNTS!N162),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O162<>\"\",CONCATENATE(ACCOUNTS!$L162,\"_\",ACCOUNTS!O162),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P162<>\"\",CONCATENATE(ACCOUNTS!$L162,\"_\",ACCOUNTS!P162),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q162<>\"\",CONCATENATE(ACCOUNTS!$L162,\"_\",ACCOUNTS!Q162),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R162<>\"\",CONCATENATE(ACCOUNTS!$L162,\"_\",ACCOUNTS!R162),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S162<>\"\",CONCATENATE(ACCOUNTS!$L162,\"_\",ACCOUNTS!S162),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A163","v":"~"},{"$f":"ACCOUNTS!B163","v":"~"},{"$f":"ACCOUNTS!C163","v":0},0,{"$f":"IF(ACCOUNTS!$M163=\"\",0,$C163*(INDEX(INDIRECT(ACCOUNTS!$M163),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M163=\"\",0,$C163*(INDEX(INDIRECT(ACCOUNTS!$M163),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M163=\"\",0,$C163*(INDEX(INDIRECT(ACCOUNTS!$M163),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M163=\"\",0,$C163*(INDEX(INDIRECT(ACCOUNTS!$M163),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M163=\"\",0,$C163*(INDEX(INDIRECT(ACCOUNTS!$M163),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M163=\"\",0,$C163*(INDEX(INDIRECT(ACCOUNTS!$M163),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U163=\"\",0,$C163)","v":0},null,{"$f":"IF(ACCOUNTS!N163<>\"\",CONCATENATE(ACCOUNTS!$L163,\"_\",ACCOUNTS!N163),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O163<>\"\",CONCATENATE(ACCOUNTS!$L163,\"_\",ACCOUNTS!O163),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P163<>\"\",CONCATENATE(ACCOUNTS!$L163,\"_\",ACCOUNTS!P163),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q163<>\"\",CONCATENATE(ACCOUNTS!$L163,\"_\",ACCOUNTS!Q163),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R163<>\"\",CONCATENATE(ACCOUNTS!$L163,\"_\",ACCOUNTS!R163),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S163<>\"\",CONCATENATE(ACCOUNTS!$L163,\"_\",ACCOUNTS!S163),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A164","v":"~"},{"$f":"ACCOUNTS!B164","v":"~"},{"$f":"ACCOUNTS!C164","v":0},0,{"$f":"IF(ACCOUNTS!$M164=\"\",0,$C164*(INDEX(INDIRECT(ACCOUNTS!$M164),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M164=\"\",0,$C164*(INDEX(INDIRECT(ACCOUNTS!$M164),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M164=\"\",0,$C164*(INDEX(INDIRECT(ACCOUNTS!$M164),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M164=\"\",0,$C164*(INDEX(INDIRECT(ACCOUNTS!$M164),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M164=\"\",0,$C164*(INDEX(INDIRECT(ACCOUNTS!$M164),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M164=\"\",0,$C164*(INDEX(INDIRECT(ACCOUNTS!$M164),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U164=\"\",0,$C164)","v":0},null,{"$f":"IF(ACCOUNTS!N164<>\"\",CONCATENATE(ACCOUNTS!$L164,\"_\",ACCOUNTS!N164),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O164<>\"\",CONCATENATE(ACCOUNTS!$L164,\"_\",ACCOUNTS!O164),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P164<>\"\",CONCATENATE(ACCOUNTS!$L164,\"_\",ACCOUNTS!P164),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q164<>\"\",CONCATENATE(ACCOUNTS!$L164,\"_\",ACCOUNTS!Q164),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R164<>\"\",CONCATENATE(ACCOUNTS!$L164,\"_\",ACCOUNTS!R164),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S164<>\"\",CONCATENATE(ACCOUNTS!$L164,\"_\",ACCOUNTS!S164),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B165","v":"Sub-total"},{"$f":"SUM(C157:C164)","v":0},0,{"$f":"SUM(E157:E164)","v":0},0,0,0,0,0,null,{"$f":"SUM(L157:L164)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B167","v":"Distribution Plant"},null,{"$f":"SUM(E167:L167)-C167","v":0}]
[{"$f":"ACCOUNTS!A168","v":373},{"$f":"ACCOUNTS!B168","v":"Easements"},{"$f":"ACCOUNTS!C168","v":0},0,{"$f":"IF(ACCOUNTS!$M168=\"\",0,$C168*(INDEX(INDIRECT(ACCOUNTS!$M168),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M168=\"\",0,$C168*(INDEX(INDIRECT(ACCOUNTS!$M168),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M168=\"\",0,$C168*(INDEX(INDIRECT(ACCOUNTS!$M168),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M168=\"\",0,$C168*(INDEX(INDIRECT(ACCOUNTS!$M168),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M168=\"\",0,$C168*(INDEX(INDIRECT(ACCOUNTS!$M168),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M168=\"\",0,$C168*(INDEX(INDIRECT(ACCOUNTS!$M168),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U168=\"\",0,$C168)","v":0},null,{"$f":"IF(ACCOUNTS!N168<>\"\",CONCATENATE(ACCOUNTS!$L168,\"_\",ACCOUNTS!N168),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O168<>\"\",CONCATENATE(ACCOUNTS!$L168,\"_\",ACCOUNTS!O168),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P168<>\"\",CONCATENATE(ACCOUNTS!$L168,\"_\",ACCOUNTS!P168),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q168<>\"\",CONCATENATE(ACCOUNTS!$L168,\"_\",ACCOUNTS!Q168),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R168<>\"\",CONCATENATE(ACCOUNTS!$L168,\"_\",ACCOUNTS!R168),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S168<>\"\",CONCATENATE(ACCOUNTS!$L168,\"_\",ACCOUNTS!S168),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A169","v":374},{"$f":"ACCOUNTS!B169","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C169","v":-2458000},0,{"$f":"IF(ACCOUNTS!$M169=\"\",0,$C169*(INDEX(INDIRECT(ACCOUNTS!$M169),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M169=\"\",0,$C169*(INDEX(INDIRECT(ACCOUNTS!$M169),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M169=\"\",0,$C169*(INDEX(INDIRECT(ACCOUNTS!$M169),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M169=\"\",0,$C169*(INDEX(INDIRECT(ACCOUNTS!$M169),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M169=\"\",0,$C169*(INDEX(INDIRECT(ACCOUNTS!$M169),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M169=\"\",0,$C169*(INDEX(INDIRECT(ACCOUNTS!$M169),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U169=\"\",0,$C169)","v":-2458000},null,{"$f":"IF(ACCOUNTS!N169<>\"\",CONCATENATE(ACCOUNTS!$L169,\"_\",ACCOUNTS!N169),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O169<>\"\",CONCATENATE(ACCOUNTS!$L169,\"_\",ACCOUNTS!O169),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P169<>\"\",CONCATENATE(ACCOUNTS!$L169,\"_\",ACCOUNTS!P169),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q169<>\"\",CONCATENATE(ACCOUNTS!$L169,\"_\",ACCOUNTS!Q169),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R169<>\"\",CONCATENATE(ACCOUNTS!$L169,\"_\",ACCOUNTS!R169),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S169<>\"\",CONCATENATE(ACCOUNTS!$L169,\"_\",ACCOUNTS!S169),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A170","v":375},{"$f":"ACCOUNTS!B170","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C170","v":-13216353.23575405},0,{"$f":"IF(ACCOUNTS!$M170=\"\",0,$C170*(INDEX(INDIRECT(ACCOUNTS!$M170),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M170=\"\",0,$C170*(INDEX(INDIRECT(ACCOUNTS!$M170),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M170=\"\",0,$C170*(INDEX(INDIRECT(ACCOUNTS!$M170),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M170=\"\",0,$C170*(INDEX(INDIRECT(ACCOUNTS!$M170),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M170=\"\",0,$C170*(INDEX(INDIRECT(ACCOUNTS!$M170),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M170=\"\",0,$C170*(INDEX(INDIRECT(ACCOUNTS!$M170),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U170=\"\",0,$C170)","v":-13216353.23575405},null,{"$f":"IF(ACCOUNTS!N170<>\"\",CONCATENATE(ACCOUNTS!$L170,\"_\",ACCOUNTS!N170),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O170<>\"\",CONCATENATE(ACCOUNTS!$L170,\"_\",ACCOUNTS!O170),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P170<>\"\",CONCATENATE(ACCOUNTS!$L170,\"_\",ACCOUNTS!P170),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q170<>\"\",CONCATENATE(ACCOUNTS!$L170,\"_\",ACCOUNTS!Q170),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R170<>\"\",CONCATENATE(ACCOUNTS!$L170,\"_\",ACCOUNTS!R170),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S170<>\"\",CONCATENATE(ACCOUNTS!$L170,\"_\",ACCOUNTS!S170),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A171","v":376},{"$f":"ACCOUNTS!B171","v":"Mains"},{"$f":"ACCOUNTS!C171","v":-233451005.58665612},0,{"$f":"IF(ACCOUNTS!$M171=\"\",0,$C171*(INDEX(INDIRECT(ACCOUNTS!$M171),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M171=\"\",0,$C171*(INDEX(INDIRECT(ACCOUNTS!$M171),1,F$2)))","v":-233451005.58665612},{"$f":"IF(ACCOUNTS!$M171=\"\",0,$C171*(INDEX(INDIRECT(ACCOUNTS!$M171),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M171=\"\",0,$C171*(INDEX(INDIRECT(ACCOUNTS!$M171),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M171=\"\",0,$C171*(INDEX(INDIRECT(ACCOUNTS!$M171),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M171=\"\",0,$C171*(INDEX(INDIRECT(ACCOUNTS!$M171),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U171=\"\",0,$C171)","v":0},null,{"$f":"IF(ACCOUNTS!N171<>\"\",CONCATENATE(ACCOUNTS!$L171,\"_\",ACCOUNTS!N171),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O171<>\"\",CONCATENATE(ACCOUNTS!$L171,\"_\",ACCOUNTS!O171),\" \")","v":"F_DISTR_A_MAINS"},{"$f":"IF(ACCOUNTS!P171<>\"\",CONCATENATE(ACCOUNTS!$L171,\"_\",ACCOUNTS!P171),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q171<>\"\",CONCATENATE(ACCOUNTS!$L171,\"_\",ACCOUNTS!Q171),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R171<>\"\",CONCATENATE(ACCOUNTS!$L171,\"_\",ACCOUNTS!R171),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S171<>\"\",CONCATENATE(ACCOUNTS!$L171,\"_\",ACCOUNTS!S171),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A172","v":376},{"$f":"ACCOUNTS!B172","v":"Mains - Peak"},{"$f":"ACCOUNTS!C172","v":-491187921.16334385},{"$f":"SUM(E172:L172)-C172","v":0},{"$f":"IF(ACCOUNTS!$M172=\"\",0,$C172*(INDEX(INDIRECT(ACCOUNTS!$M172),1,E$2)))","v":-491187921.16334385},{"$f":"IF(ACCOUNTS!$M172=\"\",0,$C172*(INDEX(INDIRECT(ACCOUNTS!$M172),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M172=\"\",0,$C172*(INDEX(INDIRECT(ACCOUNTS!$M172),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M172=\"\",0,$C172*(INDEX(INDIRECT(ACCOUNTS!$M172),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M172=\"\",0,$C172*(INDEX(INDIRECT(ACCOUNTS!$M172),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M172=\"\",0,$C172*(INDEX(INDIRECT(ACCOUNTS!$M172),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U172=\"\",0,$C172)","v":0},null,{"$f":"IF(ACCOUNTS!N172<>\"\",CONCATENATE(ACCOUNTS!$L172,\"_\",ACCOUNTS!N172),\" \")","v":"F_DISTR_P_MAINS"},{"$f":"IF(ACCOUNTS!O172<>\"\",CONCATENATE(ACCOUNTS!$L172,\"_\",ACCOUNTS!O172),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P172<>\"\",CONCATENATE(ACCOUNTS!$L172,\"_\",ACCOUNTS!P172),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q172<>\"\",CONCATENATE(ACCOUNTS!$L172,\"_\",ACCOUNTS!Q172),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R172<>\"\",CONCATENATE(ACCOUNTS!$L172,\"_\",ACCOUNTS!R172),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S172<>\"\",CONCATENATE(ACCOUNTS!$L172,\"_\",ACCOUNTS!S172),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A173","v":376},{"$f":"ACCOUNTS!B173","v":"Mains - LNG Related"},{"$f":"ACCOUNTS!C173","v":-1097298.6100000001},{"$f":"SUM(E173:L173)-C173","v":0},{"$f":"IF(ACCOUNTS!$M173=\"\",0,$C173*(INDEX(INDIRECT(ACCOUNTS!$M173),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M173=\"\",0,$C173*(INDEX(INDIRECT(ACCOUNTS!$M173),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M173=\"\",0,$C173*(INDEX(INDIRECT(ACCOUNTS!$M173),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M173=\"\",0,$C173*(INDEX(INDIRECT(ACCOUNTS!$M173),1,H$2)))","v":-1097298.6100000001},{"$f":"IF(ACCOUNTS!$M173=\"\",0,$C173*(INDEX(INDIRECT(ACCOUNTS!$M173),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M173=\"\",0,$C173*(INDEX(INDIRECT(ACCOUNTS!$M173),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U173=\"\",0,$C173)","v":0},null,{"$f":"IF(ACCOUNTS!N173<>\"\",CONCATENATE(ACCOUNTS!$L173,\"_\",ACCOUNTS!N173),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O173<>\"\",CONCATENATE(ACCOUNTS!$L173,\"_\",ACCOUNTS!O173),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P173<>\"\",CONCATENATE(ACCOUNTS!$L173,\"_\",ACCOUNTS!P173),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q173<>\"\",CONCATENATE(ACCOUNTS!$L173,\"_\",ACCOUNTS!Q173),\" \")","v":"F_STORG_LNGMAINS"},{"$f":"IF(ACCOUNTS!R173<>\"\",CONCATENATE(ACCOUNTS!$L173,\"_\",ACCOUNTS!R173),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S173<>\"\",CONCATENATE(ACCOUNTS!$L173,\"_\",ACCOUNTS!S173),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A174","v":378},{"$f":"ACCOUNTS!B174","v":"Meas. & Reg. Station Equip.- Gen."},{"$f":"ACCOUNTS!C174","v":-13395716.739912014},0,{"$f":"IF(ACCOUNTS!$M174=\"\",0,$C174*(INDEX(INDIRECT(ACCOUNTS!$M174),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M174=\"\",0,$C174*(INDEX(INDIRECT(ACCOUNTS!$M174),1,F$2)))","v":-13395716.739912014},{"$f":"IF(ACCOUNTS!$M174=\"\",0,$C174*(INDEX(INDIRECT(ACCOUNTS!$M174),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M174=\"\",0,$C174*(INDEX(INDIRECT(ACCOUNTS!$M174),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M174=\"\",0,$C174*(INDEX(INDIRECT(ACCOUNTS!$M174),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M174=\"\",0,$C174*(INDEX(INDIRECT(ACCOUNTS!$M174),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U174=\"\",0,$C174)","v":0},null,{"$f":"IF(ACCOUNTS!N174<>\"\",CONCATENATE(ACCOUNTS!$L174,\"_\",ACCOUNTS!N174),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O174<>\"\",CONCATENATE(ACCOUNTS!$L174,\"_\",ACCOUNTS!O174),\" \")","v":"F_DISTR_COM_1"},{"$f":"IF(ACCOUNTS!P174<>\"\",CONCATENATE(ACCOUNTS!$L174,\"_\",ACCOUNTS!P174),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q174<>\"\",CONCATENATE(ACCOUNTS!$L174,\"_\",ACCOUNTS!Q174),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R174<>\"\",CONCATENATE(ACCOUNTS!$L174,\"_\",ACCOUNTS!R174),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S174<>\"\",CONCATENATE(ACCOUNTS!$L174,\"_\",ACCOUNTS!S174),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A175","v":378},{"$f":"ACCOUNTS!B175","v":"Meas. & Reg. Station Equip.- Peak"},{"$f":"ACCOUNTS!C175","v":-28184990.000087988},{"$f":"SUM(E175:L175)-C175","v":0},{"$f":"IF(ACCOUNTS!$M175=\"\",0,$C175*(INDEX(INDIRECT(ACCOUNTS!$M175),1,E$2)))","v":-28184990.000087988},{"$f":"IF(ACCOUNTS!$M175=\"\",0,$C175*(INDEX(INDIRECT(ACCOUNTS!$M175),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M175=\"\",0,$C175*(INDEX(INDIRECT(ACCOUNTS!$M175),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M175=\"\",0,$C175*(INDEX(INDIRECT(ACCOUNTS!$M175),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M175=\"\",0,$C175*(INDEX(INDIRECT(ACCOUNTS!$M175),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M175=\"\",0,$C175*(INDEX(INDIRECT(ACCOUNTS!$M175),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U175=\"\",0,$C175)","v":0},null,{"$f":"IF(ACCOUNTS!N175<>\"\",CONCATENATE(ACCOUNTS!$L175,\"_\",ACCOUNTS!N175),\" \")","v":"F_DISTR_PDAY"},{"$f":"IF(ACCOUNTS!O175<>\"\",CONCATENATE(ACCOUNTS!$L175,\"_\",ACCOUNTS!O175),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P175<>\"\",CONCATENATE(ACCOUNTS!$L175,\"_\",ACCOUNTS!P175),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q175<>\"\",CONCATENATE(ACCOUNTS!$L175,\"_\",ACCOUNTS!Q175),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R175<>\"\",CONCATENATE(ACCOUNTS!$L175,\"_\",ACCOUNTS!R175),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S175<>\"\",CONCATENATE(ACCOUNTS!$L175,\"_\",ACCOUNTS!S175),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A176","v":380},{"$f":"ACCOUNTS!B176","v":"Services"},{"$f":"ACCOUNTS!C176","v":-569171319.08906019},0,{"$f":"IF(ACCOUNTS!$M176=\"\",0,$C176*(INDEX(INDIRECT(ACCOUNTS!$M176),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M176=\"\",0,$C176*(INDEX(INDIRECT(ACCOUNTS!$M176),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M176=\"\",0,$C176*(INDEX(INDIRECT(ACCOUNTS!$M176),1,G$2)))","v":-569171319.08906019},{"$f":"IF(ACCOUNTS!$M176=\"\",0,$C176*(INDEX(INDIRECT(ACCOUNTS!$M176),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M176=\"\",0,$C176*(INDEX(INDIRECT(ACCOUNTS!$M176),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M176=\"\",0,$C176*(INDEX(INDIRECT(ACCOUNTS!$M176),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U176=\"\",0,$C176)","v":0},null,{"$f":"IF(ACCOUNTS!N176<>\"\",CONCATENATE(ACCOUNTS!$L176,\"_\",ACCOUNTS!N176),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O176<>\"\",CONCATENATE(ACCOUNTS!$L176,\"_\",ACCOUNTS!O176),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P176<>\"\",CONCATENATE(ACCOUNTS!$L176,\"_\",ACCOUNTS!P176),\" \")","v":"F_DISTR_SERV"},{"$f":"IF(ACCOUNTS!Q176<>\"\",CONCATENATE(ACCOUNTS!$L176,\"_\",ACCOUNTS!Q176),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R176<>\"\",CONCATENATE(ACCOUNTS!$L176,\"_\",ACCOUNTS!R176),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S176<>\"\",CONCATENATE(ACCOUNTS!$L176,\"_\",ACCOUNTS!S176),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A177","v":380},{"$f":"ACCOUNTS!B177","v":"Services - DIR"},{"$f":"ACCOUNTS!C177","v":-5436247.7109397883},0,{"$f":"IF(ACCOUNTS!$M177=\"\",0,$C177*(INDEX(INDIRECT(ACCOUNTS!$M177),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M177=\"\",0,$C177*(INDEX(INDIRECT(ACCOUNTS!$M177),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M177=\"\",0,$C177*(INDEX(INDIRECT(ACCOUNTS!$M177),1,G$2)))","v":-5436247.7109397883},{"$f":"IF(ACCOUNTS!$M177=\"\",0,$C177*(INDEX(INDIRECT(ACCOUNTS!$M177),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M177=\"\",0,$C177*(INDEX(INDIRECT(ACCOUNTS!$M177),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M177=\"\",0,$C177*(INDEX(INDIRECT(ACCOUNTS!$M177),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U177=\"\",0,$C177)","v":0},null,{"$f":"IF(ACCOUNTS!N177<>\"\",CONCATENATE(ACCOUNTS!$L177,\"_\",ACCOUNTS!N177),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O177<>\"\",CONCATENATE(ACCOUNTS!$L177,\"_\",ACCOUNTS!O177),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P177<>\"\",CONCATENATE(ACCOUNTS!$L177,\"_\",ACCOUNTS!P177),\" \")","v":"F_DISTR_DIR_380"},{"$f":"IF(ACCOUNTS!Q177<>\"\",CONCATENATE(ACCOUNTS!$L177,\"_\",ACCOUNTS!Q177),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R177<>\"\",CONCATENATE(ACCOUNTS!$L177,\"_\",ACCOUNTS!R177),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S177<>\"\",CONCATENATE(ACCOUNTS!$L177,\"_\",ACCOUNTS!S177),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A178","v":381},{"$f":"ACCOUNTS!B178","v":"Meters"},{"$f":"ACCOUNTS!C178","v":-26013626.026426494},{"$f":"SUM(E178:L178)-C178","v":0},{"$f":"IF(ACCOUNTS!$M178=\"\",0,$C178*(INDEX(INDIRECT(ACCOUNTS!$M178),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M178=\"\",0,$C178*(INDEX(INDIRECT(ACCOUNTS!$M178),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M178=\"\",0,$C178*(INDEX(INDIRECT(ACCOUNTS!$M178),1,G$2)))","v":-26013626.026426494},{"$f":"IF(ACCOUNTS!$M178=\"\",0,$C178*(INDEX(INDIRECT(ACCOUNTS!$M178),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M178=\"\",0,$C178*(INDEX(INDIRECT(ACCOUNTS!$M178),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M178=\"\",0,$C178*(INDEX(INDIRECT(ACCOUNTS!$M178),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U178=\"\",0,$C178)","v":0},null,{"$f":"IF(ACCOUNTS!N178<>\"\",CONCATENATE(ACCOUNTS!$L178,\"_\",ACCOUNTS!N178),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O178<>\"\",CONCATENATE(ACCOUNTS!$L178,\"_\",ACCOUNTS!O178),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P178<>\"\",CONCATENATE(ACCOUNTS!$L178,\"_\",ACCOUNTS!P178),\" \")","v":"F_DISTR_MTRS_CUS"},{"$f":"IF(ACCOUNTS!Q178<>\"\",CONCATENATE(ACCOUNTS!$L178,\"_\",ACCOUNTS!Q178),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R178<>\"\",CONCATENATE(ACCOUNTS!$L178,\"_\",ACCOUNTS!R178),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S178<>\"\",CONCATENATE(ACCOUNTS!$L178,\"_\",ACCOUNTS!S178),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A179","v":382},{"$f":"ACCOUNTS!B179","v":"Meter Installations"},{"$f":"ACCOUNTS!C179","v":-53312366.299999997},0,{"$f":"IF(ACCOUNTS!$M179=\"\",0,$C179*(INDEX(INDIRECT(ACCOUNTS!$M179),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M179=\"\",0,$C179*(INDEX(INDIRECT(ACCOUNTS!$M179),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M179=\"\",0,$C179*(INDEX(INDIRECT(ACCOUNTS!$M179),1,G$2)))","v":-53312366.299999997},{"$f":"IF(ACCOUNTS!$M179=\"\",0,$C179*(INDEX(INDIRECT(ACCOUNTS!$M179),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M179=\"\",0,$C179*(INDEX(INDIRECT(ACCOUNTS!$M179),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M179=\"\",0,$C179*(INDEX(INDIRECT(ACCOUNTS!$M179),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U179=\"\",0,$C179)","v":0},null,{"$f":"IF(ACCOUNTS!N179<>\"\",CONCATENATE(ACCOUNTS!$L179,\"_\",ACCOUNTS!N179),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O179<>\"\",CONCATENATE(ACCOUNTS!$L179,\"_\",ACCOUNTS!O179),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P179<>\"\",CONCATENATE(ACCOUNTS!$L179,\"_\",ACCOUNTS!P179),\" \")","v":"F_DISTR_MTRS_INST"},{"$f":"IF(ACCOUNTS!Q179<>\"\",CONCATENATE(ACCOUNTS!$L179,\"_\",ACCOUNTS!Q179),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R179<>\"\",CONCATENATE(ACCOUNTS!$L179,\"_\",ACCOUNTS!R179),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S179<>\"\",CONCATENATE(ACCOUNTS!$L179,\"_\",ACCOUNTS!S179),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A180","v":383},{"$f":"ACCOUNTS!B180","v":"House Regulators"},{"$f":"ACCOUNTS!C180","v":-7987443.6600000001},0,{"$f":"IF(ACCOUNTS!$M180=\"\",0,$C180*(INDEX(INDIRECT(ACCOUNTS!$M180),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M180=\"\",0,$C180*(INDEX(INDIRECT(ACCOUNTS!$M180),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M180=\"\",0,$C180*(INDEX(INDIRECT(ACCOUNTS!$M180),1,G$2)))","v":-7987443.6600000001},{"$f":"IF(ACCOUNTS!$M180=\"\",0,$C180*(INDEX(INDIRECT(ACCOUNTS!$M180),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M180=\"\",0,$C180*(INDEX(INDIRECT(ACCOUNTS!$M180),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M180=\"\",0,$C180*(INDEX(INDIRECT(ACCOUNTS!$M180),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U180=\"\",0,$C180)","v":0},null,{"$f":"IF(ACCOUNTS!N180<>\"\",CONCATENATE(ACCOUNTS!$L180,\"_\",ACCOUNTS!N180),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O180<>\"\",CONCATENATE(ACCOUNTS!$L180,\"_\",ACCOUNTS!O180),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P180<>\"\",CONCATENATE(ACCOUNTS!$L180,\"_\",ACCOUNTS!P180),\" \")","v":"F_DISTR_MTRS_CUS"},{"$f":"IF(ACCOUNTS!Q180<>\"\",CONCATENATE(ACCOUNTS!$L180,\"_\",ACCOUNTS!Q180),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R180<>\"\",CONCATENATE(ACCOUNTS!$L180,\"_\",ACCOUNTS!R180),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S180<>\"\",CONCATENATE(ACCOUNTS!$L180,\"_\",ACCOUNTS!S180),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A181","v":384},{"$f":"ACCOUNTS!B181","v":"House Regulators Installations"},{"$f":"ACCOUNTS!C181","v":-29550643.809999999},{"$f":"SUM(E181:L181)-C181","v":0},{"$f":"IF(ACCOUNTS!$M181=\"\",0,$C181*(INDEX(INDIRECT(ACCOUNTS!$M181),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M181=\"\",0,$C181*(INDEX(INDIRECT(ACCOUNTS!$M181),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M181=\"\",0,$C181*(INDEX(INDIRECT(ACCOUNTS!$M181),1,G$2)))","v":-29550643.809999999},{"$f":"IF(ACCOUNTS!$M181=\"\",0,$C181*(INDEX(INDIRECT(ACCOUNTS!$M181),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M181=\"\",0,$C181*(INDEX(INDIRECT(ACCOUNTS!$M181),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M181=\"\",0,$C181*(INDEX(INDIRECT(ACCOUNTS!$M181),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U181=\"\",0,$C181)","v":0},null,{"$f":"IF(ACCOUNTS!N181<>\"\",CONCATENATE(ACCOUNTS!$L181,\"_\",ACCOUNTS!N181),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O181<>\"\",CONCATENATE(ACCOUNTS!$L181,\"_\",ACCOUNTS!O181),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P181<>\"\",CONCATENATE(ACCOUNTS!$L181,\"_\",ACCOUNTS!P181),\" \")","v":"F_DISTR_MTRS_CUS"},{"$f":"IF(ACCOUNTS!Q181<>\"\",CONCATENATE(ACCOUNTS!$L181,\"_\",ACCOUNTS!Q181),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R181<>\"\",CONCATENATE(ACCOUNTS!$L181,\"_\",ACCOUNTS!R181),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S181<>\"\",CONCATENATE(ACCOUNTS!$L181,\"_\",ACCOUNTS!S181),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A182","v":385},{"$f":"ACCOUNTS!B182","v":"Indust. Meas. & Reg. Station Equip."},{"$f":"ACCOUNTS!C182","v":-3505570.3899999997},0,{"$f":"IF(ACCOUNTS!$M182=\"\",0,$C182*(INDEX(INDIRECT(ACCOUNTS!$M182),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M182=\"\",0,$C182*(INDEX(INDIRECT(ACCOUNTS!$M182),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M182=\"\",0,$C182*(INDEX(INDIRECT(ACCOUNTS!$M182),1,G$2)))","v":-3505570.3899999997},{"$f":"IF(ACCOUNTS!$M182=\"\",0,$C182*(INDEX(INDIRECT(ACCOUNTS!$M182),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M182=\"\",0,$C182*(INDEX(INDIRECT(ACCOUNTS!$M182),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M182=\"\",0,$C182*(INDEX(INDIRECT(ACCOUNTS!$M182),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U182=\"\",0,$C182)","v":0},null,{"$f":"IF(ACCOUNTS!N182<>\"\",CONCATENATE(ACCOUNTS!$L182,\"_\",ACCOUNTS!N182),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O182<>\"\",CONCATENATE(ACCOUNTS!$L182,\"_\",ACCOUNTS!O182),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P182<>\"\",CONCATENATE(ACCOUNTS!$L182,\"_\",ACCOUNTS!P182),\" \")","v":"F_DISTR_MTRS_385"},{"$f":"IF(ACCOUNTS!Q182<>\"\",CONCATENATE(ACCOUNTS!$L182,\"_\",ACCOUNTS!Q182),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R182<>\"\",CONCATENATE(ACCOUNTS!$L182,\"_\",ACCOUNTS!R182),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S182<>\"\",CONCATENATE(ACCOUNTS!$L182,\"_\",ACCOUNTS!S182),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A183","v":386},{"$f":"ACCOUNTS!B183","v":"Rental Property on Customers Premise"},{"$f":"ACCOUNTS!C183","v":-10749142.92},0,{"$f":"IF(ACCOUNTS!$M183=\"\",0,$C183*(INDEX(INDIRECT(ACCOUNTS!$M183),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M183=\"\",0,$C183*(INDEX(INDIRECT(ACCOUNTS!$M183),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M183=\"\",0,$C183*(INDEX(INDIRECT(ACCOUNTS!$M183),1,G$2)))","v":-10749142.92},{"$f":"IF(ACCOUNTS!$M183=\"\",0,$C183*(INDEX(INDIRECT(ACCOUNTS!$M183),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M183=\"\",0,$C183*(INDEX(INDIRECT(ACCOUNTS!$M183),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M183=\"\",0,$C183*(INDEX(INDIRECT(ACCOUNTS!$M183),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U183=\"\",0,$C183)","v":0},null,{"$f":"IF(ACCOUNTS!N183<>\"\",CONCATENATE(ACCOUNTS!$L183,\"_\",ACCOUNTS!N183),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O183<>\"\",CONCATENATE(ACCOUNTS!$L183,\"_\",ACCOUNTS!O183),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P183<>\"\",CONCATENATE(ACCOUNTS!$L183,\"_\",ACCOUNTS!P183),\" \")","v":"F_DISTR_DIR_386"},{"$f":"IF(ACCOUNTS!Q183<>\"\",CONCATENATE(ACCOUNTS!$L183,\"_\",ACCOUNTS!Q183),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R183<>\"\",CONCATENATE(ACCOUNTS!$L183,\"_\",ACCOUNTS!R183),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S183<>\"\",CONCATENATE(ACCOUNTS!$L183,\"_\",ACCOUNTS!S183),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A184","v":387},{"$f":"ACCOUNTS!B184","v":"Other Equipment"},{"$f":"ACCOUNTS!C184","v":-252063.11},0,{"$f":"IF(ACCOUNTS!$M184=\"\",0,$C184*(INDEX(INDIRECT(ACCOUNTS!$M184),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M184=\"\",0,$C184*(INDEX(INDIRECT(ACCOUNTS!$M184),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M184=\"\",0,$C184*(INDEX(INDIRECT(ACCOUNTS!$M184),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M184=\"\",0,$C184*(INDEX(INDIRECT(ACCOUNTS!$M184),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M184=\"\",0,$C184*(INDEX(INDIRECT(ACCOUNTS!$M184),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M184=\"\",0,$C184*(INDEX(INDIRECT(ACCOUNTS!$M184),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U184=\"\",0,$C184)","v":-252063.11},null,{"$f":"IF(ACCOUNTS!N184<>\"\",CONCATENATE(ACCOUNTS!$L184,\"_\",ACCOUNTS!N184),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O184<>\"\",CONCATENATE(ACCOUNTS!$L184,\"_\",ACCOUNTS!O184),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P184<>\"\",CONCATENATE(ACCOUNTS!$L184,\"_\",ACCOUNTS!P184),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q184<>\"\",CONCATENATE(ACCOUNTS!$L184,\"_\",ACCOUNTS!Q184),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R184<>\"\",CONCATENATE(ACCOUNTS!$L184,\"_\",ACCOUNTS!R184),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S184<>\"\",CONCATENATE(ACCOUNTS!$L184,\"_\",ACCOUNTS!S184),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A185","v":388},{"$f":"ACCOUNTS!B185","v":"ARO"},{"$f":"ACCOUNTS!C185","v":-937883},0,{"$f":"IF(ACCOUNTS!$M185=\"\",0,$C185*(INDEX(INDIRECT(ACCOUNTS!$M185),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M185=\"\",0,$C185*(INDEX(INDIRECT(ACCOUNTS!$M185),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M185=\"\",0,$C185*(INDEX(INDIRECT(ACCOUNTS!$M185),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M185=\"\",0,$C185*(INDEX(INDIRECT(ACCOUNTS!$M185),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M185=\"\",0,$C185*(INDEX(INDIRECT(ACCOUNTS!$M185),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M185=\"\",0,$C185*(INDEX(INDIRECT(ACCOUNTS!$M185),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U185=\"\",0,$C185)","v":-937883},null,{"$f":"IF(ACCOUNTS!N185<>\"\",CONCATENATE(ACCOUNTS!$L185,\"_\",ACCOUNTS!N185),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O185<>\"\",CONCATENATE(ACCOUNTS!$L185,\"_\",ACCOUNTS!O185),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P185<>\"\",CONCATENATE(ACCOUNTS!$L185,\"_\",ACCOUNTS!P185),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q185<>\"\",CONCATENATE(ACCOUNTS!$L185,\"_\",ACCOUNTS!Q185),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R185<>\"\",CONCATENATE(ACCOUNTS!$L185,\"_\",ACCOUNTS!R185),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S185<>\"\",CONCATENATE(ACCOUNTS!$L185,\"_\",ACCOUNTS!S185),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A186","v":"~"},{"$f":"ACCOUNTS!B186","v":"~"},{"$f":"ACCOUNTS!C186","v":0},0,{"$f":"IF(ACCOUNTS!$M186=\"\",0,$C186*(INDEX(INDIRECT(ACCOUNTS!$M186),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M186=\"\",0,$C186*(INDEX(INDIRECT(ACCOUNTS!$M186),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M186=\"\",0,$C186*(INDEX(INDIRECT(ACCOUNTS!$M186),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M186=\"\",0,$C186*(INDEX(INDIRECT(ACCOUNTS!$M186),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M186=\"\",0,$C186*(INDEX(INDIRECT(ACCOUNTS!$M186),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M186=\"\",0,$C186*(INDEX(INDIRECT(ACCOUNTS!$M186),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U186=\"\",0,$C186)","v":0},null,{"$f":"IF(ACCOUNTS!N186<>\"\",CONCATENATE(ACCOUNTS!$L186,\"_\",ACCOUNTS!N186),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O186<>\"\",CONCATENATE(ACCOUNTS!$L186,\"_\",ACCOUNTS!O186),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P186<>\"\",CONCATENATE(ACCOUNTS!$L186,\"_\",ACCOUNTS!P186),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q186<>\"\",CONCATENATE(ACCOUNTS!$L186,\"_\",ACCOUNTS!Q186),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R186<>\"\",CONCATENATE(ACCOUNTS!$L186,\"_\",ACCOUNTS!R186),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S186<>\"\",CONCATENATE(ACCOUNTS!$L186,\"_\",ACCOUNTS!S186),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A187","v":"~"},{"$f":"ACCOUNTS!B187","v":"~"},{"$f":"ACCOUNTS!C187","v":0},0,{"$f":"IF(ACCOUNTS!$M187=\"\",0,$C187*(INDEX(INDIRECT(ACCOUNTS!$M187),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M187=\"\",0,$C187*(INDEX(INDIRECT(ACCOUNTS!$M187),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M187=\"\",0,$C187*(INDEX(INDIRECT(ACCOUNTS!$M187),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M187=\"\",0,$C187*(INDEX(INDIRECT(ACCOUNTS!$M187),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M187=\"\",0,$C187*(INDEX(INDIRECT(ACCOUNTS!$M187),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M187=\"\",0,$C187*(INDEX(INDIRECT(ACCOUNTS!$M187),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U187=\"\",0,$C187)","v":0},null,{"$f":"IF(ACCOUNTS!N187<>\"\",CONCATENATE(ACCOUNTS!$L187,\"_\",ACCOUNTS!N187),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O187<>\"\",CONCATENATE(ACCOUNTS!$L187,\"_\",ACCOUNTS!O187),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P187<>\"\",CONCATENATE(ACCOUNTS!$L187,\"_\",ACCOUNTS!P187),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q187<>\"\",CONCATENATE(ACCOUNTS!$L187,\"_\",ACCOUNTS!Q187),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R187<>\"\",CONCATENATE(ACCOUNTS!$L187,\"_\",ACCOUNTS!R187),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S187<>\"\",CONCATENATE(ACCOUNTS!$L187,\"_\",ACCOUNTS!S187),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B188","v":"Sub-total"},{"$f":"SUM(C168:C187)","v":-1489907591.3521807},0,{"$f":"SUM(E168:E187)","v":-519372911.16343182},-246846722.32656813,-705726359.90642631,-1097298.6100000001,0,0,null,{"$f":"SUM(L168:L187)","v":-16864299.34575405}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B190","v":"General Plant"},null,0]
[{"$f":"ACCOUNTS!A191","v":389},{"$f":"ACCOUNTS!B191","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C191","v":-747201},0,{"$f":"IF(ACCOUNTS!$M191=\"\",0,$C191*(INDEX(INDIRECT(ACCOUNTS!$M191),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M191=\"\",0,$C191*(INDEX(INDIRECT(ACCOUNTS!$M191),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M191=\"\",0,$C191*(INDEX(INDIRECT(ACCOUNTS!$M191),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M191=\"\",0,$C191*(INDEX(INDIRECT(ACCOUNTS!$M191),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M191=\"\",0,$C191*(INDEX(INDIRECT(ACCOUNTS!$M191),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M191=\"\",0,$C191*(INDEX(INDIRECT(ACCOUNTS!$M191),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U191=\"\",0,$C191)","v":-747201},null,{"$f":"IF(ACCOUNTS!N191<>\"\",CONCATENATE(ACCOUNTS!$L191,\"_\",ACCOUNTS!N191),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O191<>\"\",CONCATENATE(ACCOUNTS!$L191,\"_\",ACCOUNTS!O191),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P191<>\"\",CONCATENATE(ACCOUNTS!$L191,\"_\",ACCOUNTS!P191),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q191<>\"\",CONCATENATE(ACCOUNTS!$L191,\"_\",ACCOUNTS!Q191),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R191<>\"\",CONCATENATE(ACCOUNTS!$L191,\"_\",ACCOUNTS!R191),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S191<>\"\",CONCATENATE(ACCOUNTS!$L191,\"_\",ACCOUNTS!S191),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A192","v":390},{"$f":"ACCOUNTS!B192","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C192","v":-16882131.282430999},{"$f":"SUM(E192:L192)-C192","v":0},{"$f":"IF(ACCOUNTS!$M192=\"\",0,$C192*(INDEX(INDIRECT(ACCOUNTS!$M192),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M192=\"\",0,$C192*(INDEX(INDIRECT(ACCOUNTS!$M192),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M192=\"\",0,$C192*(INDEX(INDIRECT(ACCOUNTS!$M192),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M192=\"\",0,$C192*(INDEX(INDIRECT(ACCOUNTS!$M192),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M192=\"\",0,$C192*(INDEX(INDIRECT(ACCOUNTS!$M192),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M192=\"\",0,$C192*(INDEX(INDIRECT(ACCOUNTS!$M192),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U192=\"\",0,$C192)","v":-16882131.282430999},null,{"$f":"IF(ACCOUNTS!N192<>\"\",CONCATENATE(ACCOUNTS!$L192,\"_\",ACCOUNTS!N192),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O192<>\"\",CONCATENATE(ACCOUNTS!$L192,\"_\",ACCOUNTS!O192),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P192<>\"\",CONCATENATE(ACCOUNTS!$L192,\"_\",ACCOUNTS!P192),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q192<>\"\",CONCATENATE(ACCOUNTS!$L192,\"_\",ACCOUNTS!Q192),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R192<>\"\",CONCATENATE(ACCOUNTS!$L192,\"_\",ACCOUNTS!R192),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S192<>\"\",CONCATENATE(ACCOUNTS!$L192,\"_\",ACCOUNTS!S192),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A193","v":391},{"$f":"ACCOUNTS!B193","v":"Office Furniture and Equipment"},{"$f":"ACCOUNTS!C193","v":-15029905.509857001},0,{"$f":"IF(ACCOUNTS!$M193=\"\",0,$C193*(INDEX(INDIRECT(ACCOUNTS!$M193),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M193=\"\",0,$C193*(INDEX(INDIRECT(ACCOUNTS!$M193),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M193=\"\",0,$C193*(INDEX(INDIRECT(ACCOUNTS!$M193),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M193=\"\",0,$C193*(INDEX(INDIRECT(ACCOUNTS!$M193),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M193=\"\",0,$C193*(INDEX(INDIRECT(ACCOUNTS!$M193),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M193=\"\",0,$C193*(INDEX(INDIRECT(ACCOUNTS!$M193),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U193=\"\",0,$C193)","v":-15029905.509857001},null,{"$f":"IF(ACCOUNTS!N193<>\"\",CONCATENATE(ACCOUNTS!$L193,\"_\",ACCOUNTS!N193),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O193<>\"\",CONCATENATE(ACCOUNTS!$L193,\"_\",ACCOUNTS!O193),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P193<>\"\",CONCATENATE(ACCOUNTS!$L193,\"_\",ACCOUNTS!P193),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q193<>\"\",CONCATENATE(ACCOUNTS!$L193,\"_\",ACCOUNTS!Q193),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R193<>\"\",CONCATENATE(ACCOUNTS!$L193,\"_\",ACCOUNTS!R193),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S193<>\"\",CONCATENATE(ACCOUNTS!$L193,\"_\",ACCOUNTS!S193),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A194","v":392},{"$f":"ACCOUNTS!B194","v":"Transportation Equipment"},{"$f":"ACCOUNTS!C194","v":-6140468.8691170001},0,{"$f":"IF(ACCOUNTS!$M194=\"\",0,$C194*(INDEX(INDIRECT(ACCOUNTS!$M194),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M194=\"\",0,$C194*(INDEX(INDIRECT(ACCOUNTS!$M194),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M194=\"\",0,$C194*(INDEX(INDIRECT(ACCOUNTS!$M194),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M194=\"\",0,$C194*(INDEX(INDIRECT(ACCOUNTS!$M194),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M194=\"\",0,$C194*(INDEX(INDIRECT(ACCOUNTS!$M194),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M194=\"\",0,$C194*(INDEX(INDIRECT(ACCOUNTS!$M194),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U194=\"\",0,$C194)","v":-6140468.8691170001},null,{"$f":"IF(ACCOUNTS!N194<>\"\",CONCATENATE(ACCOUNTS!$L194,\"_\",ACCOUNTS!N194),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O194<>\"\",CONCATENATE(ACCOUNTS!$L194,\"_\",ACCOUNTS!O194),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P194<>\"\",CONCATENATE(ACCOUNTS!$L194,\"_\",ACCOUNTS!P194),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q194<>\"\",CONCATENATE(ACCOUNTS!$L194,\"_\",ACCOUNTS!Q194),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R194<>\"\",CONCATENATE(ACCOUNTS!$L194,\"_\",ACCOUNTS!R194),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S194<>\"\",CONCATENATE(ACCOUNTS!$L194,\"_\",ACCOUNTS!S194),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A195","v":390.1},{"$f":"ACCOUNTS!B195","v":"Leaseholds"},{"$f":"ACCOUNTS!C195","v":-10397228.861733001},0,{"$f":"IF(ACCOUNTS!$M195=\"\",0,$C195*(INDEX(INDIRECT(ACCOUNTS!$M195),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M195=\"\",0,$C195*(INDEX(INDIRECT(ACCOUNTS!$M195),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M195=\"\",0,$C195*(INDEX(INDIRECT(ACCOUNTS!$M195),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M195=\"\",0,$C195*(INDEX(INDIRECT(ACCOUNTS!$M195),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M195=\"\",0,$C195*(INDEX(INDIRECT(ACCOUNTS!$M195),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M195=\"\",0,$C195*(INDEX(INDIRECT(ACCOUNTS!$M195),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U195=\"\",0,$C195)","v":-10397228.861733001},null,{"$f":"IF(ACCOUNTS!N195<>\"\",CONCATENATE(ACCOUNTS!$L195,\"_\",ACCOUNTS!N195),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O195<>\"\",CONCATENATE(ACCOUNTS!$L195,\"_\",ACCOUNTS!O195),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P195<>\"\",CONCATENATE(ACCOUNTS!$L195,\"_\",ACCOUNTS!P195),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q195<>\"\",CONCATENATE(ACCOUNTS!$L195,\"_\",ACCOUNTS!Q195),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R195<>\"\",CONCATENATE(ACCOUNTS!$L195,\"_\",ACCOUNTS!R195),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S195<>\"\",CONCATENATE(ACCOUNTS!$L195,\"_\",ACCOUNTS!S195),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A196","v":"~"},{"$f":"ACCOUNTS!B196","v":"~"},{"$f":"ACCOUNTS!C196","v":0},0,{"$f":"IF(ACCOUNTS!$M196=\"\",0,$C196*(INDEX(INDIRECT(ACCOUNTS!$M196),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M196=\"\",0,$C196*(INDEX(INDIRECT(ACCOUNTS!$M196),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M196=\"\",0,$C196*(INDEX(INDIRECT(ACCOUNTS!$M196),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M196=\"\",0,$C196*(INDEX(INDIRECT(ACCOUNTS!$M196),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M196=\"\",0,$C196*(INDEX(INDIRECT(ACCOUNTS!$M196),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M196=\"\",0,$C196*(INDEX(INDIRECT(ACCOUNTS!$M196),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U196=\"\",0,$C196)","v":0},null,{"$f":"IF(ACCOUNTS!N196<>\"\",CONCATENATE(ACCOUNTS!$L196,\"_\",ACCOUNTS!N196),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O196<>\"\",CONCATENATE(ACCOUNTS!$L196,\"_\",ACCOUNTS!O196),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P196<>\"\",CONCATENATE(ACCOUNTS!$L196,\"_\",ACCOUNTS!P196),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q196<>\"\",CONCATENATE(ACCOUNTS!$L196,\"_\",ACCOUNTS!Q196),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R196<>\"\",CONCATENATE(ACCOUNTS!$L196,\"_\",ACCOUNTS!R196),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S196<>\"\",CONCATENATE(ACCOUNTS!$L196,\"_\",ACCOUNTS!S196),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A197","v":393},{"$f":"ACCOUNTS!B197","v":"Stores Equipment"},{"$f":"ACCOUNTS!C197","v":602.18727200000035},0,{"$f":"IF(ACCOUNTS!$M197=\"\",0,$C197*(INDEX(INDIRECT(ACCOUNTS!$M197),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M197=\"\",0,$C197*(INDEX(INDIRECT(ACCOUNTS!$M197),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M197=\"\",0,$C197*(INDEX(INDIRECT(ACCOUNTS!$M197),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M197=\"\",0,$C197*(INDEX(INDIRECT(ACCOUNTS!$M197),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M197=\"\",0,$C197*(INDEX(INDIRECT(ACCOUNTS!$M197),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M197=\"\",0,$C197*(INDEX(INDIRECT(ACCOUNTS!$M197),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U197=\"\",0,$C197)","v":602.18727200000035},null,{"$f":"IF(ACCOUNTS!N197<>\"\",CONCATENATE(ACCOUNTS!$L197,\"_\",ACCOUNTS!N197),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O197<>\"\",CONCATENATE(ACCOUNTS!$L197,\"_\",ACCOUNTS!O197),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P197<>\"\",CONCATENATE(ACCOUNTS!$L197,\"_\",ACCOUNTS!P197),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q197<>\"\",CONCATENATE(ACCOUNTS!$L197,\"_\",ACCOUNTS!Q197),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R197<>\"\",CONCATENATE(ACCOUNTS!$L197,\"_\",ACCOUNTS!R197),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S197<>\"\",CONCATENATE(ACCOUNTS!$L197,\"_\",ACCOUNTS!S197),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A198","v":394},{"$f":"ACCOUNTS!B198","v":"Tools, Shop, and Garage Equipment "},{"$f":"ACCOUNTS!C198","v":-1952215.7619329998},0,{"$f":"IF(ACCOUNTS!$M198=\"\",0,$C198*(INDEX(INDIRECT(ACCOUNTS!$M198),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M198=\"\",0,$C198*(INDEX(INDIRECT(ACCOUNTS!$M198),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M198=\"\",0,$C198*(INDEX(INDIRECT(ACCOUNTS!$M198),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M198=\"\",0,$C198*(INDEX(INDIRECT(ACCOUNTS!$M198),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M198=\"\",0,$C198*(INDEX(INDIRECT(ACCOUNTS!$M198),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M198=\"\",0,$C198*(INDEX(INDIRECT(ACCOUNTS!$M198),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U198=\"\",0,$C198)","v":-1952215.7619329998},null,{"$f":"IF(ACCOUNTS!N198<>\"\",CONCATENATE(ACCOUNTS!$L198,\"_\",ACCOUNTS!N198),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O198<>\"\",CONCATENATE(ACCOUNTS!$L198,\"_\",ACCOUNTS!O198),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P198<>\"\",CONCATENATE(ACCOUNTS!$L198,\"_\",ACCOUNTS!P198),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q198<>\"\",CONCATENATE(ACCOUNTS!$L198,\"_\",ACCOUNTS!Q198),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R198<>\"\",CONCATENATE(ACCOUNTS!$L198,\"_\",ACCOUNTS!R198),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S198<>\"\",CONCATENATE(ACCOUNTS!$L198,\"_\",ACCOUNTS!S198),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A199","v":"~"},{"$f":"ACCOUNTS!B199","v":"~"},{"$f":"ACCOUNTS!C199","v":0},0,{"$f":"IF(ACCOUNTS!$M199=\"\",0,$C199*(INDEX(INDIRECT(ACCOUNTS!$M199),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M199=\"\",0,$C199*(INDEX(INDIRECT(ACCOUNTS!$M199),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M199=\"\",0,$C199*(INDEX(INDIRECT(ACCOUNTS!$M199),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M199=\"\",0,$C199*(INDEX(INDIRECT(ACCOUNTS!$M199),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M199=\"\",0,$C199*(INDEX(INDIRECT(ACCOUNTS!$M199),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M199=\"\",0,$C199*(INDEX(INDIRECT(ACCOUNTS!$M199),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U199=\"\",0,$C199)","v":0},null,{"$f":"IF(ACCOUNTS!N199<>\"\",CONCATENATE(ACCOUNTS!$L199,\"_\",ACCOUNTS!N199),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O199<>\"\",CONCATENATE(ACCOUNTS!$L199,\"_\",ACCOUNTS!O199),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P199<>\"\",CONCATENATE(ACCOUNTS!$L199,\"_\",ACCOUNTS!P199),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q199<>\"\",CONCATENATE(ACCOUNTS!$L199,\"_\",ACCOUNTS!Q199),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R199<>\"\",CONCATENATE(ACCOUNTS!$L199,\"_\",ACCOUNTS!R199),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S199<>\"\",CONCATENATE(ACCOUNTS!$L199,\"_\",ACCOUNTS!S199),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A200","v":"~"},{"$f":"ACCOUNTS!B200","v":"~"},{"$f":"ACCOUNTS!C200","v":0},0,{"$f":"IF(ACCOUNTS!$M200=\"\",0,$C200*(INDEX(INDIRECT(ACCOUNTS!$M200),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M200=\"\",0,$C200*(INDEX(INDIRECT(ACCOUNTS!$M200),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M200=\"\",0,$C200*(INDEX(INDIRECT(ACCOUNTS!$M200),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M200=\"\",0,$C200*(INDEX(INDIRECT(ACCOUNTS!$M200),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M200=\"\",0,$C200*(INDEX(INDIRECT(ACCOUNTS!$M200),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M200=\"\",0,$C200*(INDEX(INDIRECT(ACCOUNTS!$M200),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U200=\"\",0,$C200)","v":0},null,{"$f":"IF(ACCOUNTS!N200<>\"\",CONCATENATE(ACCOUNTS!$L200,\"_\",ACCOUNTS!N200),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O200<>\"\",CONCATENATE(ACCOUNTS!$L200,\"_\",ACCOUNTS!O200),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P200<>\"\",CONCATENATE(ACCOUNTS!$L200,\"_\",ACCOUNTS!P200),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q200<>\"\",CONCATENATE(ACCOUNTS!$L200,\"_\",ACCOUNTS!Q200),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R200<>\"\",CONCATENATE(ACCOUNTS!$L200,\"_\",ACCOUNTS!R200),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S200<>\"\",CONCATENATE(ACCOUNTS!$L200,\"_\",ACCOUNTS!S200),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A201","v":395},{"$f":"ACCOUNTS!B201","v":"Laboratory Equipment"},{"$f":"ACCOUNTS!C201","v":-1142247.75},0,{"$f":"IF(ACCOUNTS!$M201=\"\",0,$C201*(INDEX(INDIRECT(ACCOUNTS!$M201),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M201=\"\",0,$C201*(INDEX(INDIRECT(ACCOUNTS!$M201),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M201=\"\",0,$C201*(INDEX(INDIRECT(ACCOUNTS!$M201),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M201=\"\",0,$C201*(INDEX(INDIRECT(ACCOUNTS!$M201),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M201=\"\",0,$C201*(INDEX(INDIRECT(ACCOUNTS!$M201),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M201=\"\",0,$C201*(INDEX(INDIRECT(ACCOUNTS!$M201),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U201=\"\",0,$C201)","v":-1142247.75},null,{"$f":"IF(ACCOUNTS!N201<>\"\",CONCATENATE(ACCOUNTS!$L201,\"_\",ACCOUNTS!N201),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O201<>\"\",CONCATENATE(ACCOUNTS!$L201,\"_\",ACCOUNTS!O201),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P201<>\"\",CONCATENATE(ACCOUNTS!$L201,\"_\",ACCOUNTS!P201),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q201<>\"\",CONCATENATE(ACCOUNTS!$L201,\"_\",ACCOUNTS!Q201),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R201<>\"\",CONCATENATE(ACCOUNTS!$L201,\"_\",ACCOUNTS!R201),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S201<>\"\",CONCATENATE(ACCOUNTS!$L201,\"_\",ACCOUNTS!S201),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A202","v":396},{"$f":"ACCOUNTS!B202","v":"Power Operated Equipment"},{"$f":"ACCOUNTS!C202","v":-307859.55667299998},0,{"$f":"IF(ACCOUNTS!$M202=\"\",0,$C202*(INDEX(INDIRECT(ACCOUNTS!$M202),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M202=\"\",0,$C202*(INDEX(INDIRECT(ACCOUNTS!$M202),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M202=\"\",0,$C202*(INDEX(INDIRECT(ACCOUNTS!$M202),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M202=\"\",0,$C202*(INDEX(INDIRECT(ACCOUNTS!$M202),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M202=\"\",0,$C202*(INDEX(INDIRECT(ACCOUNTS!$M202),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M202=\"\",0,$C202*(INDEX(INDIRECT(ACCOUNTS!$M202),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U202=\"\",0,$C202)","v":-307859.55667299998},null,{"$f":"IF(ACCOUNTS!N202<>\"\",CONCATENATE(ACCOUNTS!$L202,\"_\",ACCOUNTS!N202),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O202<>\"\",CONCATENATE(ACCOUNTS!$L202,\"_\",ACCOUNTS!O202),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P202<>\"\",CONCATENATE(ACCOUNTS!$L202,\"_\",ACCOUNTS!P202),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q202<>\"\",CONCATENATE(ACCOUNTS!$L202,\"_\",ACCOUNTS!Q202),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R202<>\"\",CONCATENATE(ACCOUNTS!$L202,\"_\",ACCOUNTS!R202),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S202<>\"\",CONCATENATE(ACCOUNTS!$L202,\"_\",ACCOUNTS!S202),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A203","v":397},{"$f":"ACCOUNTS!B203","v":"Communication Equipment"},{"$f":"ACCOUNTS!C203","v":-6590070.3486360004},{"$f":"SUM(E203:L203)-C203","v":0},{"$f":"IF(ACCOUNTS!$M203=\"\",0,$C203*(INDEX(INDIRECT(ACCOUNTS!$M203),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M203=\"\",0,$C203*(INDEX(INDIRECT(ACCOUNTS!$M203),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M203=\"\",0,$C203*(INDEX(INDIRECT(ACCOUNTS!$M203),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M203=\"\",0,$C203*(INDEX(INDIRECT(ACCOUNTS!$M203),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M203=\"\",0,$C203*(INDEX(INDIRECT(ACCOUNTS!$M203),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M203=\"\",0,$C203*(INDEX(INDIRECT(ACCOUNTS!$M203),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U203=\"\",0,$C203)","v":-6590070.3486360004},null,{"$f":"IF(ACCOUNTS!N203<>\"\",CONCATENATE(ACCOUNTS!$L203,\"_\",ACCOUNTS!N203),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O203<>\"\",CONCATENATE(ACCOUNTS!$L203,\"_\",ACCOUNTS!O203),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P203<>\"\",CONCATENATE(ACCOUNTS!$L203,\"_\",ACCOUNTS!P203),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q203<>\"\",CONCATENATE(ACCOUNTS!$L203,\"_\",ACCOUNTS!Q203),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R203<>\"\",CONCATENATE(ACCOUNTS!$L203,\"_\",ACCOUNTS!R203),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S203<>\"\",CONCATENATE(ACCOUNTS!$L203,\"_\",ACCOUNTS!S203),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A204","v":398},{"$f":"ACCOUNTS!B204","v":"Misc. Equipment"},{"$f":"ACCOUNTS!C204","v":-522926.56719399994},0,{"$f":"IF(ACCOUNTS!$M204=\"\",0,$C204*(INDEX(INDIRECT(ACCOUNTS!$M204),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M204=\"\",0,$C204*(INDEX(INDIRECT(ACCOUNTS!$M204),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M204=\"\",0,$C204*(INDEX(INDIRECT(ACCOUNTS!$M204),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M204=\"\",0,$C204*(INDEX(INDIRECT(ACCOUNTS!$M204),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M204=\"\",0,$C204*(INDEX(INDIRECT(ACCOUNTS!$M204),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M204=\"\",0,$C204*(INDEX(INDIRECT(ACCOUNTS!$M204),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U204=\"\",0,$C204)","v":-522926.56719399994},null,{"$f":"IF(ACCOUNTS!N204<>\"\",CONCATENATE(ACCOUNTS!$L204,\"_\",ACCOUNTS!N204),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O204<>\"\",CONCATENATE(ACCOUNTS!$L204,\"_\",ACCOUNTS!O204),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P204<>\"\",CONCATENATE(ACCOUNTS!$L204,\"_\",ACCOUNTS!P204),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q204<>\"\",CONCATENATE(ACCOUNTS!$L204,\"_\",ACCOUNTS!Q204),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R204<>\"\",CONCATENATE(ACCOUNTS!$L204,\"_\",ACCOUNTS!R204),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S204<>\"\",CONCATENATE(ACCOUNTS!$L204,\"_\",ACCOUNTS!S204),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A205","v":399},{"$f":"ACCOUNTS!B205","v":"Other Intangible Plant"},{"$f":"ACCOUNTS!C205","v":-8508.2000000000007},0,{"$f":"IF(ACCOUNTS!$M205=\"\",0,$C205*(INDEX(INDIRECT(ACCOUNTS!$M205),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M205=\"\",0,$C205*(INDEX(INDIRECT(ACCOUNTS!$M205),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M205=\"\",0,$C205*(INDEX(INDIRECT(ACCOUNTS!$M205),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M205=\"\",0,$C205*(INDEX(INDIRECT(ACCOUNTS!$M205),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M205=\"\",0,$C205*(INDEX(INDIRECT(ACCOUNTS!$M205),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M205=\"\",0,$C205*(INDEX(INDIRECT(ACCOUNTS!$M205),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U205=\"\",0,$C205)","v":-8508.2000000000007},null,{"$f":"IF(ACCOUNTS!N205<>\"\",CONCATENATE(ACCOUNTS!$L205,\"_\",ACCOUNTS!N205),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O205<>\"\",CONCATENATE(ACCOUNTS!$L205,\"_\",ACCOUNTS!O205),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P205<>\"\",CONCATENATE(ACCOUNTS!$L205,\"_\",ACCOUNTS!P205),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q205<>\"\",CONCATENATE(ACCOUNTS!$L205,\"_\",ACCOUNTS!Q205),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R205<>\"\",CONCATENATE(ACCOUNTS!$L205,\"_\",ACCOUNTS!R205),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S205<>\"\",CONCATENATE(ACCOUNTS!$L205,\"_\",ACCOUNTS!S205),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B206","v":"Sub-total"},{"$f":"SUM(C191:C205)","v":-59720161.520302005},{"$f":"SUM(E206:L206)-C206","v":0},{"$f":"SUM(E191:E205)","v":0},0,0,0,0,0,null,{"$f":"SUM(L191:L205)","v":-59720161.520302005}]
[null,null,null,{"$f":"SUM(E207:L207)-C207","v":0}]
[null,{"$f":"ACCOUNTS!B208","v":"Other Assets"},null,{"$f":"SUM(E208:L208)-C208","v":0}]
[{"$f":"ACCOUNTS!A209","v":108},{"$f":"ACCOUNTS!B209","v":"Retirement Work in Progress"},{"$f":"ACCOUNTS!C209","v":4758525.6894759992},0,{"$f":"IF(ACCOUNTS!$M209=\"\",0,$C209*(INDEX(INDIRECT(ACCOUNTS!$M209),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M209=\"\",0,$C209*(INDEX(INDIRECT(ACCOUNTS!$M209),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M209=\"\",0,$C209*(INDEX(INDIRECT(ACCOUNTS!$M209),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M209=\"\",0,$C209*(INDEX(INDIRECT(ACCOUNTS!$M209),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M209=\"\",0,$C209*(INDEX(INDIRECT(ACCOUNTS!$M209),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M209=\"\",0,$C209*(INDEX(INDIRECT(ACCOUNTS!$M209),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U209=\"\",0,$C209)","v":4758525.6894759992},null,{"$f":"IF(ACCOUNTS!N209<>\"\",CONCATENATE(ACCOUNTS!$L209,\"_\",ACCOUNTS!N209),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O209<>\"\",CONCATENATE(ACCOUNTS!$L209,\"_\",ACCOUNTS!O209),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P209<>\"\",CONCATENATE(ACCOUNTS!$L209,\"_\",ACCOUNTS!P209),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q209<>\"\",CONCATENATE(ACCOUNTS!$L209,\"_\",ACCOUNTS!Q209),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R209<>\"\",CONCATENATE(ACCOUNTS!$L209,\"_\",ACCOUNTS!R209),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S209<>\"\",CONCATENATE(ACCOUNTS!$L209,\"_\",ACCOUNTS!S209),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A210","v":230},{"$f":"ACCOUNTS!B210","v":"Asset Retirment Obligations"},{"$f":"ACCOUNTS!C210","v":-11895651.405794},0,{"$f":"IF(ACCOUNTS!$M210=\"\",0,$C210*(INDEX(INDIRECT(ACCOUNTS!$M210),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M210=\"\",0,$C210*(INDEX(INDIRECT(ACCOUNTS!$M210),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M210=\"\",0,$C210*(INDEX(INDIRECT(ACCOUNTS!$M210),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M210=\"\",0,$C210*(INDEX(INDIRECT(ACCOUNTS!$M210),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M210=\"\",0,$C210*(INDEX(INDIRECT(ACCOUNTS!$M210),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M210=\"\",0,$C210*(INDEX(INDIRECT(ACCOUNTS!$M210),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U210=\"\",0,$C210)","v":-11895651.405794},null,{"$f":"IF(ACCOUNTS!N210<>\"\",CONCATENATE(ACCOUNTS!$L210,\"_\",ACCOUNTS!N210),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O210<>\"\",CONCATENATE(ACCOUNTS!$L210,\"_\",ACCOUNTS!O210),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P210<>\"\",CONCATENATE(ACCOUNTS!$L210,\"_\",ACCOUNTS!P210),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q210<>\"\",CONCATENATE(ACCOUNTS!$L210,\"_\",ACCOUNTS!Q210),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R210<>\"\",CONCATENATE(ACCOUNTS!$L210,\"_\",ACCOUNTS!R210),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S210<>\"\",CONCATENATE(ACCOUNTS!$L210,\"_\",ACCOUNTS!S210),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A211","v":253},{"$f":"ACCOUNTS!B211","v":"Landlord Incentives"},{"$f":"ACCOUNTS!C211","v":-1089266.3449920001},0,{"$f":"IF(ACCOUNTS!$M211=\"\",0,$C211*(INDEX(INDIRECT(ACCOUNTS!$M211),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M211=\"\",0,$C211*(INDEX(INDIRECT(ACCOUNTS!$M211),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M211=\"\",0,$C211*(INDEX(INDIRECT(ACCOUNTS!$M211),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M211=\"\",0,$C211*(INDEX(INDIRECT(ACCOUNTS!$M211),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M211=\"\",0,$C211*(INDEX(INDIRECT(ACCOUNTS!$M211),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M211=\"\",0,$C211*(INDEX(INDIRECT(ACCOUNTS!$M211),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U211=\"\",0,$C211)","v":-1089266.3449920001},null,{"$f":"IF(ACCOUNTS!N211<>\"\",CONCATENATE(ACCOUNTS!$L211,\"_\",ACCOUNTS!N211),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O211<>\"\",CONCATENATE(ACCOUNTS!$L211,\"_\",ACCOUNTS!O211),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P211<>\"\",CONCATENATE(ACCOUNTS!$L211,\"_\",ACCOUNTS!P211),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q211<>\"\",CONCATENATE(ACCOUNTS!$L211,\"_\",ACCOUNTS!Q211),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R211<>\"\",CONCATENATE(ACCOUNTS!$L211,\"_\",ACCOUNTS!R211),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S211<>\"\",CONCATENATE(ACCOUNTS!$L211,\"_\",ACCOUNTS!S211),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A212","v":182.3},{"$f":"ACCOUNTS!B212","v":" Gas Rental Equip & Pipe"},{"$f":"ACCOUNTS!C212","v":0},0,{"$f":"IF(ACCOUNTS!$M212=\"\",0,$C212*(INDEX(INDIRECT(ACCOUNTS!$M212),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M212=\"\",0,$C212*(INDEX(INDIRECT(ACCOUNTS!$M212),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M212=\"\",0,$C212*(INDEX(INDIRECT(ACCOUNTS!$M212),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M212=\"\",0,$C212*(INDEX(INDIRECT(ACCOUNTS!$M212),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M212=\"\",0,$C212*(INDEX(INDIRECT(ACCOUNTS!$M212),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M212=\"\",0,$C212*(INDEX(INDIRECT(ACCOUNTS!$M212),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U212=\"\",0,$C212)","v":0},null,{"$f":"IF(ACCOUNTS!N212<>\"\",CONCATENATE(ACCOUNTS!$L212,\"_\",ACCOUNTS!N212),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O212<>\"\",CONCATENATE(ACCOUNTS!$L212,\"_\",ACCOUNTS!O212),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P212<>\"\",CONCATENATE(ACCOUNTS!$L212,\"_\",ACCOUNTS!P212),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q212<>\"\",CONCATENATE(ACCOUNTS!$L212,\"_\",ACCOUNTS!Q212),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R212<>\"\",CONCATENATE(ACCOUNTS!$L212,\"_\",ACCOUNTS!R212),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S212<>\"\",CONCATENATE(ACCOUNTS!$L212,\"_\",ACCOUNTS!S212),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A213","v":0},{"$f":"ACCOUNTS!B213","v":"Other"},{"$f":"ACCOUNTS!C213","v":8496290.0721994787},0,{"$f":"IF(ACCOUNTS!$M213=\"\",0,$C213*(INDEX(INDIRECT(ACCOUNTS!$M213),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M213=\"\",0,$C213*(INDEX(INDIRECT(ACCOUNTS!$M213),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M213=\"\",0,$C213*(INDEX(INDIRECT(ACCOUNTS!$M213),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M213=\"\",0,$C213*(INDEX(INDIRECT(ACCOUNTS!$M213),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M213=\"\",0,$C213*(INDEX(INDIRECT(ACCOUNTS!$M213),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M213=\"\",0,$C213*(INDEX(INDIRECT(ACCOUNTS!$M213),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U213=\"\",0,$C213)","v":8496290.0721994787},null,{"$f":"IF(ACCOUNTS!N213<>\"\",CONCATENATE(ACCOUNTS!$L213,\"_\",ACCOUNTS!N213),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O213<>\"\",CONCATENATE(ACCOUNTS!$L213,\"_\",ACCOUNTS!O213),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P213<>\"\",CONCATENATE(ACCOUNTS!$L213,\"_\",ACCOUNTS!P213),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q213<>\"\",CONCATENATE(ACCOUNTS!$L213,\"_\",ACCOUNTS!Q213),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R213<>\"\",CONCATENATE(ACCOUNTS!$L213,\"_\",ACCOUNTS!R213),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S213<>\"\",CONCATENATE(ACCOUNTS!$L213,\"_\",ACCOUNTS!S213),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B214","v":"Sub-total"},{"$f":"SUM(C209:C213)","v":269898.01088947803},0,{"$f":"SUM(E209:E213)","v":0},0,0,0,0,0,null,{"$f":"SUM(L209:L213)","v":269898.01088947803}]
[null,null,null,{"$f":"SUM(E215:L215)-C215","v":0}]
[null,{"$f":"ACCOUNTS!B216","v":"TOTAL ACCUMULATED RESERVE"},{"$f":"SUM(C214,C206,C188,C165,C154,C144,C132,C117)","v":-1656631761.3504491},0,{"$f":"SUM(E214,E206,E188,E165,E154,E144,E132,E117)","v":-548315435.51203179},-251397213.44796813,-705726359.90642631,-1097298.6100000001,0,0,null,{"$f":"SUM(L214,L206,L188,L165,L154,L144,L132,L117)","v":-150095453.87402231}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A218","v":"Rate Base Adjustments and Working Capital"},null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B220","v":"Other Rate Base"},null,0]
[{"$f":"ACCOUNTS!A221","v":"n/a"},{"$f":"ACCOUNTS!B221","v":"Customer Advances for Construction"},{"$f":"ACCOUNTS!C221","v":-13796257.84},{"$f":"SUM(E221:L221)-C221","v":0},{"$f":"IF(ACCOUNTS!$M221=\"\",0,$C221*(INDEX(INDIRECT(ACCOUNTS!$M221),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M221=\"\",0,$C221*(INDEX(INDIRECT(ACCOUNTS!$M221),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M221=\"\",0,$C221*(INDEX(INDIRECT(ACCOUNTS!$M221),1,G$2)))","v":-13796257.84},{"$f":"IF(ACCOUNTS!$M221=\"\",0,$C221*(INDEX(INDIRECT(ACCOUNTS!$M221),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M221=\"\",0,$C221*(INDEX(INDIRECT(ACCOUNTS!$M221),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M221=\"\",0,$C221*(INDEX(INDIRECT(ACCOUNTS!$M221),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U221=\"\",0,$C221)","v":0},null,{"$f":"IF(ACCOUNTS!N221<>\"\",CONCATENATE(ACCOUNTS!$L221,\"_\",ACCOUNTS!N221),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O221<>\"\",CONCATENATE(ACCOUNTS!$L221,\"_\",ACCOUNTS!O221),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P221<>\"\",CONCATENATE(ACCOUNTS!$L221,\"_\",ACCOUNTS!P221),\" \")","v":"F_DISTR_DIR_252"},{"$f":"IF(ACCOUNTS!Q221<>\"\",CONCATENATE(ACCOUNTS!$L221,\"_\",ACCOUNTS!Q221),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R221<>\"\",CONCATENATE(ACCOUNTS!$L221,\"_\",ACCOUNTS!R221),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S221<>\"\",CONCATENATE(ACCOUNTS!$L221,\"_\",ACCOUNTS!S221),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A222","v":"n/a"},{"$f":"ACCOUNTS!B222","v":"Gas Stored Underground - Non current"},{"$f":"ACCOUNTS!C222","v":8654564.4700000007},0,{"$f":"IF(ACCOUNTS!$M222=\"\",0,$C222*(INDEX(INDIRECT(ACCOUNTS!$M222),1,E$2)))","v":8654564.4700000007},{"$f":"IF(ACCOUNTS!$M222=\"\",0,$C222*(INDEX(INDIRECT(ACCOUNTS!$M222),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M222=\"\",0,$C222*(INDEX(INDIRECT(ACCOUNTS!$M222),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M222=\"\",0,$C222*(INDEX(INDIRECT(ACCOUNTS!$M222),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M222=\"\",0,$C222*(INDEX(INDIRECT(ACCOUNTS!$M222),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M222=\"\",0,$C222*(INDEX(INDIRECT(ACCOUNTS!$M222),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U222=\"\",0,$C222)","v":0},null,{"$f":"IF(ACCOUNTS!N222<>\"\",CONCATENATE(ACCOUNTS!$L222,\"_\",ACCOUNTS!N222),\" \")","v":"F_STORG_SEAS3_DEM"},{"$f":"IF(ACCOUNTS!O222<>\"\",CONCATENATE(ACCOUNTS!$L222,\"_\",ACCOUNTS!O222),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P222<>\"\",CONCATENATE(ACCOUNTS!$L222,\"_\",ACCOUNTS!P222),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q222<>\"\",CONCATENATE(ACCOUNTS!$L222,\"_\",ACCOUNTS!Q222),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R222<>\"\",CONCATENATE(ACCOUNTS!$L222,\"_\",ACCOUNTS!R222),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S222<>\"\",CONCATENATE(ACCOUNTS!$L222,\"_\",ACCOUNTS!S222),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A223","v":"n/a"},{"$f":"ACCOUNTS!B223","v":"CIAC - Accum. Def. FIT."},{"$f":"ACCOUNTS!C223","v":0},0,{"$f":"IF(ACCOUNTS!$M223=\"\",0,$C223*(INDEX(INDIRECT(ACCOUNTS!$M223),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M223=\"\",0,$C223*(INDEX(INDIRECT(ACCOUNTS!$M223),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M223=\"\",0,$C223*(INDEX(INDIRECT(ACCOUNTS!$M223),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M223=\"\",0,$C223*(INDEX(INDIRECT(ACCOUNTS!$M223),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M223=\"\",0,$C223*(INDEX(INDIRECT(ACCOUNTS!$M223),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M223=\"\",0,$C223*(INDEX(INDIRECT(ACCOUNTS!$M223),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U223=\"\",0,$C223)","v":0},null,{"$f":"IF(ACCOUNTS!N223<>\"\",CONCATENATE(ACCOUNTS!$L223,\"_\",ACCOUNTS!N223),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O223<>\"\",CONCATENATE(ACCOUNTS!$L223,\"_\",ACCOUNTS!O223),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P223<>\"\",CONCATENATE(ACCOUNTS!$L223,\"_\",ACCOUNTS!P223),\" \")","v":"F_DISTR_DIR_252"},{"$f":"IF(ACCOUNTS!Q223<>\"\",CONCATENATE(ACCOUNTS!$L223,\"_\",ACCOUNTS!Q223),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R223<>\"\",CONCATENATE(ACCOUNTS!$L223,\"_\",ACCOUNTS!R223),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S223<>\"\",CONCATENATE(ACCOUNTS!$L223,\"_\",ACCOUNTS!S223),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A224","v":"n/a"},{"$f":"ACCOUNTS!B224","v":"Customer Deposit"},{"$f":"ACCOUNTS!C224","v":-13197398.865525},0,{"$f":"IF(ACCOUNTS!$M224=\"\",0,$C224*(INDEX(INDIRECT(ACCOUNTS!$M224),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M224=\"\",0,$C224*(INDEX(INDIRECT(ACCOUNTS!$M224),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M224=\"\",0,$C224*(INDEX(INDIRECT(ACCOUNTS!$M224),1,G$2)))","v":-13197398.865525},{"$f":"IF(ACCOUNTS!$M224=\"\",0,$C224*(INDEX(INDIRECT(ACCOUNTS!$M224),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M224=\"\",0,$C224*(INDEX(INDIRECT(ACCOUNTS!$M224),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M224=\"\",0,$C224*(INDEX(INDIRECT(ACCOUNTS!$M224),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U224=\"\",0,$C224)","v":0},null,{"$f":"IF(ACCOUNTS!N224<>\"\",CONCATENATE(ACCOUNTS!$L224,\"_\",ACCOUNTS!N224),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O224<>\"\",CONCATENATE(ACCOUNTS!$L224,\"_\",ACCOUNTS!O224),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P224<>\"\",CONCATENATE(ACCOUNTS!$L224,\"_\",ACCOUNTS!P224),\" \")","v":"F_DISTR_DIR_235"},{"$f":"IF(ACCOUNTS!Q224<>\"\",CONCATENATE(ACCOUNTS!$L224,\"_\",ACCOUNTS!Q224),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R224<>\"\",CONCATENATE(ACCOUNTS!$L224,\"_\",ACCOUNTS!R224),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S224<>\"\",CONCATENATE(ACCOUNTS!$L224,\"_\",ACCOUNTS!S224),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A225","v":"n/a"},{"$f":"ACCOUNTS!B225","v":"Liberalized Depr.Tot. Accum. Def. FIT"},{"$f":"ACCOUNTS!C225","v":-605816769.71084452},0,{"$f":"IF(ACCOUNTS!$M225=\"\",0,$C225*(INDEX(INDIRECT(ACCOUNTS!$M225),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M225=\"\",0,$C225*(INDEX(INDIRECT(ACCOUNTS!$M225),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M225=\"\",0,$C225*(INDEX(INDIRECT(ACCOUNTS!$M225),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M225=\"\",0,$C225*(INDEX(INDIRECT(ACCOUNTS!$M225),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M225=\"\",0,$C225*(INDEX(INDIRECT(ACCOUNTS!$M225),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M225=\"\",0,$C225*(INDEX(INDIRECT(ACCOUNTS!$M225),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U225=\"\",0,$C225)","v":-605816769.71084452},null,{"$f":"IF(ACCOUNTS!N225<>\"\",CONCATENATE(ACCOUNTS!$L225,\"_\",ACCOUNTS!N225),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O225<>\"\",CONCATENATE(ACCOUNTS!$L225,\"_\",ACCOUNTS!O225),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P225<>\"\",CONCATENATE(ACCOUNTS!$L225,\"_\",ACCOUNTS!P225),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q225<>\"\",CONCATENATE(ACCOUNTS!$L225,\"_\",ACCOUNTS!Q225),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R225<>\"\",CONCATENATE(ACCOUNTS!$L225,\"_\",ACCOUNTS!R225),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S225<>\"\",CONCATENATE(ACCOUNTS!$L225,\"_\",ACCOUNTS!S225),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A226","v":"n/a"},{"$f":"ACCOUNTS!B226","v":"Allowance for Working Capital"},{"$f":"ACCOUNTS!C226","v":68039917.329523593},0,{"$f":"IF(ACCOUNTS!$M226=\"\",0,$C226*(INDEX(INDIRECT(ACCOUNTS!$M226),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M226=\"\",0,$C226*(INDEX(INDIRECT(ACCOUNTS!$M226),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M226=\"\",0,$C226*(INDEX(INDIRECT(ACCOUNTS!$M226),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M226=\"\",0,$C226*(INDEX(INDIRECT(ACCOUNTS!$M226),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M226=\"\",0,$C226*(INDEX(INDIRECT(ACCOUNTS!$M226),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M226=\"\",0,$C226*(INDEX(INDIRECT(ACCOUNTS!$M226),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U226=\"\",0,$C226)","v":68039917.329523593},null,{"$f":"IF(ACCOUNTS!N226<>\"\",CONCATENATE(ACCOUNTS!$L226,\"_\",ACCOUNTS!N226),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O226<>\"\",CONCATENATE(ACCOUNTS!$L226,\"_\",ACCOUNTS!O226),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P226<>\"\",CONCATENATE(ACCOUNTS!$L226,\"_\",ACCOUNTS!P226),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q226<>\"\",CONCATENATE(ACCOUNTS!$L226,\"_\",ACCOUNTS!Q226),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R226<>\"\",CONCATENATE(ACCOUNTS!$L226,\"_\",ACCOUNTS!R226),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S226<>\"\",CONCATENATE(ACCOUNTS!$L226,\"_\",ACCOUNTS!S226),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B227","v":"Total Other Rate Base"},{"$f":"SUM(C221:C226)","v":-556115944.61684597},{"$f":"SUM(E227:L227)-C227","v":0},{"$f":"SUM(E221:E226)","v":8654564.4700000007},0,-26993656.705525,0,0,0,null,{"$f":"SUM(L221:L226)","v":-537776852.38132095}]
[null,null,null,{"$f":"SUM(E228:L228)-C228","v":0}]
[{"$f":"ACCOUNTS!A229","v":"TOTAL RATE BASE"},null,{"$f":"SUM(C216,C109,C227)","v":2142648724.0681672},0,{"$f":"SUM(E216,E109,E227)","v":953346304.43897271},439697731.1310271,923108597.34768081,30428581.330000002,0,0,0,-203932490.17951208]
[null,null,null,0]
[{"$f":"ACCOUNTS!A231","v":"EXPENSES"},null,null,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A233","v":"O & M Expenses"},null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B235","v":"Production Expense"},null,0]
[{"$f":"ACCOUNTS!A236","v":710},{"$f":"ACCOUNTS!B236","v":"Oper.Supervision and Engineering"},{"$f":"ACCOUNTS!C236","v":0},0,{"$f":"IF(ACCOUNTS!$M236=\"\",0,$C236*(INDEX(INDIRECT(ACCOUNTS!$M236),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M236=\"\",0,$C236*(INDEX(INDIRECT(ACCOUNTS!$M236),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M236=\"\",0,$C236*(INDEX(INDIRECT(ACCOUNTS!$M236),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M236=\"\",0,$C236*(INDEX(INDIRECT(ACCOUNTS!$M236),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M236=\"\",0,$C236*(INDEX(INDIRECT(ACCOUNTS!$M236),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M236=\"\",0,$C236*(INDEX(INDIRECT(ACCOUNTS!$M236),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U236=\"\",0,$C236)","v":0},null,{"$f":"IF(ACCOUNTS!N236<>\"\",CONCATENATE(ACCOUNTS!$L236,\"_\",ACCOUNTS!N236),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O236<>\"\",CONCATENATE(ACCOUNTS!$L236,\"_\",ACCOUNTS!O236),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P236<>\"\",CONCATENATE(ACCOUNTS!$L236,\"_\",ACCOUNTS!P236),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q236<>\"\",CONCATENATE(ACCOUNTS!$L236,\"_\",ACCOUNTS!Q236),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R236<>\"\",CONCATENATE(ACCOUNTS!$L236,\"_\",ACCOUNTS!R236),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S236<>\"\",CONCATENATE(ACCOUNTS!$L236,\"_\",ACCOUNTS!S236),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A237","v":717},{"$f":"ACCOUNTS!B237","v":"LPG Expenses"},{"$f":"ACCOUNTS!C237","v":175624.44280800904},0,{"$f":"IF(ACCOUNTS!$M237=\"\",0,$C237*(INDEX(INDIRECT(ACCOUNTS!$M237),1,E$2)))","v":175624.44280800904},{"$f":"IF(ACCOUNTS!$M237=\"\",0,$C237*(INDEX(INDIRECT(ACCOUNTS!$M237),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M237=\"\",0,$C237*(INDEX(INDIRECT(ACCOUNTS!$M237),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M237=\"\",0,$C237*(INDEX(INDIRECT(ACCOUNTS!$M237),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M237=\"\",0,$C237*(INDEX(INDIRECT(ACCOUNTS!$M237),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M237=\"\",0,$C237*(INDEX(INDIRECT(ACCOUNTS!$M237),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U237=\"\",0,$C237)","v":0},null,{"$f":"IF(ACCOUNTS!N237<>\"\",CONCATENATE(ACCOUNTS!$L237,\"_\",ACCOUNTS!N237),\" \")","v":"F_PRODU_PDAYXT"},{"$f":"IF(ACCOUNTS!O237<>\"\",CONCATENATE(ACCOUNTS!$L237,\"_\",ACCOUNTS!O237),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P237<>\"\",CONCATENATE(ACCOUNTS!$L237,\"_\",ACCOUNTS!P237),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q237<>\"\",CONCATENATE(ACCOUNTS!$L237,\"_\",ACCOUNTS!Q237),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R237<>\"\",CONCATENATE(ACCOUNTS!$L237,\"_\",ACCOUNTS!R237),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S237<>\"\",CONCATENATE(ACCOUNTS!$L237,\"_\",ACCOUNTS!S237),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A238","v":735},{"$f":"ACCOUNTS!B238","v":"Misc.Production Expenses"},{"$f":"ACCOUNTS!C238","v":0},0,{"$f":"IF(ACCOUNTS!$M238=\"\",0,$C238*(INDEX(INDIRECT(ACCOUNTS!$M238),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M238=\"\",0,$C238*(INDEX(INDIRECT(ACCOUNTS!$M238),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M238=\"\",0,$C238*(INDEX(INDIRECT(ACCOUNTS!$M238),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M238=\"\",0,$C238*(INDEX(INDIRECT(ACCOUNTS!$M238),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M238=\"\",0,$C238*(INDEX(INDIRECT(ACCOUNTS!$M238),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M238=\"\",0,$C238*(INDEX(INDIRECT(ACCOUNTS!$M238),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U238=\"\",0,$C238)","v":0},null,{"$f":"IF(ACCOUNTS!N238<>\"\",CONCATENATE(ACCOUNTS!$L238,\"_\",ACCOUNTS!N238),\" \")","v":"F_PRODU_PDAYXT"},{"$f":"IF(ACCOUNTS!O238<>\"\",CONCATENATE(ACCOUNTS!$L238,\"_\",ACCOUNTS!O238),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P238<>\"\",CONCATENATE(ACCOUNTS!$L238,\"_\",ACCOUNTS!P238),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q238<>\"\",CONCATENATE(ACCOUNTS!$L238,\"_\",ACCOUNTS!Q238),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R238<>\"\",CONCATENATE(ACCOUNTS!$L238,\"_\",ACCOUNTS!R238),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S238<>\"\",CONCATENATE(ACCOUNTS!$L238,\"_\",ACCOUNTS!S238),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A239","v":741},{"$f":"ACCOUNTS!B239","v":"Main.Structures and Improvements"},{"$f":"ACCOUNTS!C239","v":0},0,{"$f":"IF(ACCOUNTS!$M239=\"\",0,$C239*(INDEX(INDIRECT(ACCOUNTS!$M239),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M239=\"\",0,$C239*(INDEX(INDIRECT(ACCOUNTS!$M239),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M239=\"\",0,$C239*(INDEX(INDIRECT(ACCOUNTS!$M239),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M239=\"\",0,$C239*(INDEX(INDIRECT(ACCOUNTS!$M239),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M239=\"\",0,$C239*(INDEX(INDIRECT(ACCOUNTS!$M239),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M239=\"\",0,$C239*(INDEX(INDIRECT(ACCOUNTS!$M239),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U239=\"\",0,$C239)","v":0},null,{"$f":"IF(ACCOUNTS!N239<>\"\",CONCATENATE(ACCOUNTS!$L239,\"_\",ACCOUNTS!N239),\" \")","v":"F_PRODU_PDAYXT"},{"$f":"IF(ACCOUNTS!O239<>\"\",CONCATENATE(ACCOUNTS!$L239,\"_\",ACCOUNTS!O239),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P239<>\"\",CONCATENATE(ACCOUNTS!$L239,\"_\",ACCOUNTS!P239),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q239<>\"\",CONCATENATE(ACCOUNTS!$L239,\"_\",ACCOUNTS!Q239),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R239<>\"\",CONCATENATE(ACCOUNTS!$L239,\"_\",ACCOUNTS!R239),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S239<>\"\",CONCATENATE(ACCOUNTS!$L239,\"_\",ACCOUNTS!S239),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A240","v":742},{"$f":"ACCOUNTS!B240","v":"Maintenance of Production Equipment"},{"$f":"ACCOUNTS!C240","v":0},0,{"$f":"IF(ACCOUNTS!$M240=\"\",0,$C240*(INDEX(INDIRECT(ACCOUNTS!$M240),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M240=\"\",0,$C240*(INDEX(INDIRECT(ACCOUNTS!$M240),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M240=\"\",0,$C240*(INDEX(INDIRECT(ACCOUNTS!$M240),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M240=\"\",0,$C240*(INDEX(INDIRECT(ACCOUNTS!$M240),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M240=\"\",0,$C240*(INDEX(INDIRECT(ACCOUNTS!$M240),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M240=\"\",0,$C240*(INDEX(INDIRECT(ACCOUNTS!$M240),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U240=\"\",0,$C240)","v":0},null,{"$f":"IF(ACCOUNTS!N240<>\"\",CONCATENATE(ACCOUNTS!$L240,\"_\",ACCOUNTS!N240),\" \")","v":"F_PRODU_PDAYXT"},{"$f":"IF(ACCOUNTS!O240<>\"\",CONCATENATE(ACCOUNTS!$L240,\"_\",ACCOUNTS!O240),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P240<>\"\",CONCATENATE(ACCOUNTS!$L240,\"_\",ACCOUNTS!P240),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q240<>\"\",CONCATENATE(ACCOUNTS!$L240,\"_\",ACCOUNTS!Q240),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R240<>\"\",CONCATENATE(ACCOUNTS!$L240,\"_\",ACCOUNTS!R240),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S240<>\"\",CONCATENATE(ACCOUNTS!$L240,\"_\",ACCOUNTS!S240),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A241","v":"~"},{"$f":"ACCOUNTS!B241","v":"~"},{"$f":"ACCOUNTS!C241","v":0},0,{"$f":"IF(ACCOUNTS!$M241=\"\",0,$C241*(INDEX(INDIRECT(ACCOUNTS!$M241),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M241=\"\",0,$C241*(INDEX(INDIRECT(ACCOUNTS!$M241),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M241=\"\",0,$C241*(INDEX(INDIRECT(ACCOUNTS!$M241),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M241=\"\",0,$C241*(INDEX(INDIRECT(ACCOUNTS!$M241),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M241=\"\",0,$C241*(INDEX(INDIRECT(ACCOUNTS!$M241),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M241=\"\",0,$C241*(INDEX(INDIRECT(ACCOUNTS!$M241),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U241=\"\",0,$C241)","v":0},null,{"$f":"IF(ACCOUNTS!N241<>\"\",CONCATENATE(ACCOUNTS!$L241,\"_\",ACCOUNTS!N241),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O241<>\"\",CONCATENATE(ACCOUNTS!$L241,\"_\",ACCOUNTS!O241),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P241<>\"\",CONCATENATE(ACCOUNTS!$L241,\"_\",ACCOUNTS!P241),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q241<>\"\",CONCATENATE(ACCOUNTS!$L241,\"_\",ACCOUNTS!Q241),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R241<>\"\",CONCATENATE(ACCOUNTS!$L241,\"_\",ACCOUNTS!R241),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S241<>\"\",CONCATENATE(ACCOUNTS!$L241,\"_\",ACCOUNTS!S241),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A242","v":"~"},{"$f":"ACCOUNTS!B242","v":"~"},{"$f":"ACCOUNTS!C242","v":0},0,{"$f":"IF(ACCOUNTS!$M242=\"\",0,$C242*(INDEX(INDIRECT(ACCOUNTS!$M242),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M242=\"\",0,$C242*(INDEX(INDIRECT(ACCOUNTS!$M242),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M242=\"\",0,$C242*(INDEX(INDIRECT(ACCOUNTS!$M242),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M242=\"\",0,$C242*(INDEX(INDIRECT(ACCOUNTS!$M242),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M242=\"\",0,$C242*(INDEX(INDIRECT(ACCOUNTS!$M242),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M242=\"\",0,$C242*(INDEX(INDIRECT(ACCOUNTS!$M242),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U242=\"\",0,$C242)","v":0},null,{"$f":"IF(ACCOUNTS!N242<>\"\",CONCATENATE(ACCOUNTS!$L242,\"_\",ACCOUNTS!N242),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O242<>\"\",CONCATENATE(ACCOUNTS!$L242,\"_\",ACCOUNTS!O242),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P242<>\"\",CONCATENATE(ACCOUNTS!$L242,\"_\",ACCOUNTS!P242),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q242<>\"\",CONCATENATE(ACCOUNTS!$L242,\"_\",ACCOUNTS!Q242),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R242<>\"\",CONCATENATE(ACCOUNTS!$L242,\"_\",ACCOUNTS!R242),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S242<>\"\",CONCATENATE(ACCOUNTS!$L242,\"_\",ACCOUNTS!S242),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A243","v":"~"},{"$f":"ACCOUNTS!B243","v":"~"},{"$f":"ACCOUNTS!C243","v":0},0,{"$f":"IF(ACCOUNTS!$M243=\"\",0,$C243*(INDEX(INDIRECT(ACCOUNTS!$M243),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M243=\"\",0,$C243*(INDEX(INDIRECT(ACCOUNTS!$M243),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M243=\"\",0,$C243*(INDEX(INDIRECT(ACCOUNTS!$M243),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M243=\"\",0,$C243*(INDEX(INDIRECT(ACCOUNTS!$M243),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M243=\"\",0,$C243*(INDEX(INDIRECT(ACCOUNTS!$M243),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M243=\"\",0,$C243*(INDEX(INDIRECT(ACCOUNTS!$M243),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U243=\"\",0,$C243)","v":0},null,{"$f":"IF(ACCOUNTS!N243<>\"\",CONCATENATE(ACCOUNTS!$L243,\"_\",ACCOUNTS!N243),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O243<>\"\",CONCATENATE(ACCOUNTS!$L243,\"_\",ACCOUNTS!O243),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P243<>\"\",CONCATENATE(ACCOUNTS!$L243,\"_\",ACCOUNTS!P243),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q243<>\"\",CONCATENATE(ACCOUNTS!$L243,\"_\",ACCOUNTS!Q243),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R243<>\"\",CONCATENATE(ACCOUNTS!$L243,\"_\",ACCOUNTS!R243),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S243<>\"\",CONCATENATE(ACCOUNTS!$L243,\"_\",ACCOUNTS!S243),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A244","v":"~"},{"$f":"ACCOUNTS!B244","v":"~"},{"$f":"ACCOUNTS!C244","v":0},0,{"$f":"IF(ACCOUNTS!$M244=\"\",0,$C244*(INDEX(INDIRECT(ACCOUNTS!$M244),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M244=\"\",0,$C244*(INDEX(INDIRECT(ACCOUNTS!$M244),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M244=\"\",0,$C244*(INDEX(INDIRECT(ACCOUNTS!$M244),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M244=\"\",0,$C244*(INDEX(INDIRECT(ACCOUNTS!$M244),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M244=\"\",0,$C244*(INDEX(INDIRECT(ACCOUNTS!$M244),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M244=\"\",0,$C244*(INDEX(INDIRECT(ACCOUNTS!$M244),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U244=\"\",0,$C244)","v":0},null,{"$f":"IF(ACCOUNTS!N244<>\"\",CONCATENATE(ACCOUNTS!$L244,\"_\",ACCOUNTS!N244),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O244<>\"\",CONCATENATE(ACCOUNTS!$L244,\"_\",ACCOUNTS!O244),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P244<>\"\",CONCATENATE(ACCOUNTS!$L244,\"_\",ACCOUNTS!P244),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q244<>\"\",CONCATENATE(ACCOUNTS!$L244,\"_\",ACCOUNTS!Q244),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R244<>\"\",CONCATENATE(ACCOUNTS!$L244,\"_\",ACCOUNTS!R244),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S244<>\"\",CONCATENATE(ACCOUNTS!$L244,\"_\",ACCOUNTS!S244),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B245","v":"Sub-total"},{"$f":"SUM(C236:C244)","v":175624.44280800904},0,{"$f":"SUM(E236:E244)","v":175624.44280800904},0,0,0,0,0,null,{"$f":"SUM(L236:L244)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B247","v":"Other Gas Supply Expenses"},null,0]
[{"$f":"ACCOUNTS!A248","v":807.2},{"$f":"ACCOUNTS!B248","v":"Oper.of Purch.Gas Measuring Sta."},{"$f":"ACCOUNTS!C248","v":0},0,{"$f":"IF(ACCOUNTS!$M248=\"\",0,$C248*(INDEX(INDIRECT(ACCOUNTS!$M248),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M248=\"\",0,$C248*(INDEX(INDIRECT(ACCOUNTS!$M248),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M248=\"\",0,$C248*(INDEX(INDIRECT(ACCOUNTS!$M248),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M248=\"\",0,$C248*(INDEX(INDIRECT(ACCOUNTS!$M248),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M248=\"\",0,$C248*(INDEX(INDIRECT(ACCOUNTS!$M248),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M248=\"\",0,$C248*(INDEX(INDIRECT(ACCOUNTS!$M248),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U248=\"\",0,$C248)","v":0},null,{"$f":"IF(ACCOUNTS!N248<>\"\",CONCATENATE(ACCOUNTS!$L248,\"_\",ACCOUNTS!N248),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O248<>\"\",CONCATENATE(ACCOUNTS!$L248,\"_\",ACCOUNTS!O248),\" \")","v":"F_PRODU_COM_1"},{"$f":"IF(ACCOUNTS!P248<>\"\",CONCATENATE(ACCOUNTS!$L248,\"_\",ACCOUNTS!P248),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q248<>\"\",CONCATENATE(ACCOUNTS!$L248,\"_\",ACCOUNTS!Q248),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R248<>\"\",CONCATENATE(ACCOUNTS!$L248,\"_\",ACCOUNTS!R248),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S248<>\"\",CONCATENATE(ACCOUNTS!$L248,\"_\",ACCOUNTS!S248),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A249","v":807.4},{"$f":"ACCOUNTS!B249","v":"Purch.Gas Calculation Exp."},{"$f":"ACCOUNTS!C249","v":0},0,{"$f":"IF(ACCOUNTS!$M249=\"\",0,$C249*(INDEX(INDIRECT(ACCOUNTS!$M249),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M249=\"\",0,$C249*(INDEX(INDIRECT(ACCOUNTS!$M249),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M249=\"\",0,$C249*(INDEX(INDIRECT(ACCOUNTS!$M249),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M249=\"\",0,$C249*(INDEX(INDIRECT(ACCOUNTS!$M249),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M249=\"\",0,$C249*(INDEX(INDIRECT(ACCOUNTS!$M249),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M249=\"\",0,$C249*(INDEX(INDIRECT(ACCOUNTS!$M249),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U249=\"\",0,$C249)","v":0},null,{"$f":"IF(ACCOUNTS!N249<>\"\",CONCATENATE(ACCOUNTS!$L249,\"_\",ACCOUNTS!N249),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O249<>\"\",CONCATENATE(ACCOUNTS!$L249,\"_\",ACCOUNTS!O249),\" \")","v":"F_PRODU_COM1XT_COM"},{"$f":"IF(ACCOUNTS!P249<>\"\",CONCATENATE(ACCOUNTS!$L249,\"_\",ACCOUNTS!P249),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q249<>\"\",CONCATENATE(ACCOUNTS!$L249,\"_\",ACCOUNTS!Q249),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R249<>\"\",CONCATENATE(ACCOUNTS!$L249,\"_\",ACCOUNTS!R249),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S249<>\"\",CONCATENATE(ACCOUNTS!$L249,\"_\",ACCOUNTS!S249),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A250","v":807.5},{"$f":"ACCOUNTS!B250","v":"Purchased Gas Cost Adjustment"},{"$f":"ACCOUNTS!C250","v":2275422.3457612148},0,{"$f":"IF(ACCOUNTS!$M250=\"\",0,$C250*(INDEX(INDIRECT(ACCOUNTS!$M250),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M250=\"\",0,$C250*(INDEX(INDIRECT(ACCOUNTS!$M250),1,F$2)))","v":2275422.3457612148},{"$f":"IF(ACCOUNTS!$M250=\"\",0,$C250*(INDEX(INDIRECT(ACCOUNTS!$M250),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M250=\"\",0,$C250*(INDEX(INDIRECT(ACCOUNTS!$M250),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M250=\"\",0,$C250*(INDEX(INDIRECT(ACCOUNTS!$M250),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M250=\"\",0,$C250*(INDEX(INDIRECT(ACCOUNTS!$M250),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U250=\"\",0,$C250)","v":0},null,{"$f":"IF(ACCOUNTS!N250<>\"\",CONCATENATE(ACCOUNTS!$L250,\"_\",ACCOUNTS!N250),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O250<>\"\",CONCATENATE(ACCOUNTS!$L250,\"_\",ACCOUNTS!O250),\" \")","v":"F_PRODU_COM1XT_COM"},{"$f":"IF(ACCOUNTS!P250<>\"\",CONCATENATE(ACCOUNTS!$L250,\"_\",ACCOUNTS!P250),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q250<>\"\",CONCATENATE(ACCOUNTS!$L250,\"_\",ACCOUNTS!Q250),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R250<>\"\",CONCATENATE(ACCOUNTS!$L250,\"_\",ACCOUNTS!R250),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S250<>\"\",CONCATENATE(ACCOUNTS!$L250,\"_\",ACCOUNTS!S250),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A251","v":812},{"$f":"ACCOUNTS!B251","v":"Gas Used for Other Utility Operations"},{"$f":"ACCOUNTS!C251","v":-64440.99},0,{"$f":"IF(ACCOUNTS!$M251=\"\",0,$C251*(INDEX(INDIRECT(ACCOUNTS!$M251),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M251=\"\",0,$C251*(INDEX(INDIRECT(ACCOUNTS!$M251),1,F$2)))","v":-64440.99},{"$f":"IF(ACCOUNTS!$M251=\"\",0,$C251*(INDEX(INDIRECT(ACCOUNTS!$M251),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M251=\"\",0,$C251*(INDEX(INDIRECT(ACCOUNTS!$M251),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M251=\"\",0,$C251*(INDEX(INDIRECT(ACCOUNTS!$M251),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M251=\"\",0,$C251*(INDEX(INDIRECT(ACCOUNTS!$M251),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U251=\"\",0,$C251)","v":0},null,{"$f":"IF(ACCOUNTS!N251<>\"\",CONCATENATE(ACCOUNTS!$L251,\"_\",ACCOUNTS!N251),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O251<>\"\",CONCATENATE(ACCOUNTS!$L251,\"_\",ACCOUNTS!O251),\" \")","v":"F_PRODU_COM_1"},{"$f":"IF(ACCOUNTS!P251<>\"\",CONCATENATE(ACCOUNTS!$L251,\"_\",ACCOUNTS!P251),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q251<>\"\",CONCATENATE(ACCOUNTS!$L251,\"_\",ACCOUNTS!Q251),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R251<>\"\",CONCATENATE(ACCOUNTS!$L251,\"_\",ACCOUNTS!R251),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S251<>\"\",CONCATENATE(ACCOUNTS!$L251,\"_\",ACCOUNTS!S251),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A252","v":813},{"$f":"ACCOUNTS!B252","v":"Other Gas Supply Expenses"},{"$f":"ACCOUNTS!C252","v":654751.78295638133},0,{"$f":"IF(ACCOUNTS!$M252=\"\",0,$C252*(INDEX(INDIRECT(ACCOUNTS!$M252),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M252=\"\",0,$C252*(INDEX(INDIRECT(ACCOUNTS!$M252),1,F$2)))","v":654751.78295638133},{"$f":"IF(ACCOUNTS!$M252=\"\",0,$C252*(INDEX(INDIRECT(ACCOUNTS!$M252),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M252=\"\",0,$C252*(INDEX(INDIRECT(ACCOUNTS!$M252),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M252=\"\",0,$C252*(INDEX(INDIRECT(ACCOUNTS!$M252),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M252=\"\",0,$C252*(INDEX(INDIRECT(ACCOUNTS!$M252),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U252=\"\",0,$C252)","v":0},null,{"$f":"IF(ACCOUNTS!N252<>\"\",CONCATENATE(ACCOUNTS!$L252,\"_\",ACCOUNTS!N252),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O252<>\"\",CONCATENATE(ACCOUNTS!$L252,\"_\",ACCOUNTS!O252),\" \")","v":"F_PRODU_COM1XT_COM"},{"$f":"IF(ACCOUNTS!P252<>\"\",CONCATENATE(ACCOUNTS!$L252,\"_\",ACCOUNTS!P252),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q252<>\"\",CONCATENATE(ACCOUNTS!$L252,\"_\",ACCOUNTS!Q252),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R252<>\"\",CONCATENATE(ACCOUNTS!$L252,\"_\",ACCOUNTS!R252),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S252<>\"\",CONCATENATE(ACCOUNTS!$L252,\"_\",ACCOUNTS!S252),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A253","v":"~"},{"$f":"ACCOUNTS!B253","v":"~"},{"$f":"ACCOUNTS!C253","v":0},0,{"$f":"IF(ACCOUNTS!$M253=\"\",0,$C253*(INDEX(INDIRECT(ACCOUNTS!$M253),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M253=\"\",0,$C253*(INDEX(INDIRECT(ACCOUNTS!$M253),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M253=\"\",0,$C253*(INDEX(INDIRECT(ACCOUNTS!$M253),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M253=\"\",0,$C253*(INDEX(INDIRECT(ACCOUNTS!$M253),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M253=\"\",0,$C253*(INDEX(INDIRECT(ACCOUNTS!$M253),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M253=\"\",0,$C253*(INDEX(INDIRECT(ACCOUNTS!$M253),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U253=\"\",0,$C253)","v":0},null,{"$f":"IF(ACCOUNTS!N253<>\"\",CONCATENATE(ACCOUNTS!$L253,\"_\",ACCOUNTS!N253),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O253<>\"\",CONCATENATE(ACCOUNTS!$L253,\"_\",ACCOUNTS!O253),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P253<>\"\",CONCATENATE(ACCOUNTS!$L253,\"_\",ACCOUNTS!P253),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q253<>\"\",CONCATENATE(ACCOUNTS!$L253,\"_\",ACCOUNTS!Q253),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R253<>\"\",CONCATENATE(ACCOUNTS!$L253,\"_\",ACCOUNTS!R253),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S253<>\"\",CONCATENATE(ACCOUNTS!$L253,\"_\",ACCOUNTS!S253),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A254","v":"~"},{"$f":"ACCOUNTS!B254","v":"~"},{"$f":"ACCOUNTS!C254","v":0},0,{"$f":"IF(ACCOUNTS!$M254=\"\",0,$C254*(INDEX(INDIRECT(ACCOUNTS!$M254),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M254=\"\",0,$C254*(INDEX(INDIRECT(ACCOUNTS!$M254),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M254=\"\",0,$C254*(INDEX(INDIRECT(ACCOUNTS!$M254),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M254=\"\",0,$C254*(INDEX(INDIRECT(ACCOUNTS!$M254),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M254=\"\",0,$C254*(INDEX(INDIRECT(ACCOUNTS!$M254),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M254=\"\",0,$C254*(INDEX(INDIRECT(ACCOUNTS!$M254),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U254=\"\",0,$C254)","v":0},null,{"$f":"IF(ACCOUNTS!N254<>\"\",CONCATENATE(ACCOUNTS!$L254,\"_\",ACCOUNTS!N254),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O254<>\"\",CONCATENATE(ACCOUNTS!$L254,\"_\",ACCOUNTS!O254),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P254<>\"\",CONCATENATE(ACCOUNTS!$L254,\"_\",ACCOUNTS!P254),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q254<>\"\",CONCATENATE(ACCOUNTS!$L254,\"_\",ACCOUNTS!Q254),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R254<>\"\",CONCATENATE(ACCOUNTS!$L254,\"_\",ACCOUNTS!R254),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S254<>\"\",CONCATENATE(ACCOUNTS!$L254,\"_\",ACCOUNTS!S254),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A255","v":"~"},{"$f":"ACCOUNTS!B255","v":"~"},{"$f":"ACCOUNTS!C255","v":0},{"$f":"SUM(E255:L255)-C255","v":0},{"$f":"IF(ACCOUNTS!$M255=\"\",0,$C255*(INDEX(INDIRECT(ACCOUNTS!$M255),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M255=\"\",0,$C255*(INDEX(INDIRECT(ACCOUNTS!$M255),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M255=\"\",0,$C255*(INDEX(INDIRECT(ACCOUNTS!$M255),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M255=\"\",0,$C255*(INDEX(INDIRECT(ACCOUNTS!$M255),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M255=\"\",0,$C255*(INDEX(INDIRECT(ACCOUNTS!$M255),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M255=\"\",0,$C255*(INDEX(INDIRECT(ACCOUNTS!$M255),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U255=\"\",0,$C255)","v":0},null,{"$f":"IF(ACCOUNTS!N255<>\"\",CONCATENATE(ACCOUNTS!$L255,\"_\",ACCOUNTS!N255),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O255<>\"\",CONCATENATE(ACCOUNTS!$L255,\"_\",ACCOUNTS!O255),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P255<>\"\",CONCATENATE(ACCOUNTS!$L255,\"_\",ACCOUNTS!P255),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q255<>\"\",CONCATENATE(ACCOUNTS!$L255,\"_\",ACCOUNTS!Q255),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R255<>\"\",CONCATENATE(ACCOUNTS!$L255,\"_\",ACCOUNTS!R255),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S255<>\"\",CONCATENATE(ACCOUNTS!$L255,\"_\",ACCOUNTS!S255),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A256","v":"~"},{"$f":"ACCOUNTS!B256","v":"~"},{"$f":"ACCOUNTS!C256","v":0},0,{"$f":"IF(ACCOUNTS!$M256=\"\",0,$C256*(INDEX(INDIRECT(ACCOUNTS!$M256),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M256=\"\",0,$C256*(INDEX(INDIRECT(ACCOUNTS!$M256),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M256=\"\",0,$C256*(INDEX(INDIRECT(ACCOUNTS!$M256),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M256=\"\",0,$C256*(INDEX(INDIRECT(ACCOUNTS!$M256),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M256=\"\",0,$C256*(INDEX(INDIRECT(ACCOUNTS!$M256),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M256=\"\",0,$C256*(INDEX(INDIRECT(ACCOUNTS!$M256),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U256=\"\",0,$C256)","v":0},null,{"$f":"IF(ACCOUNTS!N256<>\"\",CONCATENATE(ACCOUNTS!$L256,\"_\",ACCOUNTS!N256),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O256<>\"\",CONCATENATE(ACCOUNTS!$L256,\"_\",ACCOUNTS!O256),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P256<>\"\",CONCATENATE(ACCOUNTS!$L256,\"_\",ACCOUNTS!P256),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q256<>\"\",CONCATENATE(ACCOUNTS!$L256,\"_\",ACCOUNTS!Q256),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R256<>\"\",CONCATENATE(ACCOUNTS!$L256,\"_\",ACCOUNTS!R256),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S256<>\"\",CONCATENATE(ACCOUNTS!$L256,\"_\",ACCOUNTS!S256),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B257","v":"Sub-total"},{"$f":"SUM(C248:C256)","v":2865733.138717596},0,{"$f":"SUM(E248:E256)","v":0},2865733.138717596,0,0,0,0,null,{"$f":"SUM(L248:L256)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B259","v":"Underground Storage Expenses"},null,0]
[{"$f":"ACCOUNTS!A260","v":0},{"$f":"ACCOUNTS!B260","v":"JP Storage Balancing - DIR"},{"$f":"ACCOUNTS!C260","v":470499.932802975},{"$f":"SUM(E260:L260)-C260","v":0},{"$f":"IF(ACCOUNTS!$M260=\"\",0,$C260*(INDEX(INDIRECT(ACCOUNTS!$M260),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M260=\"\",0,$C260*(INDEX(INDIRECT(ACCOUNTS!$M260),1,F$2)))","v":470499.932802975},{"$f":"IF(ACCOUNTS!$M260=\"\",0,$C260*(INDEX(INDIRECT(ACCOUNTS!$M260),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M260=\"\",0,$C260*(INDEX(INDIRECT(ACCOUNTS!$M260),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M260=\"\",0,$C260*(INDEX(INDIRECT(ACCOUNTS!$M260),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M260=\"\",0,$C260*(INDEX(INDIRECT(ACCOUNTS!$M260),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U260=\"\",0,$C260)","v":0},null,{"$f":"IF(ACCOUNTS!N260<>\"\",CONCATENATE(ACCOUNTS!$L260,\"_\",ACCOUNTS!N260),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O260<>\"\",CONCATENATE(ACCOUNTS!$L260,\"_\",ACCOUNTS!O260),\" \")","v":"F_STORG_COM_1"},{"$f":"IF(ACCOUNTS!P260<>\"\",CONCATENATE(ACCOUNTS!$L260,\"_\",ACCOUNTS!P260),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q260<>\"\",CONCATENATE(ACCOUNTS!$L260,\"_\",ACCOUNTS!Q260),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R260<>\"\",CONCATENATE(ACCOUNTS!$L260,\"_\",ACCOUNTS!R260),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S260<>\"\",CONCATENATE(ACCOUNTS!$L260,\"_\",ACCOUNTS!S260),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A261","v":814},{"$f":"ACCOUNTS!B261","v":"Operation Supv & Eng"},{"$f":"ACCOUNTS!C261","v":134408.30109999992},0,{"$f":"IF(ACCOUNTS!$M261=\"\",0,$C261*(INDEX(INDIRECT(ACCOUNTS!$M261),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M261=\"\",0,$C261*(INDEX(INDIRECT(ACCOUNTS!$M261),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M261=\"\",0,$C261*(INDEX(INDIRECT(ACCOUNTS!$M261),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M261=\"\",0,$C261*(INDEX(INDIRECT(ACCOUNTS!$M261),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M261=\"\",0,$C261*(INDEX(INDIRECT(ACCOUNTS!$M261),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M261=\"\",0,$C261*(INDEX(INDIRECT(ACCOUNTS!$M261),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U261=\"\",0,$C261)","v":134408.30109999992},null,{"$f":"IF(ACCOUNTS!N261<>\"\",CONCATENATE(ACCOUNTS!$L261,\"_\",ACCOUNTS!N261),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O261<>\"\",CONCATENATE(ACCOUNTS!$L261,\"_\",ACCOUNTS!O261),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P261<>\"\",CONCATENATE(ACCOUNTS!$L261,\"_\",ACCOUNTS!P261),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q261<>\"\",CONCATENATE(ACCOUNTS!$L261,\"_\",ACCOUNTS!Q261),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R261<>\"\",CONCATENATE(ACCOUNTS!$L261,\"_\",ACCOUNTS!R261),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S261<>\"\",CONCATENATE(ACCOUNTS!$L261,\"_\",ACCOUNTS!S261),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A262","v":815},{"$f":"ACCOUNTS!B262","v":"Oper Map & Records"},{"$f":"ACCOUNTS!C262","v":0},0,{"$f":"IF(ACCOUNTS!$M262=\"\",0,$C262*(INDEX(INDIRECT(ACCOUNTS!$M262),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M262=\"\",0,$C262*(INDEX(INDIRECT(ACCOUNTS!$M262),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M262=\"\",0,$C262*(INDEX(INDIRECT(ACCOUNTS!$M262),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M262=\"\",0,$C262*(INDEX(INDIRECT(ACCOUNTS!$M262),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M262=\"\",0,$C262*(INDEX(INDIRECT(ACCOUNTS!$M262),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M262=\"\",0,$C262*(INDEX(INDIRECT(ACCOUNTS!$M262),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U262=\"\",0,$C262)","v":0},null,{"$f":"IF(ACCOUNTS!N262<>\"\",CONCATENATE(ACCOUNTS!$L262,\"_\",ACCOUNTS!N262),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O262<>\"\",CONCATENATE(ACCOUNTS!$L262,\"_\",ACCOUNTS!O262),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P262<>\"\",CONCATENATE(ACCOUNTS!$L262,\"_\",ACCOUNTS!P262),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q262<>\"\",CONCATENATE(ACCOUNTS!$L262,\"_\",ACCOUNTS!Q262),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R262<>\"\",CONCATENATE(ACCOUNTS!$L262,\"_\",ACCOUNTS!R262),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S262<>\"\",CONCATENATE(ACCOUNTS!$L262,\"_\",ACCOUNTS!S262),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A263","v":816},{"$f":"ACCOUNTS!B263","v":"Oper Wells Expense"},{"$f":"ACCOUNTS!C263","v":17207.6378},{"$f":"SUM(E263:L263)-C263","v":0},{"$f":"IF(ACCOUNTS!$M263=\"\",0,$C263*(INDEX(INDIRECT(ACCOUNTS!$M263),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M263=\"\",0,$C263*(INDEX(INDIRECT(ACCOUNTS!$M263),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M263=\"\",0,$C263*(INDEX(INDIRECT(ACCOUNTS!$M263),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M263=\"\",0,$C263*(INDEX(INDIRECT(ACCOUNTS!$M263),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M263=\"\",0,$C263*(INDEX(INDIRECT(ACCOUNTS!$M263),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M263=\"\",0,$C263*(INDEX(INDIRECT(ACCOUNTS!$M263),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U263=\"\",0,$C263)","v":17207.6378},null,{"$f":"IF(ACCOUNTS!N263<>\"\",CONCATENATE(ACCOUNTS!$L263,\"_\",ACCOUNTS!N263),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O263<>\"\",CONCATENATE(ACCOUNTS!$L263,\"_\",ACCOUNTS!O263),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P263<>\"\",CONCATENATE(ACCOUNTS!$L263,\"_\",ACCOUNTS!P263),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q263<>\"\",CONCATENATE(ACCOUNTS!$L263,\"_\",ACCOUNTS!Q263),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R263<>\"\",CONCATENATE(ACCOUNTS!$L263,\"_\",ACCOUNTS!R263),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S263<>\"\",CONCATENATE(ACCOUNTS!$L263,\"_\",ACCOUNTS!S263),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A264","v":817},{"$f":"ACCOUNTS!B264","v":"Oper Lines Expense"},{"$f":"ACCOUNTS!C264","v":6150.5686999999989},0,{"$f":"IF(ACCOUNTS!$M264=\"\",0,$C264*(INDEX(INDIRECT(ACCOUNTS!$M264),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M264=\"\",0,$C264*(INDEX(INDIRECT(ACCOUNTS!$M264),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M264=\"\",0,$C264*(INDEX(INDIRECT(ACCOUNTS!$M264),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M264=\"\",0,$C264*(INDEX(INDIRECT(ACCOUNTS!$M264),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M264=\"\",0,$C264*(INDEX(INDIRECT(ACCOUNTS!$M264),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M264=\"\",0,$C264*(INDEX(INDIRECT(ACCOUNTS!$M264),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U264=\"\",0,$C264)","v":6150.5686999999989},null,{"$f":"IF(ACCOUNTS!N264<>\"\",CONCATENATE(ACCOUNTS!$L264,\"_\",ACCOUNTS!N264),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O264<>\"\",CONCATENATE(ACCOUNTS!$L264,\"_\",ACCOUNTS!O264),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P264<>\"\",CONCATENATE(ACCOUNTS!$L264,\"_\",ACCOUNTS!P264),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q264<>\"\",CONCATENATE(ACCOUNTS!$L264,\"_\",ACCOUNTS!Q264),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R264<>\"\",CONCATENATE(ACCOUNTS!$L264,\"_\",ACCOUNTS!R264),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S264<>\"\",CONCATENATE(ACCOUNTS!$L264,\"_\",ACCOUNTS!S264),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A265","v":818},{"$f":"ACCOUNTS!B265","v":"Oper Compressor Sta Exp"},{"$f":"ACCOUNTS!C265","v":238731.99600000001},0,{"$f":"IF(ACCOUNTS!$M265=\"\",0,$C265*(INDEX(INDIRECT(ACCOUNTS!$M265),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M265=\"\",0,$C265*(INDEX(INDIRECT(ACCOUNTS!$M265),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M265=\"\",0,$C265*(INDEX(INDIRECT(ACCOUNTS!$M265),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M265=\"\",0,$C265*(INDEX(INDIRECT(ACCOUNTS!$M265),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M265=\"\",0,$C265*(INDEX(INDIRECT(ACCOUNTS!$M265),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M265=\"\",0,$C265*(INDEX(INDIRECT(ACCOUNTS!$M265),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U265=\"\",0,$C265)","v":238731.99600000001},null,{"$f":"IF(ACCOUNTS!N265<>\"\",CONCATENATE(ACCOUNTS!$L265,\"_\",ACCOUNTS!N265),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O265<>\"\",CONCATENATE(ACCOUNTS!$L265,\"_\",ACCOUNTS!O265),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P265<>\"\",CONCATENATE(ACCOUNTS!$L265,\"_\",ACCOUNTS!P265),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q265<>\"\",CONCATENATE(ACCOUNTS!$L265,\"_\",ACCOUNTS!Q265),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R265<>\"\",CONCATENATE(ACCOUNTS!$L265,\"_\",ACCOUNTS!R265),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S265<>\"\",CONCATENATE(ACCOUNTS!$L265,\"_\",ACCOUNTS!S265),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A266","v":819},{"$f":"ACCOUNTS!B266","v":"Oper Compressor Sta Fuel"},{"$f":"ACCOUNTS!C266","v":25648.345400000002},0,{"$f":"IF(ACCOUNTS!$M266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$M266),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$M266),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$M266),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$M266),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$M266),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$M266),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U266=\"\",0,$C266)","v":25648.345400000002},null,{"$f":"IF(ACCOUNTS!N266<>\"\",CONCATENATE(ACCOUNTS!$L266,\"_\",ACCOUNTS!N266),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O266<>\"\",CONCATENATE(ACCOUNTS!$L266,\"_\",ACCOUNTS!O266),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P266<>\"\",CONCATENATE(ACCOUNTS!$L266,\"_\",ACCOUNTS!P266),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q266<>\"\",CONCATENATE(ACCOUNTS!$L266,\"_\",ACCOUNTS!Q266),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R266<>\"\",CONCATENATE(ACCOUNTS!$L266,\"_\",ACCOUNTS!R266),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S266<>\"\",CONCATENATE(ACCOUNTS!$L266,\"_\",ACCOUNTS!S266),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A267","v":820},{"$f":"ACCOUNTS!B267","v":"Oper Meas & Reg Sta Exp"},{"$f":"ACCOUNTS!C267","v":8458.6405999999988},0,{"$f":"IF(ACCOUNTS!$M267=\"\",0,$C267*(INDEX(INDIRECT(ACCOUNTS!$M267),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M267=\"\",0,$C267*(INDEX(INDIRECT(ACCOUNTS!$M267),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M267=\"\",0,$C267*(INDEX(INDIRECT(ACCOUNTS!$M267),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M267=\"\",0,$C267*(INDEX(INDIRECT(ACCOUNTS!$M267),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M267=\"\",0,$C267*(INDEX(INDIRECT(ACCOUNTS!$M267),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M267=\"\",0,$C267*(INDEX(INDIRECT(ACCOUNTS!$M267),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U267=\"\",0,$C267)","v":8458.6405999999988},null,{"$f":"IF(ACCOUNTS!N267<>\"\",CONCATENATE(ACCOUNTS!$L267,\"_\",ACCOUNTS!N267),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O267<>\"\",CONCATENATE(ACCOUNTS!$L267,\"_\",ACCOUNTS!O267),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P267<>\"\",CONCATENATE(ACCOUNTS!$L267,\"_\",ACCOUNTS!P267),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q267<>\"\",CONCATENATE(ACCOUNTS!$L267,\"_\",ACCOUNTS!Q267),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R267<>\"\",CONCATENATE(ACCOUNTS!$L267,\"_\",ACCOUNTS!R267),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S267<>\"\",CONCATENATE(ACCOUNTS!$L267,\"_\",ACCOUNTS!S267),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A268","v":821},{"$f":"ACCOUNTS!B268","v":"Oper Purification Exp"},{"$f":"ACCOUNTS!C268","v":14420.581000000002},0,{"$f":"IF(ACCOUNTS!$M268=\"\",0,$C268*(INDEX(INDIRECT(ACCOUNTS!$M268),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M268=\"\",0,$C268*(INDEX(INDIRECT(ACCOUNTS!$M268),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M268=\"\",0,$C268*(INDEX(INDIRECT(ACCOUNTS!$M268),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M268=\"\",0,$C268*(INDEX(INDIRECT(ACCOUNTS!$M268),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M268=\"\",0,$C268*(INDEX(INDIRECT(ACCOUNTS!$M268),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M268=\"\",0,$C268*(INDEX(INDIRECT(ACCOUNTS!$M268),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U268=\"\",0,$C268)","v":14420.581000000002},null,{"$f":"IF(ACCOUNTS!N268<>\"\",CONCATENATE(ACCOUNTS!$L268,\"_\",ACCOUNTS!N268),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O268<>\"\",CONCATENATE(ACCOUNTS!$L268,\"_\",ACCOUNTS!O268),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P268<>\"\",CONCATENATE(ACCOUNTS!$L268,\"_\",ACCOUNTS!P268),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q268<>\"\",CONCATENATE(ACCOUNTS!$L268,\"_\",ACCOUNTS!Q268),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R268<>\"\",CONCATENATE(ACCOUNTS!$L268,\"_\",ACCOUNTS!R268),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S268<>\"\",CONCATENATE(ACCOUNTS!$L268,\"_\",ACCOUNTS!S268),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A269","v":823},{"$f":"ACCOUNTS!B269","v":"Storage Gas Losses"},{"$f":"ACCOUNTS!C269","v":0},0,{"$f":"IF(ACCOUNTS!$M269=\"\",0,$C269*(INDEX(INDIRECT(ACCOUNTS!$M269),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M269=\"\",0,$C269*(INDEX(INDIRECT(ACCOUNTS!$M269),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M269=\"\",0,$C269*(INDEX(INDIRECT(ACCOUNTS!$M269),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M269=\"\",0,$C269*(INDEX(INDIRECT(ACCOUNTS!$M269),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M269=\"\",0,$C269*(INDEX(INDIRECT(ACCOUNTS!$M269),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M269=\"\",0,$C269*(INDEX(INDIRECT(ACCOUNTS!$M269),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U269=\"\",0,$C269)","v":0},null,{"$f":"IF(ACCOUNTS!N269<>\"\",CONCATENATE(ACCOUNTS!$L269,\"_\",ACCOUNTS!N269),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O269<>\"\",CONCATENATE(ACCOUNTS!$L269,\"_\",ACCOUNTS!O269),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P269<>\"\",CONCATENATE(ACCOUNTS!$L269,\"_\",ACCOUNTS!P269),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q269<>\"\",CONCATENATE(ACCOUNTS!$L269,\"_\",ACCOUNTS!Q269),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R269<>\"\",CONCATENATE(ACCOUNTS!$L269,\"_\",ACCOUNTS!R269),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S269<>\"\",CONCATENATE(ACCOUNTS!$L269,\"_\",ACCOUNTS!S269),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A270","v":824},{"$f":"ACCOUNTS!B270","v":"Oper Other Expenses"},{"$f":"ACCOUNTS!C270","v":114586.6958873831},0,{"$f":"IF(ACCOUNTS!$M270=\"\",0,$C270*(INDEX(INDIRECT(ACCOUNTS!$M270),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M270=\"\",0,$C270*(INDEX(INDIRECT(ACCOUNTS!$M270),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M270=\"\",0,$C270*(INDEX(INDIRECT(ACCOUNTS!$M270),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M270=\"\",0,$C270*(INDEX(INDIRECT(ACCOUNTS!$M270),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M270=\"\",0,$C270*(INDEX(INDIRECT(ACCOUNTS!$M270),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M270=\"\",0,$C270*(INDEX(INDIRECT(ACCOUNTS!$M270),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U270=\"\",0,$C270)","v":114586.6958873831},null,{"$f":"IF(ACCOUNTS!N270<>\"\",CONCATENATE(ACCOUNTS!$L270,\"_\",ACCOUNTS!N270),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O270<>\"\",CONCATENATE(ACCOUNTS!$L270,\"_\",ACCOUNTS!O270),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P270<>\"\",CONCATENATE(ACCOUNTS!$L270,\"_\",ACCOUNTS!P270),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q270<>\"\",CONCATENATE(ACCOUNTS!$L270,\"_\",ACCOUNTS!Q270),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R270<>\"\",CONCATENATE(ACCOUNTS!$L270,\"_\",ACCOUNTS!R270),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S270<>\"\",CONCATENATE(ACCOUNTS!$L270,\"_\",ACCOUNTS!S270),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A271","v":825},{"$f":"ACCOUNTS!B271","v":"Oper Storage Well Royalty"},{"$f":"ACCOUNTS!C271","v":27794.530499999997},0,{"$f":"IF(ACCOUNTS!$M271=\"\",0,$C271*(INDEX(INDIRECT(ACCOUNTS!$M271),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M271=\"\",0,$C271*(INDEX(INDIRECT(ACCOUNTS!$M271),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M271=\"\",0,$C271*(INDEX(INDIRECT(ACCOUNTS!$M271),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M271=\"\",0,$C271*(INDEX(INDIRECT(ACCOUNTS!$M271),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M271=\"\",0,$C271*(INDEX(INDIRECT(ACCOUNTS!$M271),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M271=\"\",0,$C271*(INDEX(INDIRECT(ACCOUNTS!$M271),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U271=\"\",0,$C271)","v":27794.530499999997},null,{"$f":"IF(ACCOUNTS!N271<>\"\",CONCATENATE(ACCOUNTS!$L271,\"_\",ACCOUNTS!N271),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O271<>\"\",CONCATENATE(ACCOUNTS!$L271,\"_\",ACCOUNTS!O271),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P271<>\"\",CONCATENATE(ACCOUNTS!$L271,\"_\",ACCOUNTS!P271),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q271<>\"\",CONCATENATE(ACCOUNTS!$L271,\"_\",ACCOUNTS!Q271),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R271<>\"\",CONCATENATE(ACCOUNTS!$L271,\"_\",ACCOUNTS!R271),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S271<>\"\",CONCATENATE(ACCOUNTS!$L271,\"_\",ACCOUNTS!S271),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A272","v":826},{"$f":"ACCOUNTS!B272","v":"Oper Other Storage Rents"},{"$f":"ACCOUNTS!C272","v":0},0,{"$f":"IF(ACCOUNTS!$M272=\"\",0,$C272*(INDEX(INDIRECT(ACCOUNTS!$M272),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M272=\"\",0,$C272*(INDEX(INDIRECT(ACCOUNTS!$M272),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M272=\"\",0,$C272*(INDEX(INDIRECT(ACCOUNTS!$M272),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M272=\"\",0,$C272*(INDEX(INDIRECT(ACCOUNTS!$M272),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M272=\"\",0,$C272*(INDEX(INDIRECT(ACCOUNTS!$M272),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M272=\"\",0,$C272*(INDEX(INDIRECT(ACCOUNTS!$M272),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U272=\"\",0,$C272)","v":0},null,{"$f":"IF(ACCOUNTS!N272<>\"\",CONCATENATE(ACCOUNTS!$L272,\"_\",ACCOUNTS!N272),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O272<>\"\",CONCATENATE(ACCOUNTS!$L272,\"_\",ACCOUNTS!O272),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P272<>\"\",CONCATENATE(ACCOUNTS!$L272,\"_\",ACCOUNTS!P272),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q272<>\"\",CONCATENATE(ACCOUNTS!$L272,\"_\",ACCOUNTS!Q272),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R272<>\"\",CONCATENATE(ACCOUNTS!$L272,\"_\",ACCOUNTS!R272),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S272<>\"\",CONCATENATE(ACCOUNTS!$L272,\"_\",ACCOUNTS!S272),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A273","v":830},{"$f":"ACCOUNTS!B273","v":"Maint Supv & Engineering"},{"$f":"ACCOUNTS!C273","v":114632.239},{"$f":"SUM(E273:L273)-C273","v":0},{"$f":"IF(ACCOUNTS!$M273=\"\",0,$C273*(INDEX(INDIRECT(ACCOUNTS!$M273),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M273=\"\",0,$C273*(INDEX(INDIRECT(ACCOUNTS!$M273),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M273=\"\",0,$C273*(INDEX(INDIRECT(ACCOUNTS!$M273),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M273=\"\",0,$C273*(INDEX(INDIRECT(ACCOUNTS!$M273),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M273=\"\",0,$C273*(INDEX(INDIRECT(ACCOUNTS!$M273),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M273=\"\",0,$C273*(INDEX(INDIRECT(ACCOUNTS!$M273),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U273=\"\",0,$C273)","v":114632.239},null,{"$f":"IF(ACCOUNTS!N273<>\"\",CONCATENATE(ACCOUNTS!$L273,\"_\",ACCOUNTS!N273),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O273<>\"\",CONCATENATE(ACCOUNTS!$L273,\"_\",ACCOUNTS!O273),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P273<>\"\",CONCATENATE(ACCOUNTS!$L273,\"_\",ACCOUNTS!P273),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q273<>\"\",CONCATENATE(ACCOUNTS!$L273,\"_\",ACCOUNTS!Q273),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R273<>\"\",CONCATENATE(ACCOUNTS!$L273,\"_\",ACCOUNTS!R273),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S273<>\"\",CONCATENATE(ACCOUNTS!$L273,\"_\",ACCOUNTS!S273),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A274","v":831},{"$f":"ACCOUNTS!B274","v":"Maint Structures"},{"$f":"ACCOUNTS!C274","v":37302.986300000004},{"$f":"SUM(E274:L274)-C274","v":0},{"$f":"IF(ACCOUNTS!$M274=\"\",0,$C274*(INDEX(INDIRECT(ACCOUNTS!$M274),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M274=\"\",0,$C274*(INDEX(INDIRECT(ACCOUNTS!$M274),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M274=\"\",0,$C274*(INDEX(INDIRECT(ACCOUNTS!$M274),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M274=\"\",0,$C274*(INDEX(INDIRECT(ACCOUNTS!$M274),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M274=\"\",0,$C274*(INDEX(INDIRECT(ACCOUNTS!$M274),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M274=\"\",0,$C274*(INDEX(INDIRECT(ACCOUNTS!$M274),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U274=\"\",0,$C274)","v":37302.986300000004},null,{"$f":"IF(ACCOUNTS!N274<>\"\",CONCATENATE(ACCOUNTS!$L274,\"_\",ACCOUNTS!N274),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O274<>\"\",CONCATENATE(ACCOUNTS!$L274,\"_\",ACCOUNTS!O274),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P274<>\"\",CONCATENATE(ACCOUNTS!$L274,\"_\",ACCOUNTS!P274),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q274<>\"\",CONCATENATE(ACCOUNTS!$L274,\"_\",ACCOUNTS!Q274),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R274<>\"\",CONCATENATE(ACCOUNTS!$L274,\"_\",ACCOUNTS!R274),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S274<>\"\",CONCATENATE(ACCOUNTS!$L274,\"_\",ACCOUNTS!S274),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A275","v":832},{"$f":"ACCOUNTS!B275","v":"Maint Reservoirs & Wells"},{"$f":"ACCOUNTS!C275","v":718818.70109999913},{"$f":"SUM(E275:L275)-C275","v":0},{"$f":"IF(ACCOUNTS!$M275=\"\",0,$C275*(INDEX(INDIRECT(ACCOUNTS!$M275),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M275=\"\",0,$C275*(INDEX(INDIRECT(ACCOUNTS!$M275),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M275=\"\",0,$C275*(INDEX(INDIRECT(ACCOUNTS!$M275),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M275=\"\",0,$C275*(INDEX(INDIRECT(ACCOUNTS!$M275),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M275=\"\",0,$C275*(INDEX(INDIRECT(ACCOUNTS!$M275),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M275=\"\",0,$C275*(INDEX(INDIRECT(ACCOUNTS!$M275),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U275=\"\",0,$C275)","v":718818.70109999913},null,{"$f":"IF(ACCOUNTS!N275<>\"\",CONCATENATE(ACCOUNTS!$L275,\"_\",ACCOUNTS!N275),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O275<>\"\",CONCATENATE(ACCOUNTS!$L275,\"_\",ACCOUNTS!O275),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P275<>\"\",CONCATENATE(ACCOUNTS!$L275,\"_\",ACCOUNTS!P275),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q275<>\"\",CONCATENATE(ACCOUNTS!$L275,\"_\",ACCOUNTS!Q275),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R275<>\"\",CONCATENATE(ACCOUNTS!$L275,\"_\",ACCOUNTS!R275),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S275<>\"\",CONCATENATE(ACCOUNTS!$L275,\"_\",ACCOUNTS!S275),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A276","v":833},{"$f":"ACCOUNTS!B276","v":"Maint Of Lines"},{"$f":"ACCOUNTS!C276","v":12713.233},{"$f":"SUM(E276:L276)-C276","v":0},{"$f":"IF(ACCOUNTS!$M276=\"\",0,$C276*(INDEX(INDIRECT(ACCOUNTS!$M276),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M276=\"\",0,$C276*(INDEX(INDIRECT(ACCOUNTS!$M276),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M276=\"\",0,$C276*(INDEX(INDIRECT(ACCOUNTS!$M276),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M276=\"\",0,$C276*(INDEX(INDIRECT(ACCOUNTS!$M276),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M276=\"\",0,$C276*(INDEX(INDIRECT(ACCOUNTS!$M276),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M276=\"\",0,$C276*(INDEX(INDIRECT(ACCOUNTS!$M276),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U276=\"\",0,$C276)","v":12713.233},null,{"$f":"IF(ACCOUNTS!N276<>\"\",CONCATENATE(ACCOUNTS!$L276,\"_\",ACCOUNTS!N276),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O276<>\"\",CONCATENATE(ACCOUNTS!$L276,\"_\",ACCOUNTS!O276),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P276<>\"\",CONCATENATE(ACCOUNTS!$L276,\"_\",ACCOUNTS!P276),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q276<>\"\",CONCATENATE(ACCOUNTS!$L276,\"_\",ACCOUNTS!Q276),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R276<>\"\",CONCATENATE(ACCOUNTS!$L276,\"_\",ACCOUNTS!R276),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S276<>\"\",CONCATENATE(ACCOUNTS!$L276,\"_\",ACCOUNTS!S276),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A277","v":834},{"$f":"ACCOUNTS!B277","v":"Maint Compressor Sta Equip"},{"$f":"ACCOUNTS!C277","v":208078.90580000001},0,{"$f":"IF(ACCOUNTS!$M277=\"\",0,$C277*(INDEX(INDIRECT(ACCOUNTS!$M277),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M277=\"\",0,$C277*(INDEX(INDIRECT(ACCOUNTS!$M277),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M277=\"\",0,$C277*(INDEX(INDIRECT(ACCOUNTS!$M277),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M277=\"\",0,$C277*(INDEX(INDIRECT(ACCOUNTS!$M277),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M277=\"\",0,$C277*(INDEX(INDIRECT(ACCOUNTS!$M277),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M277=\"\",0,$C277*(INDEX(INDIRECT(ACCOUNTS!$M277),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U277=\"\",0,$C277)","v":208078.90580000001},null,{"$f":"IF(ACCOUNTS!N277<>\"\",CONCATENATE(ACCOUNTS!$L277,\"_\",ACCOUNTS!N277),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O277<>\"\",CONCATENATE(ACCOUNTS!$L277,\"_\",ACCOUNTS!O277),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P277<>\"\",CONCATENATE(ACCOUNTS!$L277,\"_\",ACCOUNTS!P277),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q277<>\"\",CONCATENATE(ACCOUNTS!$L277,\"_\",ACCOUNTS!Q277),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R277<>\"\",CONCATENATE(ACCOUNTS!$L277,\"_\",ACCOUNTS!R277),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S277<>\"\",CONCATENATE(ACCOUNTS!$L277,\"_\",ACCOUNTS!S277),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A278","v":835},{"$f":"ACCOUNTS!B278","v":"Maint M&R Sta Equip"},{"$f":"ACCOUNTS!C278","v":0},{"$f":"SUM(E278:L278)-C278","v":0},{"$f":"IF(ACCOUNTS!$M278=\"\",0,$C278*(INDEX(INDIRECT(ACCOUNTS!$M278),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M278=\"\",0,$C278*(INDEX(INDIRECT(ACCOUNTS!$M278),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M278=\"\",0,$C278*(INDEX(INDIRECT(ACCOUNTS!$M278),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M278=\"\",0,$C278*(INDEX(INDIRECT(ACCOUNTS!$M278),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M278=\"\",0,$C278*(INDEX(INDIRECT(ACCOUNTS!$M278),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M278=\"\",0,$C278*(INDEX(INDIRECT(ACCOUNTS!$M278),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U278=\"\",0,$C278)","v":0},null,{"$f":"IF(ACCOUNTS!N278<>\"\",CONCATENATE(ACCOUNTS!$L278,\"_\",ACCOUNTS!N278),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O278<>\"\",CONCATENATE(ACCOUNTS!$L278,\"_\",ACCOUNTS!O278),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P278<>\"\",CONCATENATE(ACCOUNTS!$L278,\"_\",ACCOUNTS!P278),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q278<>\"\",CONCATENATE(ACCOUNTS!$L278,\"_\",ACCOUNTS!Q278),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R278<>\"\",CONCATENATE(ACCOUNTS!$L278,\"_\",ACCOUNTS!R278),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S278<>\"\",CONCATENATE(ACCOUNTS!$L278,\"_\",ACCOUNTS!S278),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A279","v":836},{"$f":"ACCOUNTS!B279","v":" Maint Purification Equip"},{"$f":"ACCOUNTS!C279","v":79219.406699999992},0,{"$f":"IF(ACCOUNTS!$M279=\"\",0,$C279*(INDEX(INDIRECT(ACCOUNTS!$M279),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M279=\"\",0,$C279*(INDEX(INDIRECT(ACCOUNTS!$M279),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M279=\"\",0,$C279*(INDEX(INDIRECT(ACCOUNTS!$M279),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M279=\"\",0,$C279*(INDEX(INDIRECT(ACCOUNTS!$M279),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M279=\"\",0,$C279*(INDEX(INDIRECT(ACCOUNTS!$M279),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M279=\"\",0,$C279*(INDEX(INDIRECT(ACCOUNTS!$M279),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U279=\"\",0,$C279)","v":79219.406699999992},null,{"$f":"IF(ACCOUNTS!N279<>\"\",CONCATENATE(ACCOUNTS!$L279,\"_\",ACCOUNTS!N279),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O279<>\"\",CONCATENATE(ACCOUNTS!$L279,\"_\",ACCOUNTS!O279),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P279<>\"\",CONCATENATE(ACCOUNTS!$L279,\"_\",ACCOUNTS!P279),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q279<>\"\",CONCATENATE(ACCOUNTS!$L279,\"_\",ACCOUNTS!Q279),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R279<>\"\",CONCATENATE(ACCOUNTS!$L279,\"_\",ACCOUNTS!R279),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S279<>\"\",CONCATENATE(ACCOUNTS!$L279,\"_\",ACCOUNTS!S279),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A280","v":837},{"$f":"ACCOUNTS!B280","v":"Maint Other Equipment"},{"$f":"ACCOUNTS!C280","v":11803.168799999999},0,{"$f":"IF(ACCOUNTS!$M280=\"\",0,$C280*(INDEX(INDIRECT(ACCOUNTS!$M280),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M280=\"\",0,$C280*(INDEX(INDIRECT(ACCOUNTS!$M280),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M280=\"\",0,$C280*(INDEX(INDIRECT(ACCOUNTS!$M280),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M280=\"\",0,$C280*(INDEX(INDIRECT(ACCOUNTS!$M280),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M280=\"\",0,$C280*(INDEX(INDIRECT(ACCOUNTS!$M280),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M280=\"\",0,$C280*(INDEX(INDIRECT(ACCOUNTS!$M280),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U280=\"\",0,$C280)","v":11803.168799999999},null,{"$f":"IF(ACCOUNTS!N280<>\"\",CONCATENATE(ACCOUNTS!$L280,\"_\",ACCOUNTS!N280),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O280<>\"\",CONCATENATE(ACCOUNTS!$L280,\"_\",ACCOUNTS!O280),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P280<>\"\",CONCATENATE(ACCOUNTS!$L280,\"_\",ACCOUNTS!P280),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q280<>\"\",CONCATENATE(ACCOUNTS!$L280,\"_\",ACCOUNTS!Q280),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R280<>\"\",CONCATENATE(ACCOUNTS!$L280,\"_\",ACCOUNTS!R280),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S280<>\"\",CONCATENATE(ACCOUNTS!$L280,\"_\",ACCOUNTS!S280),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B281","v":"Sub-total"},{"$f":"SUM(C260:C280)","v":2240475.8704903573},0,{"$f":"SUM(E260:E280)","v":0},470499.932802975,0,0,0,0,null,{"$f":"SUM(L260:L280)","v":1769975.9376873821}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B283","v":"Natural Gas Local Storage Expenses"},null,0]
[{"$f":"ACCOUNTS!A284","v":841},{"$f":"ACCOUNTS!B284","v":"Operating Labor & Expenses"},{"$f":"ACCOUNTS!C284","v":888955.73142224923},{"$f":"SUM(E284:L284)-C284","v":0},{"$f":"IF(ACCOUNTS!$M284=\"\",0,$C284*(INDEX(INDIRECT(ACCOUNTS!$M284),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M284=\"\",0,$C284*(INDEX(INDIRECT(ACCOUNTS!$M284),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M284=\"\",0,$C284*(INDEX(INDIRECT(ACCOUNTS!$M284),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M284=\"\",0,$C284*(INDEX(INDIRECT(ACCOUNTS!$M284),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M284=\"\",0,$C284*(INDEX(INDIRECT(ACCOUNTS!$M284),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M284=\"\",0,$C284*(INDEX(INDIRECT(ACCOUNTS!$M284),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U284=\"\",0,$C284)","v":888955.73142224923},null,{"$f":"IF(ACCOUNTS!N284<>\"\",CONCATENATE(ACCOUNTS!$L284,\"_\",ACCOUNTS!N284),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O284<>\"\",CONCATENATE(ACCOUNTS!$L284,\"_\",ACCOUNTS!O284),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P284<>\"\",CONCATENATE(ACCOUNTS!$L284,\"_\",ACCOUNTS!P284),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q284<>\"\",CONCATENATE(ACCOUNTS!$L284,\"_\",ACCOUNTS!Q284),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R284<>\"\",CONCATENATE(ACCOUNTS!$L284,\"_\",ACCOUNTS!R284),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S284<>\"\",CONCATENATE(ACCOUNTS!$L284,\"_\",ACCOUNTS!S284),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A285","v":843.2},{"$f":"ACCOUNTS!B285","v":"Maint Struc & Impro"},{"$f":"ACCOUNTS!C285","v":0},0,{"$f":"IF(ACCOUNTS!$M285=\"\",0,$C285*(INDEX(INDIRECT(ACCOUNTS!$M285),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M285=\"\",0,$C285*(INDEX(INDIRECT(ACCOUNTS!$M285),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M285=\"\",0,$C285*(INDEX(INDIRECT(ACCOUNTS!$M285),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M285=\"\",0,$C285*(INDEX(INDIRECT(ACCOUNTS!$M285),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M285=\"\",0,$C285*(INDEX(INDIRECT(ACCOUNTS!$M285),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M285=\"\",0,$C285*(INDEX(INDIRECT(ACCOUNTS!$M285),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U285=\"\",0,$C285)","v":0},null,{"$f":"IF(ACCOUNTS!N285<>\"\",CONCATENATE(ACCOUNTS!$L285,\"_\",ACCOUNTS!N285),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O285<>\"\",CONCATENATE(ACCOUNTS!$L285,\"_\",ACCOUNTS!O285),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P285<>\"\",CONCATENATE(ACCOUNTS!$L285,\"_\",ACCOUNTS!P285),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q285<>\"\",CONCATENATE(ACCOUNTS!$L285,\"_\",ACCOUNTS!Q285),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R285<>\"\",CONCATENATE(ACCOUNTS!$L285,\"_\",ACCOUNTS!R285),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S285<>\"\",CONCATENATE(ACCOUNTS!$L285,\"_\",ACCOUNTS!S285),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A286","v":843.3},{"$f":"ACCOUNTS!B286","v":"Maintenance of Gas Holders"},{"$f":"ACCOUNTS!C286","v":0},0,{"$f":"IF(ACCOUNTS!$M286=\"\",0,$C286*(INDEX(INDIRECT(ACCOUNTS!$M286),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M286=\"\",0,$C286*(INDEX(INDIRECT(ACCOUNTS!$M286),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M286=\"\",0,$C286*(INDEX(INDIRECT(ACCOUNTS!$M286),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M286=\"\",0,$C286*(INDEX(INDIRECT(ACCOUNTS!$M286),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M286=\"\",0,$C286*(INDEX(INDIRECT(ACCOUNTS!$M286),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M286=\"\",0,$C286*(INDEX(INDIRECT(ACCOUNTS!$M286),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U286=\"\",0,$C286)","v":0},null,{"$f":"IF(ACCOUNTS!N286<>\"\",CONCATENATE(ACCOUNTS!$L286,\"_\",ACCOUNTS!N286),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O286<>\"\",CONCATENATE(ACCOUNTS!$L286,\"_\",ACCOUNTS!O286),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P286<>\"\",CONCATENATE(ACCOUNTS!$L286,\"_\",ACCOUNTS!P286),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q286<>\"\",CONCATENATE(ACCOUNTS!$L286,\"_\",ACCOUNTS!Q286),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R286<>\"\",CONCATENATE(ACCOUNTS!$L286,\"_\",ACCOUNTS!R286),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S286<>\"\",CONCATENATE(ACCOUNTS!$L286,\"_\",ACCOUNTS!S286),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A287","v":843.6},{"$f":"ACCOUNTS!B287","v":"Maintenance of Vaporizing Equipment"},{"$f":"ACCOUNTS!C287","v":0},0,{"$f":"IF(ACCOUNTS!$M287=\"\",0,$C287*(INDEX(INDIRECT(ACCOUNTS!$M287),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M287=\"\",0,$C287*(INDEX(INDIRECT(ACCOUNTS!$M287),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M287=\"\",0,$C287*(INDEX(INDIRECT(ACCOUNTS!$M287),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M287=\"\",0,$C287*(INDEX(INDIRECT(ACCOUNTS!$M287),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M287=\"\",0,$C287*(INDEX(INDIRECT(ACCOUNTS!$M287),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M287=\"\",0,$C287*(INDEX(INDIRECT(ACCOUNTS!$M287),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U287=\"\",0,$C287)","v":0},null,{"$f":"IF(ACCOUNTS!N287<>\"\",CONCATENATE(ACCOUNTS!$L287,\"_\",ACCOUNTS!N287),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O287<>\"\",CONCATENATE(ACCOUNTS!$L287,\"_\",ACCOUNTS!O287),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P287<>\"\",CONCATENATE(ACCOUNTS!$L287,\"_\",ACCOUNTS!P287),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q287<>\"\",CONCATENATE(ACCOUNTS!$L287,\"_\",ACCOUNTS!Q287),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R287<>\"\",CONCATENATE(ACCOUNTS!$L287,\"_\",ACCOUNTS!R287),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S287<>\"\",CONCATENATE(ACCOUNTS!$L287,\"_\",ACCOUNTS!S287),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A288","v":843.8},{"$f":"ACCOUNTS!B288","v":"Maint Measur & Reg"},{"$f":"ACCOUNTS!C288","v":0},0,{"$f":"IF(ACCOUNTS!$M288=\"\",0,$C288*(INDEX(INDIRECT(ACCOUNTS!$M288),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M288=\"\",0,$C288*(INDEX(INDIRECT(ACCOUNTS!$M288),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M288=\"\",0,$C288*(INDEX(INDIRECT(ACCOUNTS!$M288),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M288=\"\",0,$C288*(INDEX(INDIRECT(ACCOUNTS!$M288),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M288=\"\",0,$C288*(INDEX(INDIRECT(ACCOUNTS!$M288),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M288=\"\",0,$C288*(INDEX(INDIRECT(ACCOUNTS!$M288),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U288=\"\",0,$C288)","v":0},null,{"$f":"IF(ACCOUNTS!N288<>\"\",CONCATENATE(ACCOUNTS!$L288,\"_\",ACCOUNTS!N288),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O288<>\"\",CONCATENATE(ACCOUNTS!$L288,\"_\",ACCOUNTS!O288),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P288<>\"\",CONCATENATE(ACCOUNTS!$L288,\"_\",ACCOUNTS!P288),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q288<>\"\",CONCATENATE(ACCOUNTS!$L288,\"_\",ACCOUNTS!Q288),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R288<>\"\",CONCATENATE(ACCOUNTS!$L288,\"_\",ACCOUNTS!R288),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S288<>\"\",CONCATENATE(ACCOUNTS!$L288,\"_\",ACCOUNTS!S288),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A289","v":843.9},{"$f":"ACCOUNTS!B289","v":"Other Gas Maintenance"},{"$f":"ACCOUNTS!C289","v":0},0,{"$f":"IF(ACCOUNTS!$M289=\"\",0,$C289*(INDEX(INDIRECT(ACCOUNTS!$M289),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M289=\"\",0,$C289*(INDEX(INDIRECT(ACCOUNTS!$M289),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M289=\"\",0,$C289*(INDEX(INDIRECT(ACCOUNTS!$M289),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M289=\"\",0,$C289*(INDEX(INDIRECT(ACCOUNTS!$M289),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M289=\"\",0,$C289*(INDEX(INDIRECT(ACCOUNTS!$M289),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M289=\"\",0,$C289*(INDEX(INDIRECT(ACCOUNTS!$M289),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U289=\"\",0,$C289)","v":0},null,{"$f":"IF(ACCOUNTS!N289<>\"\",CONCATENATE(ACCOUNTS!$L289,\"_\",ACCOUNTS!N289),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O289<>\"\",CONCATENATE(ACCOUNTS!$L289,\"_\",ACCOUNTS!O289),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P289<>\"\",CONCATENATE(ACCOUNTS!$L289,\"_\",ACCOUNTS!P289),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q289<>\"\",CONCATENATE(ACCOUNTS!$L289,\"_\",ACCOUNTS!Q289),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R289<>\"\",CONCATENATE(ACCOUNTS!$L289,\"_\",ACCOUNTS!R289),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S289<>\"\",CONCATENATE(ACCOUNTS!$L289,\"_\",ACCOUNTS!S289),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A290","v":844.1},{"$f":"ACCOUNTS!B290","v":"Gas LNG Oper Sup & Eng"},{"$f":"ACCOUNTS!C290","v":1375.3600000000001},0,{"$f":"IF(ACCOUNTS!$M290=\"\",0,$C290*(INDEX(INDIRECT(ACCOUNTS!$M290),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M290=\"\",0,$C290*(INDEX(INDIRECT(ACCOUNTS!$M290),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M290=\"\",0,$C290*(INDEX(INDIRECT(ACCOUNTS!$M290),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M290=\"\",0,$C290*(INDEX(INDIRECT(ACCOUNTS!$M290),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M290=\"\",0,$C290*(INDEX(INDIRECT(ACCOUNTS!$M290),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M290=\"\",0,$C290*(INDEX(INDIRECT(ACCOUNTS!$M290),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U290=\"\",0,$C290)","v":1375.3600000000001},null,{"$f":"IF(ACCOUNTS!N290<>\"\",CONCATENATE(ACCOUNTS!$L290,\"_\",ACCOUNTS!N290),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O290<>\"\",CONCATENATE(ACCOUNTS!$L290,\"_\",ACCOUNTS!O290),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P290<>\"\",CONCATENATE(ACCOUNTS!$L290,\"_\",ACCOUNTS!P290),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q290<>\"\",CONCATENATE(ACCOUNTS!$L290,\"_\",ACCOUNTS!Q290),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R290<>\"\",CONCATENATE(ACCOUNTS!$L290,\"_\",ACCOUNTS!R290),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S290<>\"\",CONCATENATE(ACCOUNTS!$L290,\"_\",ACCOUNTS!S290),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A291","v":"~"},{"$f":"ACCOUNTS!B291","v":"~"},{"$f":"ACCOUNTS!C291","v":0},0,{"$f":"IF(ACCOUNTS!$M291=\"\",0,$C291*(INDEX(INDIRECT(ACCOUNTS!$M291),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M291=\"\",0,$C291*(INDEX(INDIRECT(ACCOUNTS!$M291),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M291=\"\",0,$C291*(INDEX(INDIRECT(ACCOUNTS!$M291),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M291=\"\",0,$C291*(INDEX(INDIRECT(ACCOUNTS!$M291),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M291=\"\",0,$C291*(INDEX(INDIRECT(ACCOUNTS!$M291),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M291=\"\",0,$C291*(INDEX(INDIRECT(ACCOUNTS!$M291),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U291=\"\",0,$C291)","v":0},null,{"$f":"IF(ACCOUNTS!N291<>\"\",CONCATENATE(ACCOUNTS!$L291,\"_\",ACCOUNTS!N291),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O291<>\"\",CONCATENATE(ACCOUNTS!$L291,\"_\",ACCOUNTS!O291),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P291<>\"\",CONCATENATE(ACCOUNTS!$L291,\"_\",ACCOUNTS!P291),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q291<>\"\",CONCATENATE(ACCOUNTS!$L291,\"_\",ACCOUNTS!Q291),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R291<>\"\",CONCATENATE(ACCOUNTS!$L291,\"_\",ACCOUNTS!R291),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S291<>\"\",CONCATENATE(ACCOUNTS!$L291,\"_\",ACCOUNTS!S291),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A292","v":"~"},{"$f":"ACCOUNTS!B292","v":"~"},{"$f":"ACCOUNTS!C292","v":0},0,{"$f":"IF(ACCOUNTS!$M292=\"\",0,$C292*(INDEX(INDIRECT(ACCOUNTS!$M292),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M292=\"\",0,$C292*(INDEX(INDIRECT(ACCOUNTS!$M292),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M292=\"\",0,$C292*(INDEX(INDIRECT(ACCOUNTS!$M292),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M292=\"\",0,$C292*(INDEX(INDIRECT(ACCOUNTS!$M292),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M292=\"\",0,$C292*(INDEX(INDIRECT(ACCOUNTS!$M292),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M292=\"\",0,$C292*(INDEX(INDIRECT(ACCOUNTS!$M292),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U292=\"\",0,$C292)","v":0},null,{"$f":"IF(ACCOUNTS!N292<>\"\",CONCATENATE(ACCOUNTS!$L292,\"_\",ACCOUNTS!N292),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O292<>\"\",CONCATENATE(ACCOUNTS!$L292,\"_\",ACCOUNTS!O292),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P292<>\"\",CONCATENATE(ACCOUNTS!$L292,\"_\",ACCOUNTS!P292),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q292<>\"\",CONCATENATE(ACCOUNTS!$L292,\"_\",ACCOUNTS!Q292),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R292<>\"\",CONCATENATE(ACCOUNTS!$L292,\"_\",ACCOUNTS!R292),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S292<>\"\",CONCATENATE(ACCOUNTS!$L292,\"_\",ACCOUNTS!S292),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A293","v":"~"},{"$f":"ACCOUNTS!B293","v":"~"},{"$f":"ACCOUNTS!C293","v":0},0,{"$f":"IF(ACCOUNTS!$M293=\"\",0,$C293*(INDEX(INDIRECT(ACCOUNTS!$M293),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M293=\"\",0,$C293*(INDEX(INDIRECT(ACCOUNTS!$M293),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M293=\"\",0,$C293*(INDEX(INDIRECT(ACCOUNTS!$M293),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M293=\"\",0,$C293*(INDEX(INDIRECT(ACCOUNTS!$M293),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M293=\"\",0,$C293*(INDEX(INDIRECT(ACCOUNTS!$M293),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M293=\"\",0,$C293*(INDEX(INDIRECT(ACCOUNTS!$M293),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U293=\"\",0,$C293)","v":0},null,{"$f":"IF(ACCOUNTS!N293<>\"\",CONCATENATE(ACCOUNTS!$L293,\"_\",ACCOUNTS!N293),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O293<>\"\",CONCATENATE(ACCOUNTS!$L293,\"_\",ACCOUNTS!O293),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P293<>\"\",CONCATENATE(ACCOUNTS!$L293,\"_\",ACCOUNTS!P293),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q293<>\"\",CONCATENATE(ACCOUNTS!$L293,\"_\",ACCOUNTS!Q293),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R293<>\"\",CONCATENATE(ACCOUNTS!$L293,\"_\",ACCOUNTS!R293),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S293<>\"\",CONCATENATE(ACCOUNTS!$L293,\"_\",ACCOUNTS!S293),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B294","v":"Sub-total"},{"$f":"SUM(C284:C293)","v":890331.09142224921},{"$f":"SUM(E294:L294)-C294","v":0},{"$f":"SUM(E284:E293)","v":0},0,0,0,0,0,null,{"$f":"SUM(L284:L293)","v":890331.09142224921}]
[null,null,null,{"$f":"SUM(E295:L295)-C295","v":0}]
[null,{"$f":"ACCOUNTS!B296","v":"Transmission"},null,0]
[{"$f":"ACCOUNTS!A297","v":850},{"$f":"ACCOUNTS!B297","v":"Oper Supervision & Engineering"},{"$f":"ACCOUNTS!C297","v":0},0,{"$f":"IF(ACCOUNTS!$M297=\"\",0,$C297*(INDEX(INDIRECT(ACCOUNTS!$M297),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M297=\"\",0,$C297*(INDEX(INDIRECT(ACCOUNTS!$M297),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M297=\"\",0,$C297*(INDEX(INDIRECT(ACCOUNTS!$M297),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M297=\"\",0,$C297*(INDEX(INDIRECT(ACCOUNTS!$M297),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M297=\"\",0,$C297*(INDEX(INDIRECT(ACCOUNTS!$M297),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M297=\"\",0,$C297*(INDEX(INDIRECT(ACCOUNTS!$M297),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U297=\"\",0,$C297)","v":0},null,{"$f":"IF(ACCOUNTS!N297<>\"\",CONCATENATE(ACCOUNTS!$L297,\"_\",ACCOUNTS!N297),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O297<>\"\",CONCATENATE(ACCOUNTS!$L297,\"_\",ACCOUNTS!O297),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P297<>\"\",CONCATENATE(ACCOUNTS!$L297,\"_\",ACCOUNTS!P297),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q297<>\"\",CONCATENATE(ACCOUNTS!$L297,\"_\",ACCOUNTS!Q297),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R297<>\"\",CONCATENATE(ACCOUNTS!$L297,\"_\",ACCOUNTS!R297),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S297<>\"\",CONCATENATE(ACCOUNTS!$L297,\"_\",ACCOUNTS!S297),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A298","v":856},{"$f":"ACCOUNTS!B298","v":"Oper Mains Expenses"},{"$f":"ACCOUNTS!C298","v":0},{"$f":"SUM(E298:L298)-C298","v":0},{"$f":"IF(ACCOUNTS!$M298=\"\",0,$C298*(INDEX(INDIRECT(ACCOUNTS!$M298),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M298=\"\",0,$C298*(INDEX(INDIRECT(ACCOUNTS!$M298),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M298=\"\",0,$C298*(INDEX(INDIRECT(ACCOUNTS!$M298),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M298=\"\",0,$C298*(INDEX(INDIRECT(ACCOUNTS!$M298),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M298=\"\",0,$C298*(INDEX(INDIRECT(ACCOUNTS!$M298),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M298=\"\",0,$C298*(INDEX(INDIRECT(ACCOUNTS!$M298),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U298=\"\",0,$C298)","v":0},null,{"$f":"IF(ACCOUNTS!N298<>\"\",CONCATENATE(ACCOUNTS!$L298,\"_\",ACCOUNTS!N298),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O298<>\"\",CONCATENATE(ACCOUNTS!$L298,\"_\",ACCOUNTS!O298),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P298<>\"\",CONCATENATE(ACCOUNTS!$L298,\"_\",ACCOUNTS!P298),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q298<>\"\",CONCATENATE(ACCOUNTS!$L298,\"_\",ACCOUNTS!Q298),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R298<>\"\",CONCATENATE(ACCOUNTS!$L298,\"_\",ACCOUNTS!R298),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S298<>\"\",CONCATENATE(ACCOUNTS!$L298,\"_\",ACCOUNTS!S298),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A299","v":857},{"$f":"ACCOUNTS!B299","v":" Oper Meas & Reg Sta Exp"},{"$f":"ACCOUNTS!C299","v":0},{"$f":"SUM(E299:L299)-C299","v":0},{"$f":"IF(ACCOUNTS!$M299=\"\",0,$C299*(INDEX(INDIRECT(ACCOUNTS!$M299),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M299=\"\",0,$C299*(INDEX(INDIRECT(ACCOUNTS!$M299),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M299=\"\",0,$C299*(INDEX(INDIRECT(ACCOUNTS!$M299),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M299=\"\",0,$C299*(INDEX(INDIRECT(ACCOUNTS!$M299),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M299=\"\",0,$C299*(INDEX(INDIRECT(ACCOUNTS!$M299),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M299=\"\",0,$C299*(INDEX(INDIRECT(ACCOUNTS!$M299),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U299=\"\",0,$C299)","v":0},null,{"$f":"IF(ACCOUNTS!N299<>\"\",CONCATENATE(ACCOUNTS!$L299,\"_\",ACCOUNTS!N299),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O299<>\"\",CONCATENATE(ACCOUNTS!$L299,\"_\",ACCOUNTS!O299),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P299<>\"\",CONCATENATE(ACCOUNTS!$L299,\"_\",ACCOUNTS!P299),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q299<>\"\",CONCATENATE(ACCOUNTS!$L299,\"_\",ACCOUNTS!Q299),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R299<>\"\",CONCATENATE(ACCOUNTS!$L299,\"_\",ACCOUNTS!R299),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S299<>\"\",CONCATENATE(ACCOUNTS!$L299,\"_\",ACCOUNTS!S299),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A300","v":862},{"$f":"ACCOUNTS!B300","v":"Maint Structures & Improvements"},{"$f":"ACCOUNTS!C300","v":2168.52},0,{"$f":"IF(ACCOUNTS!$M300=\"\",0,$C300*(INDEX(INDIRECT(ACCOUNTS!$M300),1,E$2)))","v":2168.52},{"$f":"IF(ACCOUNTS!$M300=\"\",0,$C300*(INDEX(INDIRECT(ACCOUNTS!$M300),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M300=\"\",0,$C300*(INDEX(INDIRECT(ACCOUNTS!$M300),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M300=\"\",0,$C300*(INDEX(INDIRECT(ACCOUNTS!$M300),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M300=\"\",0,$C300*(INDEX(INDIRECT(ACCOUNTS!$M300),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M300=\"\",0,$C300*(INDEX(INDIRECT(ACCOUNTS!$M300),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U300=\"\",0,$C300)","v":0},null,{"$f":"IF(ACCOUNTS!N300<>\"\",CONCATENATE(ACCOUNTS!$L300,\"_\",ACCOUNTS!N300),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O300<>\"\",CONCATENATE(ACCOUNTS!$L300,\"_\",ACCOUNTS!O300),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P300<>\"\",CONCATENATE(ACCOUNTS!$L300,\"_\",ACCOUNTS!P300),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q300<>\"\",CONCATENATE(ACCOUNTS!$L300,\"_\",ACCOUNTS!Q300),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R300<>\"\",CONCATENATE(ACCOUNTS!$L300,\"_\",ACCOUNTS!R300),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S300<>\"\",CONCATENATE(ACCOUNTS!$L300,\"_\",ACCOUNTS!S300),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A301","v":863},{"$f":"ACCOUNTS!B301","v":"Maint Mains"},{"$f":"ACCOUNTS!C301","v":0},0,{"$f":"IF(ACCOUNTS!$M301=\"\",0,$C301*(INDEX(INDIRECT(ACCOUNTS!$M301),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M301=\"\",0,$C301*(INDEX(INDIRECT(ACCOUNTS!$M301),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M301=\"\",0,$C301*(INDEX(INDIRECT(ACCOUNTS!$M301),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M301=\"\",0,$C301*(INDEX(INDIRECT(ACCOUNTS!$M301),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M301=\"\",0,$C301*(INDEX(INDIRECT(ACCOUNTS!$M301),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M301=\"\",0,$C301*(INDEX(INDIRECT(ACCOUNTS!$M301),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U301=\"\",0,$C301)","v":0},null,{"$f":"IF(ACCOUNTS!N301<>\"\",CONCATENATE(ACCOUNTS!$L301,\"_\",ACCOUNTS!N301),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O301<>\"\",CONCATENATE(ACCOUNTS!$L301,\"_\",ACCOUNTS!O301),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P301<>\"\",CONCATENATE(ACCOUNTS!$L301,\"_\",ACCOUNTS!P301),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q301<>\"\",CONCATENATE(ACCOUNTS!$L301,\"_\",ACCOUNTS!Q301),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R301<>\"\",CONCATENATE(ACCOUNTS!$L301,\"_\",ACCOUNTS!R301),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S301<>\"\",CONCATENATE(ACCOUNTS!$L301,\"_\",ACCOUNTS!S301),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A302","v":864},{"$f":"ACCOUNTS!B302","v":"Maint Supv & Eng"},{"$f":"ACCOUNTS!C302","v":0},0,{"$f":"IF(ACCOUNTS!$M302=\"\",0,$C302*(INDEX(INDIRECT(ACCOUNTS!$M302),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M302=\"\",0,$C302*(INDEX(INDIRECT(ACCOUNTS!$M302),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M302=\"\",0,$C302*(INDEX(INDIRECT(ACCOUNTS!$M302),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M302=\"\",0,$C302*(INDEX(INDIRECT(ACCOUNTS!$M302),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M302=\"\",0,$C302*(INDEX(INDIRECT(ACCOUNTS!$M302),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M302=\"\",0,$C302*(INDEX(INDIRECT(ACCOUNTS!$M302),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U302=\"\",0,$C302)","v":0},null,{"$f":"IF(ACCOUNTS!N302<>\"\",CONCATENATE(ACCOUNTS!$L302,\"_\",ACCOUNTS!N302),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O302<>\"\",CONCATENATE(ACCOUNTS!$L302,\"_\",ACCOUNTS!O302),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P302<>\"\",CONCATENATE(ACCOUNTS!$L302,\"_\",ACCOUNTS!P302),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q302<>\"\",CONCATENATE(ACCOUNTS!$L302,\"_\",ACCOUNTS!Q302),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R302<>\"\",CONCATENATE(ACCOUNTS!$L302,\"_\",ACCOUNTS!R302),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S302<>\"\",CONCATENATE(ACCOUNTS!$L302,\"_\",ACCOUNTS!S302),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A303","v":865},{"$f":"ACCOUNTS!B303","v":"Maint Structures"},{"$f":"ACCOUNTS!C303","v":0},0,{"$f":"IF(ACCOUNTS!$M303=\"\",0,$C303*(INDEX(INDIRECT(ACCOUNTS!$M303),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M303=\"\",0,$C303*(INDEX(INDIRECT(ACCOUNTS!$M303),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M303=\"\",0,$C303*(INDEX(INDIRECT(ACCOUNTS!$M303),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M303=\"\",0,$C303*(INDEX(INDIRECT(ACCOUNTS!$M303),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M303=\"\",0,$C303*(INDEX(INDIRECT(ACCOUNTS!$M303),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M303=\"\",0,$C303*(INDEX(INDIRECT(ACCOUNTS!$M303),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U303=\"\",0,$C303)","v":0},null,{"$f":"IF(ACCOUNTS!N303<>\"\",CONCATENATE(ACCOUNTS!$L303,\"_\",ACCOUNTS!N303),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O303<>\"\",CONCATENATE(ACCOUNTS!$L303,\"_\",ACCOUNTS!O303),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P303<>\"\",CONCATENATE(ACCOUNTS!$L303,\"_\",ACCOUNTS!P303),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q303<>\"\",CONCATENATE(ACCOUNTS!$L303,\"_\",ACCOUNTS!Q303),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R303<>\"\",CONCATENATE(ACCOUNTS!$L303,\"_\",ACCOUNTS!R303),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S303<>\"\",CONCATENATE(ACCOUNTS!$L303,\"_\",ACCOUNTS!S303),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A304","v":867},{"$f":"ACCOUNTS!B304","v":"Maint Other Equipment"},{"$f":"ACCOUNTS!C304","v":0},0,{"$f":"IF(ACCOUNTS!$M304=\"\",0,$C304*(INDEX(INDIRECT(ACCOUNTS!$M304),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M304=\"\",0,$C304*(INDEX(INDIRECT(ACCOUNTS!$M304),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M304=\"\",0,$C304*(INDEX(INDIRECT(ACCOUNTS!$M304),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M304=\"\",0,$C304*(INDEX(INDIRECT(ACCOUNTS!$M304),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M304=\"\",0,$C304*(INDEX(INDIRECT(ACCOUNTS!$M304),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M304=\"\",0,$C304*(INDEX(INDIRECT(ACCOUNTS!$M304),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U304=\"\",0,$C304)","v":0},null,{"$f":"IF(ACCOUNTS!N304<>\"\",CONCATENATE(ACCOUNTS!$L304,\"_\",ACCOUNTS!N304),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O304<>\"\",CONCATENATE(ACCOUNTS!$L304,\"_\",ACCOUNTS!O304),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P304<>\"\",CONCATENATE(ACCOUNTS!$L304,\"_\",ACCOUNTS!P304),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q304<>\"\",CONCATENATE(ACCOUNTS!$L304,\"_\",ACCOUNTS!Q304),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R304<>\"\",CONCATENATE(ACCOUNTS!$L304,\"_\",ACCOUNTS!R304),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S304<>\"\",CONCATENATE(ACCOUNTS!$L304,\"_\",ACCOUNTS!S304),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B305","v":"Sub-total"},{"$f":"SUM(C297:C304)","v":2168.52},0,{"$f":"SUM(E297:E304)","v":2168.52},0,0,0,0,0,null,{"$f":"SUM(L297:L304)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B307","v":"Distribution"},null,0]
[{"$f":"ACCOUNTS!A308","v":870},{"$f":"ACCOUNTS!B308","v":"Oper Supv & Engineering"},{"$f":"ACCOUNTS!C308","v":2478849.0870702593},0,{"$f":"IF(ACCOUNTS!$M308=\"\",0,$C308*(INDEX(INDIRECT(ACCOUNTS!$M308),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M308=\"\",0,$C308*(INDEX(INDIRECT(ACCOUNTS!$M308),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M308=\"\",0,$C308*(INDEX(INDIRECT(ACCOUNTS!$M308),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M308=\"\",0,$C308*(INDEX(INDIRECT(ACCOUNTS!$M308),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M308=\"\",0,$C308*(INDEX(INDIRECT(ACCOUNTS!$M308),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M308=\"\",0,$C308*(INDEX(INDIRECT(ACCOUNTS!$M308),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U308=\"\",0,$C308)","v":2478849.0870702593},null,{"$f":"IF(ACCOUNTS!N308<>\"\",CONCATENATE(ACCOUNTS!$L308,\"_\",ACCOUNTS!N308),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O308<>\"\",CONCATENATE(ACCOUNTS!$L308,\"_\",ACCOUNTS!O308),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P308<>\"\",CONCATENATE(ACCOUNTS!$L308,\"_\",ACCOUNTS!P308),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q308<>\"\",CONCATENATE(ACCOUNTS!$L308,\"_\",ACCOUNTS!Q308),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R308<>\"\",CONCATENATE(ACCOUNTS!$L308,\"_\",ACCOUNTS!R308),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S308<>\"\",CONCATENATE(ACCOUNTS!$L308,\"_\",ACCOUNTS!S308),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A309","v":871},{"$f":"ACCOUNTS!B309","v":"Oper Load Dispatching"},{"$f":"ACCOUNTS!C309","v":256555.13816795388},{"$f":"SUM(E309:L309)-C309","v":0},{"$f":"IF(ACCOUNTS!$M309=\"\",0,$C309*(INDEX(INDIRECT(ACCOUNTS!$M309),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M309=\"\",0,$C309*(INDEX(INDIRECT(ACCOUNTS!$M309),1,F$2)))","v":256555.13816795388},{"$f":"IF(ACCOUNTS!$M309=\"\",0,$C309*(INDEX(INDIRECT(ACCOUNTS!$M309),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M309=\"\",0,$C309*(INDEX(INDIRECT(ACCOUNTS!$M309),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M309=\"\",0,$C309*(INDEX(INDIRECT(ACCOUNTS!$M309),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M309=\"\",0,$C309*(INDEX(INDIRECT(ACCOUNTS!$M309),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U309=\"\",0,$C309)","v":0},null,{"$f":"IF(ACCOUNTS!N309<>\"\",CONCATENATE(ACCOUNTS!$L309,\"_\",ACCOUNTS!N309),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O309<>\"\",CONCATENATE(ACCOUNTS!$L309,\"_\",ACCOUNTS!O309),\" \")","v":"F_DISTR_COM_1"},{"$f":"IF(ACCOUNTS!P309<>\"\",CONCATENATE(ACCOUNTS!$L309,\"_\",ACCOUNTS!P309),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q309<>\"\",CONCATENATE(ACCOUNTS!$L309,\"_\",ACCOUNTS!Q309),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R309<>\"\",CONCATENATE(ACCOUNTS!$L309,\"_\",ACCOUNTS!R309),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S309<>\"\",CONCATENATE(ACCOUNTS!$L309,\"_\",ACCOUNTS!S309),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A310","v":874},{"$f":"ACCOUNTS!B310","v":"Oper Mains & Services Exp"},{"$f":"ACCOUNTS!C310","v":18158259.387260601},0,{"$f":"IF(ACCOUNTS!$M310=\"\",0,$C310*(INDEX(INDIRECT(ACCOUNTS!$M310),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M310=\"\",0,$C310*(INDEX(INDIRECT(ACCOUNTS!$M310),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M310=\"\",0,$C310*(INDEX(INDIRECT(ACCOUNTS!$M310),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M310=\"\",0,$C310*(INDEX(INDIRECT(ACCOUNTS!$M310),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M310=\"\",0,$C310*(INDEX(INDIRECT(ACCOUNTS!$M310),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M310=\"\",0,$C310*(INDEX(INDIRECT(ACCOUNTS!$M310),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U310=\"\",0,$C310)","v":18158259.387260601},null,{"$f":"IF(ACCOUNTS!N310<>\"\",CONCATENATE(ACCOUNTS!$L310,\"_\",ACCOUNTS!N310),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O310<>\"\",CONCATENATE(ACCOUNTS!$L310,\"_\",ACCOUNTS!O310),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P310<>\"\",CONCATENATE(ACCOUNTS!$L310,\"_\",ACCOUNTS!P310),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q310<>\"\",CONCATENATE(ACCOUNTS!$L310,\"_\",ACCOUNTS!Q310),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R310<>\"\",CONCATENATE(ACCOUNTS!$L310,\"_\",ACCOUNTS!R310),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S310<>\"\",CONCATENATE(ACCOUNTS!$L310,\"_\",ACCOUNTS!S310),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A311","v":875},{"$f":"ACCOUNTS!B311","v":"Oper Meas & Reg Sta Gen"},{"$f":"ACCOUNTS!C311","v":1234611.5420754969},0,{"$f":"IF(ACCOUNTS!$M311=\"\",0,$C311*(INDEX(INDIRECT(ACCOUNTS!$M311),1,E$2)))","v":1234611.5420754969},{"$f":"IF(ACCOUNTS!$M311=\"\",0,$C311*(INDEX(INDIRECT(ACCOUNTS!$M311),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M311=\"\",0,$C311*(INDEX(INDIRECT(ACCOUNTS!$M311),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M311=\"\",0,$C311*(INDEX(INDIRECT(ACCOUNTS!$M311),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M311=\"\",0,$C311*(INDEX(INDIRECT(ACCOUNTS!$M311),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M311=\"\",0,$C311*(INDEX(INDIRECT(ACCOUNTS!$M311),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U311=\"\",0,$C311)","v":0},null,{"$f":"IF(ACCOUNTS!N311<>\"\",CONCATENATE(ACCOUNTS!$L311,\"_\",ACCOUNTS!N311),\" \")","v":"F_DISTR_PAVG"},{"$f":"IF(ACCOUNTS!O311<>\"\",CONCATENATE(ACCOUNTS!$L311,\"_\",ACCOUNTS!O311),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P311<>\"\",CONCATENATE(ACCOUNTS!$L311,\"_\",ACCOUNTS!P311),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q311<>\"\",CONCATENATE(ACCOUNTS!$L311,\"_\",ACCOUNTS!Q311),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R311<>\"\",CONCATENATE(ACCOUNTS!$L311,\"_\",ACCOUNTS!R311),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S311<>\"\",CONCATENATE(ACCOUNTS!$L311,\"_\",ACCOUNTS!S311),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A312","v":876},{"$f":"ACCOUNTS!B312","v":"Oper Meas & Reg Sta Indus"},{"$f":"ACCOUNTS!C312","v":402001.3361088786},0,{"$f":"IF(ACCOUNTS!$M312=\"\",0,$C312*(INDEX(INDIRECT(ACCOUNTS!$M312),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M312=\"\",0,$C312*(INDEX(INDIRECT(ACCOUNTS!$M312),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M312=\"\",0,$C312*(INDEX(INDIRECT(ACCOUNTS!$M312),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M312=\"\",0,$C312*(INDEX(INDIRECT(ACCOUNTS!$M312),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M312=\"\",0,$C312*(INDEX(INDIRECT(ACCOUNTS!$M312),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M312=\"\",0,$C312*(INDEX(INDIRECT(ACCOUNTS!$M312),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U312=\"\",0,$C312)","v":402001.3361088786},null,{"$f":"IF(ACCOUNTS!N312<>\"\",CONCATENATE(ACCOUNTS!$L312,\"_\",ACCOUNTS!N312),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O312<>\"\",CONCATENATE(ACCOUNTS!$L312,\"_\",ACCOUNTS!O312),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P312<>\"\",CONCATENATE(ACCOUNTS!$L312,\"_\",ACCOUNTS!P312),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q312<>\"\",CONCATENATE(ACCOUNTS!$L312,\"_\",ACCOUNTS!Q312),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R312<>\"\",CONCATENATE(ACCOUNTS!$L312,\"_\",ACCOUNTS!R312),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S312<>\"\",CONCATENATE(ACCOUNTS!$L312,\"_\",ACCOUNTS!S312),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A313","v":878},{"$f":"ACCOUNTS!B313","v":"Oper Meter & House Reg"},{"$f":"ACCOUNTS!C313","v":2973291.5607245159},0,{"$f":"IF(ACCOUNTS!$M313=\"\",0,$C313*(INDEX(INDIRECT(ACCOUNTS!$M313),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M313=\"\",0,$C313*(INDEX(INDIRECT(ACCOUNTS!$M313),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M313=\"\",0,$C313*(INDEX(INDIRECT(ACCOUNTS!$M313),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M313=\"\",0,$C313*(INDEX(INDIRECT(ACCOUNTS!$M313),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M313=\"\",0,$C313*(INDEX(INDIRECT(ACCOUNTS!$M313),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M313=\"\",0,$C313*(INDEX(INDIRECT(ACCOUNTS!$M313),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U313=\"\",0,$C313)","v":2973291.5607245159},null,{"$f":"IF(ACCOUNTS!N313<>\"\",CONCATENATE(ACCOUNTS!$L313,\"_\",ACCOUNTS!N313),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O313<>\"\",CONCATENATE(ACCOUNTS!$L313,\"_\",ACCOUNTS!O313),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P313<>\"\",CONCATENATE(ACCOUNTS!$L313,\"_\",ACCOUNTS!P313),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q313<>\"\",CONCATENATE(ACCOUNTS!$L313,\"_\",ACCOUNTS!Q313),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R313<>\"\",CONCATENATE(ACCOUNTS!$L313,\"_\",ACCOUNTS!R313),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S313<>\"\",CONCATENATE(ACCOUNTS!$L313,\"_\",ACCOUNTS!S313),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A314","v":879},{"$f":"ACCOUNTS!B314","v":"Oper Customer Install Exp"},{"$f":"ACCOUNTS!C314","v":3722836.2230376536},0,{"$f":"IF(ACCOUNTS!$M314=\"\",0,$C314*(INDEX(INDIRECT(ACCOUNTS!$M314),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M314=\"\",0,$C314*(INDEX(INDIRECT(ACCOUNTS!$M314),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M314=\"\",0,$C314*(INDEX(INDIRECT(ACCOUNTS!$M314),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M314=\"\",0,$C314*(INDEX(INDIRECT(ACCOUNTS!$M314),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M314=\"\",0,$C314*(INDEX(INDIRECT(ACCOUNTS!$M314),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M314=\"\",0,$C314*(INDEX(INDIRECT(ACCOUNTS!$M314),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U314=\"\",0,$C314)","v":3722836.2230376536},null,{"$f":"IF(ACCOUNTS!N314<>\"\",CONCATENATE(ACCOUNTS!$L314,\"_\",ACCOUNTS!N314),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O314<>\"\",CONCATENATE(ACCOUNTS!$L314,\"_\",ACCOUNTS!O314),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P314<>\"\",CONCATENATE(ACCOUNTS!$L314,\"_\",ACCOUNTS!P314),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q314<>\"\",CONCATENATE(ACCOUNTS!$L314,\"_\",ACCOUNTS!Q314),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R314<>\"\",CONCATENATE(ACCOUNTS!$L314,\"_\",ACCOUNTS!R314),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S314<>\"\",CONCATENATE(ACCOUNTS!$L314,\"_\",ACCOUNTS!S314),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A315","v":880},{"$f":"ACCOUNTS!B315","v":"Oper Other Expense"},{"$f":"ACCOUNTS!C315","v":15432514.652217746},0,{"$f":"IF(ACCOUNTS!$M315=\"\",0,$C315*(INDEX(INDIRECT(ACCOUNTS!$M315),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M315=\"\",0,$C315*(INDEX(INDIRECT(ACCOUNTS!$M315),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M315=\"\",0,$C315*(INDEX(INDIRECT(ACCOUNTS!$M315),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M315=\"\",0,$C315*(INDEX(INDIRECT(ACCOUNTS!$M315),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M315=\"\",0,$C315*(INDEX(INDIRECT(ACCOUNTS!$M315),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M315=\"\",0,$C315*(INDEX(INDIRECT(ACCOUNTS!$M315),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U315=\"\",0,$C315)","v":15432514.652217746},null,{"$f":"IF(ACCOUNTS!N315<>\"\",CONCATENATE(ACCOUNTS!$L315,\"_\",ACCOUNTS!N315),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O315<>\"\",CONCATENATE(ACCOUNTS!$L315,\"_\",ACCOUNTS!O315),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P315<>\"\",CONCATENATE(ACCOUNTS!$L315,\"_\",ACCOUNTS!P315),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q315<>\"\",CONCATENATE(ACCOUNTS!$L315,\"_\",ACCOUNTS!Q315),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R315<>\"\",CONCATENATE(ACCOUNTS!$L315,\"_\",ACCOUNTS!R315),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S315<>\"\",CONCATENATE(ACCOUNTS!$L315,\"_\",ACCOUNTS!S315),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A316","v":881},{"$f":"ACCOUNTS!B316","v":"Oper Rents Expense"},{"$f":"ACCOUNTS!C316","v":219684.74447500188},0,{"$f":"IF(ACCOUNTS!$M316=\"\",0,$C316*(INDEX(INDIRECT(ACCOUNTS!$M316),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M316=\"\",0,$C316*(INDEX(INDIRECT(ACCOUNTS!$M316),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M316=\"\",0,$C316*(INDEX(INDIRECT(ACCOUNTS!$M316),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M316=\"\",0,$C316*(INDEX(INDIRECT(ACCOUNTS!$M316),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M316=\"\",0,$C316*(INDEX(INDIRECT(ACCOUNTS!$M316),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M316=\"\",0,$C316*(INDEX(INDIRECT(ACCOUNTS!$M316),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U316=\"\",0,$C316)","v":219684.74447500188},null,{"$f":"IF(ACCOUNTS!N316<>\"\",CONCATENATE(ACCOUNTS!$L316,\"_\",ACCOUNTS!N316),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O316<>\"\",CONCATENATE(ACCOUNTS!$L316,\"_\",ACCOUNTS!O316),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P316<>\"\",CONCATENATE(ACCOUNTS!$L316,\"_\",ACCOUNTS!P316),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q316<>\"\",CONCATENATE(ACCOUNTS!$L316,\"_\",ACCOUNTS!Q316),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R316<>\"\",CONCATENATE(ACCOUNTS!$L316,\"_\",ACCOUNTS!R316),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S316<>\"\",CONCATENATE(ACCOUNTS!$L316,\"_\",ACCOUNTS!S316),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A317","v":885},{"$f":"ACCOUNTS!B317","v":"Dist Maint Supv & Engineering"},{"$f":"ACCOUNTS!C317","v":59997.681179252366},0,{"$f":"IF(ACCOUNTS!$M317=\"\",0,$C317*(INDEX(INDIRECT(ACCOUNTS!$M317),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M317=\"\",0,$C317*(INDEX(INDIRECT(ACCOUNTS!$M317),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M317=\"\",0,$C317*(INDEX(INDIRECT(ACCOUNTS!$M317),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M317=\"\",0,$C317*(INDEX(INDIRECT(ACCOUNTS!$M317),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M317=\"\",0,$C317*(INDEX(INDIRECT(ACCOUNTS!$M317),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M317=\"\",0,$C317*(INDEX(INDIRECT(ACCOUNTS!$M317),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U317=\"\",0,$C317)","v":59997.681179252366},null,{"$f":"IF(ACCOUNTS!N317<>\"\",CONCATENATE(ACCOUNTS!$L317,\"_\",ACCOUNTS!N317),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O317<>\"\",CONCATENATE(ACCOUNTS!$L317,\"_\",ACCOUNTS!O317),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P317<>\"\",CONCATENATE(ACCOUNTS!$L317,\"_\",ACCOUNTS!P317),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q317<>\"\",CONCATENATE(ACCOUNTS!$L317,\"_\",ACCOUNTS!Q317),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R317<>\"\",CONCATENATE(ACCOUNTS!$L317,\"_\",ACCOUNTS!R317),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S317<>\"\",CONCATENATE(ACCOUNTS!$L317,\"_\",ACCOUNTS!S317),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A318","v":886},{"$f":"ACCOUNTS!B318","v":"Maint of Facilities and Structures"},{"$f":"ACCOUNTS!C318","v":141288.8206438694},0,{"$f":"IF(ACCOUNTS!$M318=\"\",0,$C318*(INDEX(INDIRECT(ACCOUNTS!$M318),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M318=\"\",0,$C318*(INDEX(INDIRECT(ACCOUNTS!$M318),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M318=\"\",0,$C318*(INDEX(INDIRECT(ACCOUNTS!$M318),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M318=\"\",0,$C318*(INDEX(INDIRECT(ACCOUNTS!$M318),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M318=\"\",0,$C318*(INDEX(INDIRECT(ACCOUNTS!$M318),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M318=\"\",0,$C318*(INDEX(INDIRECT(ACCOUNTS!$M318),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U318=\"\",0,$C318)","v":141288.8206438694},null,{"$f":"IF(ACCOUNTS!N318<>\"\",CONCATENATE(ACCOUNTS!$L318,\"_\",ACCOUNTS!N318),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O318<>\"\",CONCATENATE(ACCOUNTS!$L318,\"_\",ACCOUNTS!O318),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P318<>\"\",CONCATENATE(ACCOUNTS!$L318,\"_\",ACCOUNTS!P318),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q318<>\"\",CONCATENATE(ACCOUNTS!$L318,\"_\",ACCOUNTS!Q318),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R318<>\"\",CONCATENATE(ACCOUNTS!$L318,\"_\",ACCOUNTS!R318),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S318<>\"\",CONCATENATE(ACCOUNTS!$L318,\"_\",ACCOUNTS!S318),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A319","v":887},{"$f":"ACCOUNTS!B319","v":"Maint Mains"},{"$f":"ACCOUNTS!C319","v":8777737.9699345063},0,{"$f":"IF(ACCOUNTS!$M319=\"\",0,$C319*(INDEX(INDIRECT(ACCOUNTS!$M319),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M319=\"\",0,$C319*(INDEX(INDIRECT(ACCOUNTS!$M319),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M319=\"\",0,$C319*(INDEX(INDIRECT(ACCOUNTS!$M319),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M319=\"\",0,$C319*(INDEX(INDIRECT(ACCOUNTS!$M319),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M319=\"\",0,$C319*(INDEX(INDIRECT(ACCOUNTS!$M319),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M319=\"\",0,$C319*(INDEX(INDIRECT(ACCOUNTS!$M319),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U319=\"\",0,$C319)","v":8777737.9699345063},null,{"$f":"IF(ACCOUNTS!N319<>\"\",CONCATENATE(ACCOUNTS!$L319,\"_\",ACCOUNTS!N319),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O319<>\"\",CONCATENATE(ACCOUNTS!$L319,\"_\",ACCOUNTS!O319),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P319<>\"\",CONCATENATE(ACCOUNTS!$L319,\"_\",ACCOUNTS!P319),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q319<>\"\",CONCATENATE(ACCOUNTS!$L319,\"_\",ACCOUNTS!Q319),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R319<>\"\",CONCATENATE(ACCOUNTS!$L319,\"_\",ACCOUNTS!R319),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S319<>\"\",CONCATENATE(ACCOUNTS!$L319,\"_\",ACCOUNTS!S319),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A320","v":889},{"$f":"ACCOUNTS!B320","v":"Maint Meas & Reg Sta Gen"},{"$f":"ACCOUNTS!C320","v":825235.1061635908},{"$f":"SUM(E320:L320)-C320","v":0},{"$f":"IF(ACCOUNTS!$M320=\"\",0,$C320*(INDEX(INDIRECT(ACCOUNTS!$M320),1,E$2)))","v":825235.1061635908},{"$f":"IF(ACCOUNTS!$M320=\"\",0,$C320*(INDEX(INDIRECT(ACCOUNTS!$M320),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M320=\"\",0,$C320*(INDEX(INDIRECT(ACCOUNTS!$M320),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M320=\"\",0,$C320*(INDEX(INDIRECT(ACCOUNTS!$M320),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M320=\"\",0,$C320*(INDEX(INDIRECT(ACCOUNTS!$M320),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M320=\"\",0,$C320*(INDEX(INDIRECT(ACCOUNTS!$M320),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U320=\"\",0,$C320)","v":0},null,{"$f":"IF(ACCOUNTS!N320<>\"\",CONCATENATE(ACCOUNTS!$L320,\"_\",ACCOUNTS!N320),\" \")","v":"F_DISTR_PAVG"},{"$f":"IF(ACCOUNTS!O320<>\"\",CONCATENATE(ACCOUNTS!$L320,\"_\",ACCOUNTS!O320),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P320<>\"\",CONCATENATE(ACCOUNTS!$L320,\"_\",ACCOUNTS!P320),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q320<>\"\",CONCATENATE(ACCOUNTS!$L320,\"_\",ACCOUNTS!Q320),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R320<>\"\",CONCATENATE(ACCOUNTS!$L320,\"_\",ACCOUNTS!R320),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S320<>\"\",CONCATENATE(ACCOUNTS!$L320,\"_\",ACCOUNTS!S320),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A321","v":890},{"$f":"ACCOUNTS!B321","v":"Maint Meas & Reg Sta Ind"},{"$f":"ACCOUNTS!C321","v":715.66561163590916},0,{"$f":"IF(ACCOUNTS!$M321=\"\",0,$C321*(INDEX(INDIRECT(ACCOUNTS!$M321),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M321=\"\",0,$C321*(INDEX(INDIRECT(ACCOUNTS!$M321),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M321=\"\",0,$C321*(INDEX(INDIRECT(ACCOUNTS!$M321),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M321=\"\",0,$C321*(INDEX(INDIRECT(ACCOUNTS!$M321),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M321=\"\",0,$C321*(INDEX(INDIRECT(ACCOUNTS!$M321),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M321=\"\",0,$C321*(INDEX(INDIRECT(ACCOUNTS!$M321),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U321=\"\",0,$C321)","v":715.66561163590916},null,{"$f":"IF(ACCOUNTS!N321<>\"\",CONCATENATE(ACCOUNTS!$L321,\"_\",ACCOUNTS!N321),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O321<>\"\",CONCATENATE(ACCOUNTS!$L321,\"_\",ACCOUNTS!O321),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P321<>\"\",CONCATENATE(ACCOUNTS!$L321,\"_\",ACCOUNTS!P321),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q321<>\"\",CONCATENATE(ACCOUNTS!$L321,\"_\",ACCOUNTS!Q321),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R321<>\"\",CONCATENATE(ACCOUNTS!$L321,\"_\",ACCOUNTS!R321),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S321<>\"\",CONCATENATE(ACCOUNTS!$L321,\"_\",ACCOUNTS!S321),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A322","v":892},{"$f":"ACCOUNTS!B322","v":"Maint Services"},{"$f":"ACCOUNTS!C322","v":4898591.6298621129},0,{"$f":"IF(ACCOUNTS!$M322=\"\",0,$C322*(INDEX(INDIRECT(ACCOUNTS!$M322),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M322=\"\",0,$C322*(INDEX(INDIRECT(ACCOUNTS!$M322),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M322=\"\",0,$C322*(INDEX(INDIRECT(ACCOUNTS!$M322),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M322=\"\",0,$C322*(INDEX(INDIRECT(ACCOUNTS!$M322),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M322=\"\",0,$C322*(INDEX(INDIRECT(ACCOUNTS!$M322),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M322=\"\",0,$C322*(INDEX(INDIRECT(ACCOUNTS!$M322),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U322=\"\",0,$C322)","v":4898591.6298621129},null,{"$f":"IF(ACCOUNTS!N322<>\"\",CONCATENATE(ACCOUNTS!$L322,\"_\",ACCOUNTS!N322),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O322<>\"\",CONCATENATE(ACCOUNTS!$L322,\"_\",ACCOUNTS!O322),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P322<>\"\",CONCATENATE(ACCOUNTS!$L322,\"_\",ACCOUNTS!P322),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q322<>\"\",CONCATENATE(ACCOUNTS!$L322,\"_\",ACCOUNTS!Q322),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R322<>\"\",CONCATENATE(ACCOUNTS!$L322,\"_\",ACCOUNTS!R322),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S322<>\"\",CONCATENATE(ACCOUNTS!$L322,\"_\",ACCOUNTS!S322),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A323","v":893},{"$f":"ACCOUNTS!B323","v":"Maint Meters & House Reg"},{"$f":"ACCOUNTS!C323","v":1085653.5718860901},0,{"$f":"IF(ACCOUNTS!$M323=\"\",0,$C323*(INDEX(INDIRECT(ACCOUNTS!$M323),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M323=\"\",0,$C323*(INDEX(INDIRECT(ACCOUNTS!$M323),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M323=\"\",0,$C323*(INDEX(INDIRECT(ACCOUNTS!$M323),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M323=\"\",0,$C323*(INDEX(INDIRECT(ACCOUNTS!$M323),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M323=\"\",0,$C323*(INDEX(INDIRECT(ACCOUNTS!$M323),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M323=\"\",0,$C323*(INDEX(INDIRECT(ACCOUNTS!$M323),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U323=\"\",0,$C323)","v":1085653.5718860901},null,{"$f":"IF(ACCOUNTS!N323<>\"\",CONCATENATE(ACCOUNTS!$L323,\"_\",ACCOUNTS!N323),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O323<>\"\",CONCATENATE(ACCOUNTS!$L323,\"_\",ACCOUNTS!O323),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P323<>\"\",CONCATENATE(ACCOUNTS!$L323,\"_\",ACCOUNTS!P323),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q323<>\"\",CONCATENATE(ACCOUNTS!$L323,\"_\",ACCOUNTS!Q323),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R323<>\"\",CONCATENATE(ACCOUNTS!$L323,\"_\",ACCOUNTS!R323),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S323<>\"\",CONCATENATE(ACCOUNTS!$L323,\"_\",ACCOUNTS!S323),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A324","v":894},{"$f":"ACCOUNTS!B324","v":"Maint Other Equipment"},{"$f":"ACCOUNTS!C324","v":7268.3677832041158},{"$f":"SUM(E324:L324)-C324","v":0},{"$f":"IF(ACCOUNTS!$M324=\"\",0,$C324*(INDEX(INDIRECT(ACCOUNTS!$M324),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M324=\"\",0,$C324*(INDEX(INDIRECT(ACCOUNTS!$M324),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M324=\"\",0,$C324*(INDEX(INDIRECT(ACCOUNTS!$M324),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M324=\"\",0,$C324*(INDEX(INDIRECT(ACCOUNTS!$M324),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M324=\"\",0,$C324*(INDEX(INDIRECT(ACCOUNTS!$M324),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M324=\"\",0,$C324*(INDEX(INDIRECT(ACCOUNTS!$M324),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U324=\"\",0,$C324)","v":7268.3677832041158},null,{"$f":"IF(ACCOUNTS!N324<>\"\",CONCATENATE(ACCOUNTS!$L324,\"_\",ACCOUNTS!N324),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O324<>\"\",CONCATENATE(ACCOUNTS!$L324,\"_\",ACCOUNTS!O324),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P324<>\"\",CONCATENATE(ACCOUNTS!$L324,\"_\",ACCOUNTS!P324),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q324<>\"\",CONCATENATE(ACCOUNTS!$L324,\"_\",ACCOUNTS!Q324),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R324<>\"\",CONCATENATE(ACCOUNTS!$L324,\"_\",ACCOUNTS!R324),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S324<>\"\",CONCATENATE(ACCOUNTS!$L324,\"_\",ACCOUNTS!S324),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A325","v":0},{"$f":"ACCOUNTS!B325","v":"Direct Assign to Sales"},{"$f":"ACCOUNTS!C325","v":1537867.0426393296},0,{"$f":"IF(ACCOUNTS!$M325=\"\",0,$C325*(INDEX(INDIRECT(ACCOUNTS!$M325),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M325=\"\",0,$C325*(INDEX(INDIRECT(ACCOUNTS!$M325),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M325=\"\",0,$C325*(INDEX(INDIRECT(ACCOUNTS!$M325),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M325=\"\",0,$C325*(INDEX(INDIRECT(ACCOUNTS!$M325),1,H$2)))","v":1537867.0426393296},{"$f":"IF(ACCOUNTS!$M325=\"\",0,$C325*(INDEX(INDIRECT(ACCOUNTS!$M325),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M325=\"\",0,$C325*(INDEX(INDIRECT(ACCOUNTS!$M325),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U325=\"\",0,$C325)","v":0},null,{"$f":"IF(ACCOUNTS!N325<>\"\",CONCATENATE(ACCOUNTS!$L325,\"_\",ACCOUNTS!N325),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O325<>\"\",CONCATENATE(ACCOUNTS!$L325,\"_\",ACCOUNTS!O325),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P325<>\"\",CONCATENATE(ACCOUNTS!$L325,\"_\",ACCOUNTS!P325),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q325<>\"\",CONCATENATE(ACCOUNTS!$L325,\"_\",ACCOUNTS!Q325),\" \")","v":"F_SALES_DIR_DSALES"},{"$f":"IF(ACCOUNTS!R325<>\"\",CONCATENATE(ACCOUNTS!$L325,\"_\",ACCOUNTS!R325),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S325<>\"\",CONCATENATE(ACCOUNTS!$L325,\"_\",ACCOUNTS!S325),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A326","v":0},{"$f":"ACCOUNTS!B326","v":"Direct Assignment to Transport"},{"$f":"ACCOUNTS!C326","v":113489.25065038592},0,{"$f":"IF(ACCOUNTS!$M326=\"\",0,$C326*(INDEX(INDIRECT(ACCOUNTS!$M326),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M326=\"\",0,$C326*(INDEX(INDIRECT(ACCOUNTS!$M326),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M326=\"\",0,$C326*(INDEX(INDIRECT(ACCOUNTS!$M326),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M326=\"\",0,$C326*(INDEX(INDIRECT(ACCOUNTS!$M326),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M326=\"\",0,$C326*(INDEX(INDIRECT(ACCOUNTS!$M326),1,I$2)))","v":113489.25065038592},{"$f":"IF(ACCOUNTS!$M326=\"\",0,$C326*(INDEX(INDIRECT(ACCOUNTS!$M326),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U326=\"\",0,$C326)","v":0},null,{"$f":"IF(ACCOUNTS!N326<>\"\",CONCATENATE(ACCOUNTS!$L326,\"_\",ACCOUNTS!N326),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O326<>\"\",CONCATENATE(ACCOUNTS!$L326,\"_\",ACCOUNTS!O326),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P326<>\"\",CONCATENATE(ACCOUNTS!$L326,\"_\",ACCOUNTS!P326),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q326<>\"\",CONCATENATE(ACCOUNTS!$L326,\"_\",ACCOUNTS!Q326),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R326<>\"\",CONCATENATE(ACCOUNTS!$L326,\"_\",ACCOUNTS!R326),\" \")","v":"F_TRNSP_DIR_DTRNSP"},{"$f":"IF(ACCOUNTS!S326<>\"\",CONCATENATE(ACCOUNTS!$L326,\"_\",ACCOUNTS!S326),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A327","v":"~"},{"$f":"ACCOUNTS!B327","v":"~"},{"$f":"ACCOUNTS!C327","v":0},0,{"$f":"IF(ACCOUNTS!$M327=\"\",0,$C327*(INDEX(INDIRECT(ACCOUNTS!$M327),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M327=\"\",0,$C327*(INDEX(INDIRECT(ACCOUNTS!$M327),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M327=\"\",0,$C327*(INDEX(INDIRECT(ACCOUNTS!$M327),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M327=\"\",0,$C327*(INDEX(INDIRECT(ACCOUNTS!$M327),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M327=\"\",0,$C327*(INDEX(INDIRECT(ACCOUNTS!$M327),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M327=\"\",0,$C327*(INDEX(INDIRECT(ACCOUNTS!$M327),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U327=\"\",0,$C327)","v":0},null,{"$f":"IF(ACCOUNTS!N327<>\"\",CONCATENATE(ACCOUNTS!$L327,\"_\",ACCOUNTS!N327),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O327<>\"\",CONCATENATE(ACCOUNTS!$L327,\"_\",ACCOUNTS!O327),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P327<>\"\",CONCATENATE(ACCOUNTS!$L327,\"_\",ACCOUNTS!P327),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q327<>\"\",CONCATENATE(ACCOUNTS!$L327,\"_\",ACCOUNTS!Q327),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R327<>\"\",CONCATENATE(ACCOUNTS!$L327,\"_\",ACCOUNTS!R327),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S327<>\"\",CONCATENATE(ACCOUNTS!$L327,\"_\",ACCOUNTS!S327),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A328","v":"~"},{"$f":"ACCOUNTS!B328","v":"~"},{"$f":"ACCOUNTS!C328","v":0},0,{"$f":"IF(ACCOUNTS!$M328=\"\",0,$C328*(INDEX(INDIRECT(ACCOUNTS!$M328),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M328=\"\",0,$C328*(INDEX(INDIRECT(ACCOUNTS!$M328),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M328=\"\",0,$C328*(INDEX(INDIRECT(ACCOUNTS!$M328),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M328=\"\",0,$C328*(INDEX(INDIRECT(ACCOUNTS!$M328),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M328=\"\",0,$C328*(INDEX(INDIRECT(ACCOUNTS!$M328),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M328=\"\",0,$C328*(INDEX(INDIRECT(ACCOUNTS!$M328),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U328=\"\",0,$C328)","v":0},null,{"$f":"IF(ACCOUNTS!N328<>\"\",CONCATENATE(ACCOUNTS!$L328,\"_\",ACCOUNTS!N328),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O328<>\"\",CONCATENATE(ACCOUNTS!$L328,\"_\",ACCOUNTS!O328),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P328<>\"\",CONCATENATE(ACCOUNTS!$L328,\"_\",ACCOUNTS!P328),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q328<>\"\",CONCATENATE(ACCOUNTS!$L328,\"_\",ACCOUNTS!Q328),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R328<>\"\",CONCATENATE(ACCOUNTS!$L328,\"_\",ACCOUNTS!R328),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S328<>\"\",CONCATENATE(ACCOUNTS!$L328,\"_\",ACCOUNTS!S328),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A329","v":"~"},{"$f":"ACCOUNTS!B329","v":"~"},{"$f":"ACCOUNTS!C329","v":0},{"$f":"SUM(E329:L329)-C329","v":0},{"$f":"IF(ACCOUNTS!$M329=\"\",0,$C329*(INDEX(INDIRECT(ACCOUNTS!$M329),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M329=\"\",0,$C329*(INDEX(INDIRECT(ACCOUNTS!$M329),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M329=\"\",0,$C329*(INDEX(INDIRECT(ACCOUNTS!$M329),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M329=\"\",0,$C329*(INDEX(INDIRECT(ACCOUNTS!$M329),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M329=\"\",0,$C329*(INDEX(INDIRECT(ACCOUNTS!$M329),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M329=\"\",0,$C329*(INDEX(INDIRECT(ACCOUNTS!$M329),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U329=\"\",0,$C329)","v":0},null,{"$f":"IF(ACCOUNTS!N329<>\"\",CONCATENATE(ACCOUNTS!$L329,\"_\",ACCOUNTS!N329),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O329<>\"\",CONCATENATE(ACCOUNTS!$L329,\"_\",ACCOUNTS!O329),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P329<>\"\",CONCATENATE(ACCOUNTS!$L329,\"_\",ACCOUNTS!P329),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q329<>\"\",CONCATENATE(ACCOUNTS!$L329,\"_\",ACCOUNTS!Q329),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R329<>\"\",CONCATENATE(ACCOUNTS!$L329,\"_\",ACCOUNTS!R329),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S329<>\"\",CONCATENATE(ACCOUNTS!$L329,\"_\",ACCOUNTS!S329),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A330","v":"~"},{"$f":"ACCOUNTS!B330","v":"~"},{"$f":"ACCOUNTS!C330","v":0},0,{"$f":"IF(ACCOUNTS!$M330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$M330),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$M330),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$M330),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$M330),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$M330),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$M330),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U330=\"\",0,$C330)","v":0},null,{"$f":"IF(ACCOUNTS!N330<>\"\",CONCATENATE(ACCOUNTS!$L330,\"_\",ACCOUNTS!N330),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O330<>\"\",CONCATENATE(ACCOUNTS!$L330,\"_\",ACCOUNTS!O330),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P330<>\"\",CONCATENATE(ACCOUNTS!$L330,\"_\",ACCOUNTS!P330),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q330<>\"\",CONCATENATE(ACCOUNTS!$L330,\"_\",ACCOUNTS!Q330),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R330<>\"\",CONCATENATE(ACCOUNTS!$L330,\"_\",ACCOUNTS!R330),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S330<>\"\",CONCATENATE(ACCOUNTS!$L330,\"_\",ACCOUNTS!S330),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A331","v":"~"},{"$f":"ACCOUNTS!B331","v":"~"},{"$f":"ACCOUNTS!C331","v":0},0,{"$f":"IF(ACCOUNTS!$M331=\"\",0,$C331*(INDEX(INDIRECT(ACCOUNTS!$M331),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M331=\"\",0,$C331*(INDEX(INDIRECT(ACCOUNTS!$M331),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M331=\"\",0,$C331*(INDEX(INDIRECT(ACCOUNTS!$M331),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M331=\"\",0,$C331*(INDEX(INDIRECT(ACCOUNTS!$M331),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M331=\"\",0,$C331*(INDEX(INDIRECT(ACCOUNTS!$M331),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M331=\"\",0,$C331*(INDEX(INDIRECT(ACCOUNTS!$M331),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U331=\"\",0,$C331)","v":0},null,{"$f":"IF(ACCOUNTS!N331<>\"\",CONCATENATE(ACCOUNTS!$L331,\"_\",ACCOUNTS!N331),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O331<>\"\",CONCATENATE(ACCOUNTS!$L331,\"_\",ACCOUNTS!O331),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P331<>\"\",CONCATENATE(ACCOUNTS!$L331,\"_\",ACCOUNTS!P331),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q331<>\"\",CONCATENATE(ACCOUNTS!$L331,\"_\",ACCOUNTS!Q331),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R331<>\"\",CONCATENATE(ACCOUNTS!$L331,\"_\",ACCOUNTS!R331),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S331<>\"\",CONCATENATE(ACCOUNTS!$L331,\"_\",ACCOUNTS!S331),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A332","v":"~"},{"$f":"ACCOUNTS!B332","v":"~"},{"$f":"ACCOUNTS!C332","v":0},{"$f":"SUM(E332:L332)-C332","v":0},{"$f":"IF(ACCOUNTS!$M332=\"\",0,$C332*(INDEX(INDIRECT(ACCOUNTS!$M332),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M332=\"\",0,$C332*(INDEX(INDIRECT(ACCOUNTS!$M332),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M332=\"\",0,$C332*(INDEX(INDIRECT(ACCOUNTS!$M332),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M332=\"\",0,$C332*(INDEX(INDIRECT(ACCOUNTS!$M332),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M332=\"\",0,$C332*(INDEX(INDIRECT(ACCOUNTS!$M332),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M332=\"\",0,$C332*(INDEX(INDIRECT(ACCOUNTS!$M332),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U332=\"\",0,$C332)","v":0},null,{"$f":"IF(ACCOUNTS!N332<>\"\",CONCATENATE(ACCOUNTS!$L332,\"_\",ACCOUNTS!N332),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O332<>\"\",CONCATENATE(ACCOUNTS!$L332,\"_\",ACCOUNTS!O332),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P332<>\"\",CONCATENATE(ACCOUNTS!$L332,\"_\",ACCOUNTS!P332),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q332<>\"\",CONCATENATE(ACCOUNTS!$L332,\"_\",ACCOUNTS!Q332),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R332<>\"\",CONCATENATE(ACCOUNTS!$L332,\"_\",ACCOUNTS!R332),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S332<>\"\",CONCATENATE(ACCOUNTS!$L332,\"_\",ACCOUNTS!S332),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B333","v":"Sub-total"},{"$f":"SUM(C308:C332)","v":62326448.777492091},{"$f":"SUM(E333:L333)-C333","v":0},{"$f":"SUM(E308:E332)","v":2059846.6482390878},256555.13816795388,0,1537867.0426393296,113489.25065038592,0,null,{"$f":"SUM(L308:L332)","v":58358690.697795339}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B335","v":"Customer Accounts Expense"},null,0]
[{"$f":"ACCOUNTS!A336","v":901},{"$f":"ACCOUNTS!B336","v":"Supervision - Customer Accounting"},{"$f":"ACCOUNTS!C336","v":97955.520264675113},0,{"$f":"IF(ACCOUNTS!$M336=\"\",0,$C336*(INDEX(INDIRECT(ACCOUNTS!$M336),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M336=\"\",0,$C336*(INDEX(INDIRECT(ACCOUNTS!$M336),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M336=\"\",0,$C336*(INDEX(INDIRECT(ACCOUNTS!$M336),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M336=\"\",0,$C336*(INDEX(INDIRECT(ACCOUNTS!$M336),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M336=\"\",0,$C336*(INDEX(INDIRECT(ACCOUNTS!$M336),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M336=\"\",0,$C336*(INDEX(INDIRECT(ACCOUNTS!$M336),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U336=\"\",0,$C336)","v":97955.520264675113},null,{"$f":"IF(ACCOUNTS!N336<>\"\",CONCATENATE(ACCOUNTS!$L336,\"_\",ACCOUNTS!N336),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O336<>\"\",CONCATENATE(ACCOUNTS!$L336,\"_\",ACCOUNTS!O336),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P336<>\"\",CONCATENATE(ACCOUNTS!$L336,\"_\",ACCOUNTS!P336),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q336<>\"\",CONCATENATE(ACCOUNTS!$L336,\"_\",ACCOUNTS!Q336),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R336<>\"\",CONCATENATE(ACCOUNTS!$L336,\"_\",ACCOUNTS!R336),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S336<>\"\",CONCATENATE(ACCOUNTS!$L336,\"_\",ACCOUNTS!S336),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A337","v":902},{"$f":"ACCOUNTS!B337","v":"Direct Assignment to Sales"},{"$f":"ACCOUNTS!C337","v":8124107.8350805454},0,{"$f":"IF(ACCOUNTS!$M337=\"\",0,$C337*(INDEX(INDIRECT(ACCOUNTS!$M337),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M337=\"\",0,$C337*(INDEX(INDIRECT(ACCOUNTS!$M337),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M337=\"\",0,$C337*(INDEX(INDIRECT(ACCOUNTS!$M337),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M337=\"\",0,$C337*(INDEX(INDIRECT(ACCOUNTS!$M337),1,H$2)))","v":8124107.8350805454},{"$f":"IF(ACCOUNTS!$M337=\"\",0,$C337*(INDEX(INDIRECT(ACCOUNTS!$M337),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M337=\"\",0,$C337*(INDEX(INDIRECT(ACCOUNTS!$M337),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U337=\"\",0,$C337)","v":0},null,{"$f":"IF(ACCOUNTS!N337<>\"\",CONCATENATE(ACCOUNTS!$L337,\"_\",ACCOUNTS!N337),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O337<>\"\",CONCATENATE(ACCOUNTS!$L337,\"_\",ACCOUNTS!O337),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P337<>\"\",CONCATENATE(ACCOUNTS!$L337,\"_\",ACCOUNTS!P337),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q337<>\"\",CONCATENATE(ACCOUNTS!$L337,\"_\",ACCOUNTS!Q337),\" \")","v":"F_SALES_SALES_902"},{"$f":"IF(ACCOUNTS!R337<>\"\",CONCATENATE(ACCOUNTS!$L337,\"_\",ACCOUNTS!R337),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S337<>\"\",CONCATENATE(ACCOUNTS!$L337,\"_\",ACCOUNTS!S337),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A338","v":902},{"$f":"ACCOUNTS!B338","v":"Direct Assignment to Transport"},{"$f":"ACCOUNTS!C338","v":3519.2447007994347},{"$f":"SUM(E338:L338)-C338","v":0},{"$f":"IF(ACCOUNTS!$M338=\"\",0,$C338*(INDEX(INDIRECT(ACCOUNTS!$M338),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M338=\"\",0,$C338*(INDEX(INDIRECT(ACCOUNTS!$M338),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M338=\"\",0,$C338*(INDEX(INDIRECT(ACCOUNTS!$M338),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M338=\"\",0,$C338*(INDEX(INDIRECT(ACCOUNTS!$M338),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M338=\"\",0,$C338*(INDEX(INDIRECT(ACCOUNTS!$M338),1,I$2)))","v":3519.2447007994347},{"$f":"IF(ACCOUNTS!$M338=\"\",0,$C338*(INDEX(INDIRECT(ACCOUNTS!$M338),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U338=\"\",0,$C338)","v":0},null,{"$f":"IF(ACCOUNTS!N338<>\"\",CONCATENATE(ACCOUNTS!$L338,\"_\",ACCOUNTS!N338),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O338<>\"\",CONCATENATE(ACCOUNTS!$L338,\"_\",ACCOUNTS!O338),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P338<>\"\",CONCATENATE(ACCOUNTS!$L338,\"_\",ACCOUNTS!P338),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q338<>\"\",CONCATENATE(ACCOUNTS!$L338,\"_\",ACCOUNTS!Q338),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R338<>\"\",CONCATENATE(ACCOUNTS!$L338,\"_\",ACCOUNTS!R338),\" \")","v":"F_TRNSP_TRANS_902"},{"$f":"IF(ACCOUNTS!S338<>\"\",CONCATENATE(ACCOUNTS!$L338,\"_\",ACCOUNTS!S338),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A339","v":902},{"$f":"ACCOUNTS!B339","v":"Meter Reading Expense"},{"$f":"ACCOUNTS!C339","v":140287.31250841229},0,{"$f":"IF(ACCOUNTS!$M339=\"\",0,$C339*(INDEX(INDIRECT(ACCOUNTS!$M339),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M339=\"\",0,$C339*(INDEX(INDIRECT(ACCOUNTS!$M339),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M339=\"\",0,$C339*(INDEX(INDIRECT(ACCOUNTS!$M339),1,G$2)))","v":140287.31250841229},{"$f":"IF(ACCOUNTS!$M339=\"\",0,$C339*(INDEX(INDIRECT(ACCOUNTS!$M339),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M339=\"\",0,$C339*(INDEX(INDIRECT(ACCOUNTS!$M339),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M339=\"\",0,$C339*(INDEX(INDIRECT(ACCOUNTS!$M339),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U339=\"\",0,$C339)","v":0},null,{"$f":"IF(ACCOUNTS!N339<>\"\",CONCATENATE(ACCOUNTS!$L339,\"_\",ACCOUNTS!N339),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O339<>\"\",CONCATENATE(ACCOUNTS!$L339,\"_\",ACCOUNTS!O339),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P339<>\"\",CONCATENATE(ACCOUNTS!$L339,\"_\",ACCOUNTS!P339),\" \")","v":"F_DISTR_CUST"},{"$f":"IF(ACCOUNTS!Q339<>\"\",CONCATENATE(ACCOUNTS!$L339,\"_\",ACCOUNTS!Q339),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R339<>\"\",CONCATENATE(ACCOUNTS!$L339,\"_\",ACCOUNTS!R339),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S339<>\"\",CONCATENATE(ACCOUNTS!$L339,\"_\",ACCOUNTS!S339),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A340","v":903},{"$f":"ACCOUNTS!B340","v":"Direct Assign to Sales"},{"$f":"ACCOUNTS!C340","v":5816227.2997266324},0,{"$f":"IF(ACCOUNTS!$M340=\"\",0,$C340*(INDEX(INDIRECT(ACCOUNTS!$M340),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M340=\"\",0,$C340*(INDEX(INDIRECT(ACCOUNTS!$M340),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M340=\"\",0,$C340*(INDEX(INDIRECT(ACCOUNTS!$M340),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M340=\"\",0,$C340*(INDEX(INDIRECT(ACCOUNTS!$M340),1,H$2)))","v":5816227.2997266324},{"$f":"IF(ACCOUNTS!$M340=\"\",0,$C340*(INDEX(INDIRECT(ACCOUNTS!$M340),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M340=\"\",0,$C340*(INDEX(INDIRECT(ACCOUNTS!$M340),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U340=\"\",0,$C340)","v":0},null,{"$f":"IF(ACCOUNTS!N340<>\"\",CONCATENATE(ACCOUNTS!$L340,\"_\",ACCOUNTS!N340),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O340<>\"\",CONCATENATE(ACCOUNTS!$L340,\"_\",ACCOUNTS!O340),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P340<>\"\",CONCATENATE(ACCOUNTS!$L340,\"_\",ACCOUNTS!P340),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q340<>\"\",CONCATENATE(ACCOUNTS!$L340,\"_\",ACCOUNTS!Q340),\" \")","v":"F_SALES_DIR_CASALES"},{"$f":"IF(ACCOUNTS!R340<>\"\",CONCATENATE(ACCOUNTS!$L340,\"_\",ACCOUNTS!R340),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S340<>\"\",CONCATENATE(ACCOUNTS!$L340,\"_\",ACCOUNTS!S340),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A341","v":903},{"$f":"ACCOUNTS!B341","v":"Direct Assignment to Transport"},{"$f":"ACCOUNTS!C341","v":282703.69630176242},{"$f":"SUM(E341:L341)-C341","v":0},{"$f":"IF(ACCOUNTS!$M341=\"\",0,$C341*(INDEX(INDIRECT(ACCOUNTS!$M341),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M341=\"\",0,$C341*(INDEX(INDIRECT(ACCOUNTS!$M341),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M341=\"\",0,$C341*(INDEX(INDIRECT(ACCOUNTS!$M341),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M341=\"\",0,$C341*(INDEX(INDIRECT(ACCOUNTS!$M341),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M341=\"\",0,$C341*(INDEX(INDIRECT(ACCOUNTS!$M341),1,I$2)))","v":282703.69630176242},{"$f":"IF(ACCOUNTS!$M341=\"\",0,$C341*(INDEX(INDIRECT(ACCOUNTS!$M341),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U341=\"\",0,$C341)","v":0},null,{"$f":"IF(ACCOUNTS!N341<>\"\",CONCATENATE(ACCOUNTS!$L341,\"_\",ACCOUNTS!N341),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O341<>\"\",CONCATENATE(ACCOUNTS!$L341,\"_\",ACCOUNTS!O341),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P341<>\"\",CONCATENATE(ACCOUNTS!$L341,\"_\",ACCOUNTS!P341),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q341<>\"\",CONCATENATE(ACCOUNTS!$L341,\"_\",ACCOUNTS!Q341),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R341<>\"\",CONCATENATE(ACCOUNTS!$L341,\"_\",ACCOUNTS!R341),\" \")","v":"F_TRNSP_DIR_CATRNSP"},{"$f":"IF(ACCOUNTS!S341<>\"\",CONCATENATE(ACCOUNTS!$L341,\"_\",ACCOUNTS!S341),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A342","v":903},{"$f":"ACCOUNTS!B342","v":"Cust. Records & Collection Exp."},{"$f":"ACCOUNTS!C342","v":11200431.037659114},{"$f":"SUM(E342:L342)-C342","v":0},{"$f":"IF(ACCOUNTS!$M342=\"\",0,$C342*(INDEX(INDIRECT(ACCOUNTS!$M342),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M342=\"\",0,$C342*(INDEX(INDIRECT(ACCOUNTS!$M342),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M342=\"\",0,$C342*(INDEX(INDIRECT(ACCOUNTS!$M342),1,G$2)))","v":11200431.037659114},{"$f":"IF(ACCOUNTS!$M342=\"\",0,$C342*(INDEX(INDIRECT(ACCOUNTS!$M342),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M342=\"\",0,$C342*(INDEX(INDIRECT(ACCOUNTS!$M342),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M342=\"\",0,$C342*(INDEX(INDIRECT(ACCOUNTS!$M342),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U342=\"\",0,$C342)","v":0},null,{"$f":"IF(ACCOUNTS!N342<>\"\",CONCATENATE(ACCOUNTS!$L342,\"_\",ACCOUNTS!N342),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O342<>\"\",CONCATENATE(ACCOUNTS!$L342,\"_\",ACCOUNTS!O342),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P342<>\"\",CONCATENATE(ACCOUNTS!$L342,\"_\",ACCOUNTS!P342),\" \")","v":"F_DISTR_CUST"},{"$f":"IF(ACCOUNTS!Q342<>\"\",CONCATENATE(ACCOUNTS!$L342,\"_\",ACCOUNTS!Q342),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R342<>\"\",CONCATENATE(ACCOUNTS!$L342,\"_\",ACCOUNTS!R342),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S342<>\"\",CONCATENATE(ACCOUNTS!$L342,\"_\",ACCOUNTS!S342),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A343","v":904},{"$f":"ACCOUNTS!B343","v":"Uncollectible Accounts"},{"$f":"ACCOUNTS!C343","v":2455543.2867576927},0,{"$f":"IF(ACCOUNTS!$M343=\"\",0,$C343*(INDEX(INDIRECT(ACCOUNTS!$M343),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M343=\"\",0,$C343*(INDEX(INDIRECT(ACCOUNTS!$M343),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M343=\"\",0,$C343*(INDEX(INDIRECT(ACCOUNTS!$M343),1,G$2)))","v":2455543.2867576927},{"$f":"IF(ACCOUNTS!$M343=\"\",0,$C343*(INDEX(INDIRECT(ACCOUNTS!$M343),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M343=\"\",0,$C343*(INDEX(INDIRECT(ACCOUNTS!$M343),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M343=\"\",0,$C343*(INDEX(INDIRECT(ACCOUNTS!$M343),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U343=\"\",0,$C343)","v":0},null,{"$f":"IF(ACCOUNTS!N343<>\"\",CONCATENATE(ACCOUNTS!$L343,\"_\",ACCOUNTS!N343),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O343<>\"\",CONCATENATE(ACCOUNTS!$L343,\"_\",ACCOUNTS!O343),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P343<>\"\",CONCATENATE(ACCOUNTS!$L343,\"_\",ACCOUNTS!P343),\" \")","v":"F_DISTR_DIR_904"},{"$f":"IF(ACCOUNTS!Q343<>\"\",CONCATENATE(ACCOUNTS!$L343,\"_\",ACCOUNTS!Q343),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R343<>\"\",CONCATENATE(ACCOUNTS!$L343,\"_\",ACCOUNTS!R343),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S343<>\"\",CONCATENATE(ACCOUNTS!$L343,\"_\",ACCOUNTS!S343),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A344","v":904},{"$f":"ACCOUNTS!B344","v":"Uncollectible Accounts  - Rate Inc Rel"},{"$f":"ACCOUNTS!C344","v":451403.37110400002},0,{"$f":"IF(ACCOUNTS!$M344=\"\",0,$C344*(INDEX(INDIRECT(ACCOUNTS!$M344),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M344=\"\",0,$C344*(INDEX(INDIRECT(ACCOUNTS!$M344),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M344=\"\",0,$C344*(INDEX(INDIRECT(ACCOUNTS!$M344),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M344=\"\",0,$C344*(INDEX(INDIRECT(ACCOUNTS!$M344),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M344=\"\",0,$C344*(INDEX(INDIRECT(ACCOUNTS!$M344),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M344=\"\",0,$C344*(INDEX(INDIRECT(ACCOUNTS!$M344),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U344=\"\",0,$C344)","v":451403.37110400002},null,{"$f":"IF(ACCOUNTS!N344<>\"\",CONCATENATE(ACCOUNTS!$L344,\"_\",ACCOUNTS!N344),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O344<>\"\",CONCATENATE(ACCOUNTS!$L344,\"_\",ACCOUNTS!O344),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P344<>\"\",CONCATENATE(ACCOUNTS!$L344,\"_\",ACCOUNTS!P344),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q344<>\"\",CONCATENATE(ACCOUNTS!$L344,\"_\",ACCOUNTS!Q344),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R344<>\"\",CONCATENATE(ACCOUNTS!$L344,\"_\",ACCOUNTS!R344),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S344<>\"\",CONCATENATE(ACCOUNTS!$L344,\"_\",ACCOUNTS!S344),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A345","v":905},{"$f":"ACCOUNTS!B345","v":"Misc. Customer Accounts Expense"},{"$f":"ACCOUNTS!C345","v":0},0,{"$f":"IF(ACCOUNTS!$M345=\"\",0,$C345*(INDEX(INDIRECT(ACCOUNTS!$M345),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M345=\"\",0,$C345*(INDEX(INDIRECT(ACCOUNTS!$M345),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M345=\"\",0,$C345*(INDEX(INDIRECT(ACCOUNTS!$M345),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M345=\"\",0,$C345*(INDEX(INDIRECT(ACCOUNTS!$M345),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M345=\"\",0,$C345*(INDEX(INDIRECT(ACCOUNTS!$M345),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M345=\"\",0,$C345*(INDEX(INDIRECT(ACCOUNTS!$M345),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U345=\"\",0,$C345)","v":0},null,{"$f":"IF(ACCOUNTS!N345<>\"\",CONCATENATE(ACCOUNTS!$L345,\"_\",ACCOUNTS!N345),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O345<>\"\",CONCATENATE(ACCOUNTS!$L345,\"_\",ACCOUNTS!O345),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P345<>\"\",CONCATENATE(ACCOUNTS!$L345,\"_\",ACCOUNTS!P345),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q345<>\"\",CONCATENATE(ACCOUNTS!$L345,\"_\",ACCOUNTS!Q345),\" \")","v":"F_SALES_DIR_CASALES"},{"$f":"IF(ACCOUNTS!R345<>\"\",CONCATENATE(ACCOUNTS!$L345,\"_\",ACCOUNTS!R345),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S345<>\"\",CONCATENATE(ACCOUNTS!$L345,\"_\",ACCOUNTS!S345),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A346","v":"~"},{"$f":"ACCOUNTS!B346","v":"~"},{"$f":"ACCOUNTS!C346","v":0},{"$f":"SUM(E346:L346)-C346","v":0},{"$f":"IF(ACCOUNTS!$M346=\"\",0,$C346*(INDEX(INDIRECT(ACCOUNTS!$M346),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M346=\"\",0,$C346*(INDEX(INDIRECT(ACCOUNTS!$M346),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M346=\"\",0,$C346*(INDEX(INDIRECT(ACCOUNTS!$M346),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M346=\"\",0,$C346*(INDEX(INDIRECT(ACCOUNTS!$M346),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M346=\"\",0,$C346*(INDEX(INDIRECT(ACCOUNTS!$M346),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M346=\"\",0,$C346*(INDEX(INDIRECT(ACCOUNTS!$M346),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U346=\"\",0,$C346)","v":0},null,{"$f":"IF(ACCOUNTS!N346<>\"\",CONCATENATE(ACCOUNTS!$L346,\"_\",ACCOUNTS!N346),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O346<>\"\",CONCATENATE(ACCOUNTS!$L346,\"_\",ACCOUNTS!O346),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P346<>\"\",CONCATENATE(ACCOUNTS!$L346,\"_\",ACCOUNTS!P346),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q346<>\"\",CONCATENATE(ACCOUNTS!$L346,\"_\",ACCOUNTS!Q346),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R346<>\"\",CONCATENATE(ACCOUNTS!$L346,\"_\",ACCOUNTS!R346),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S346<>\"\",CONCATENATE(ACCOUNTS!$L346,\"_\",ACCOUNTS!S346),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A347","v":"~"},{"$f":"ACCOUNTS!B347","v":"~"},{"$f":"ACCOUNTS!C347","v":0},0,{"$f":"IF(ACCOUNTS!$M347=\"\",0,$C347*(INDEX(INDIRECT(ACCOUNTS!$M347),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M347=\"\",0,$C347*(INDEX(INDIRECT(ACCOUNTS!$M347),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M347=\"\",0,$C347*(INDEX(INDIRECT(ACCOUNTS!$M347),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M347=\"\",0,$C347*(INDEX(INDIRECT(ACCOUNTS!$M347),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M347=\"\",0,$C347*(INDEX(INDIRECT(ACCOUNTS!$M347),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M347=\"\",0,$C347*(INDEX(INDIRECT(ACCOUNTS!$M347),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U347=\"\",0,$C347)","v":0},null,{"$f":"IF(ACCOUNTS!N347<>\"\",CONCATENATE(ACCOUNTS!$L347,\"_\",ACCOUNTS!N347),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O347<>\"\",CONCATENATE(ACCOUNTS!$L347,\"_\",ACCOUNTS!O347),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P347<>\"\",CONCATENATE(ACCOUNTS!$L347,\"_\",ACCOUNTS!P347),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q347<>\"\",CONCATENATE(ACCOUNTS!$L347,\"_\",ACCOUNTS!Q347),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R347<>\"\",CONCATENATE(ACCOUNTS!$L347,\"_\",ACCOUNTS!R347),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S347<>\"\",CONCATENATE(ACCOUNTS!$L347,\"_\",ACCOUNTS!S347),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B348","v":"Sub-total"},{"$f":"SUM(C336:C347)","v":28572178.604103632},0,{"$f":"SUM(E336:E347)","v":0},0,13796261.636925219,13940335.134807177,286222.94100256189,0,null,{"$f":"SUM(L336:L347)","v":549358.89136867516}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B350","v":"Customer Service & Information Expenses"},null,0]
[{"$f":"ACCOUNTS!A351","v":908},{"$f":"ACCOUNTS!B351","v":"Direct Assignment to Rentals"},{"$f":"ACCOUNTS!C351","v":463290.22852216166},{"$f":"SUM(E351:L351)-C351","v":0},{"$f":"IF(ACCOUNTS!$M351=\"\",0,$C351*(INDEX(INDIRECT(ACCOUNTS!$M351),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M351=\"\",0,$C351*(INDEX(INDIRECT(ACCOUNTS!$M351),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M351=\"\",0,$C351*(INDEX(INDIRECT(ACCOUNTS!$M351),1,G$2)))","v":463290.22852216166},{"$f":"IF(ACCOUNTS!$M351=\"\",0,$C351*(INDEX(INDIRECT(ACCOUNTS!$M351),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M351=\"\",0,$C351*(INDEX(INDIRECT(ACCOUNTS!$M351),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M351=\"\",0,$C351*(INDEX(INDIRECT(ACCOUNTS!$M351),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U351=\"\",0,$C351)","v":0},null,{"$f":"IF(ACCOUNTS!N351<>\"\",CONCATENATE(ACCOUNTS!$L351,\"_\",ACCOUNTS!N351),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O351<>\"\",CONCATENATE(ACCOUNTS!$L351,\"_\",ACCOUNTS!O351),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P351<>\"\",CONCATENATE(ACCOUNTS!$L351,\"_\",ACCOUNTS!P351),\" \")","v":"F_DISTR_DIR_908"},{"$f":"IF(ACCOUNTS!Q351<>\"\",CONCATENATE(ACCOUNTS!$L351,\"_\",ACCOUNTS!Q351),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R351<>\"\",CONCATENATE(ACCOUNTS!$L351,\"_\",ACCOUNTS!R351),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S351<>\"\",CONCATENATE(ACCOUNTS!$L351,\"_\",ACCOUNTS!S351),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A352","v":"~"},{"$f":"ACCOUNTS!B352","v":"~"},{"$f":"ACCOUNTS!C352","v":0},0,{"$f":"IF(ACCOUNTS!$M352=\"\",0,$C352*(INDEX(INDIRECT(ACCOUNTS!$M352),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M352=\"\",0,$C352*(INDEX(INDIRECT(ACCOUNTS!$M352),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M352=\"\",0,$C352*(INDEX(INDIRECT(ACCOUNTS!$M352),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M352=\"\",0,$C352*(INDEX(INDIRECT(ACCOUNTS!$M352),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M352=\"\",0,$C352*(INDEX(INDIRECT(ACCOUNTS!$M352),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M352=\"\",0,$C352*(INDEX(INDIRECT(ACCOUNTS!$M352),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U352=\"\",0,$C352)","v":0},null,{"$f":"IF(ACCOUNTS!N352<>\"\",CONCATENATE(ACCOUNTS!$L352,\"_\",ACCOUNTS!N352),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O352<>\"\",CONCATENATE(ACCOUNTS!$L352,\"_\",ACCOUNTS!O352),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P352<>\"\",CONCATENATE(ACCOUNTS!$L352,\"_\",ACCOUNTS!P352),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q352<>\"\",CONCATENATE(ACCOUNTS!$L352,\"_\",ACCOUNTS!Q352),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R352<>\"\",CONCATENATE(ACCOUNTS!$L352,\"_\",ACCOUNTS!R352),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S352<>\"\",CONCATENATE(ACCOUNTS!$L352,\"_\",ACCOUNTS!S352),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A353","v":908},{"$f":"ACCOUNTS!B353","v":"Customer Assistance Expenses"},{"$f":"ACCOUNTS!C353","v":116906.2739296678},0,{"$f":"IF(ACCOUNTS!$M353=\"\",0,$C353*(INDEX(INDIRECT(ACCOUNTS!$M353),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M353=\"\",0,$C353*(INDEX(INDIRECT(ACCOUNTS!$M353),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M353=\"\",0,$C353*(INDEX(INDIRECT(ACCOUNTS!$M353),1,G$2)))","v":116906.2739296678},{"$f":"IF(ACCOUNTS!$M353=\"\",0,$C353*(INDEX(INDIRECT(ACCOUNTS!$M353),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M353=\"\",0,$C353*(INDEX(INDIRECT(ACCOUNTS!$M353),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M353=\"\",0,$C353*(INDEX(INDIRECT(ACCOUNTS!$M353),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U353=\"\",0,$C353)","v":0},null,{"$f":"IF(ACCOUNTS!N353<>\"\",CONCATENATE(ACCOUNTS!$L353,\"_\",ACCOUNTS!N353),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O353<>\"\",CONCATENATE(ACCOUNTS!$L353,\"_\",ACCOUNTS!O353),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P353<>\"\",CONCATENATE(ACCOUNTS!$L353,\"_\",ACCOUNTS!P353),\" \")","v":"F_DISTR_CUST"},{"$f":"IF(ACCOUNTS!Q353<>\"\",CONCATENATE(ACCOUNTS!$L353,\"_\",ACCOUNTS!Q353),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R353<>\"\",CONCATENATE(ACCOUNTS!$L353,\"_\",ACCOUNTS!R353),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S353<>\"\",CONCATENATE(ACCOUNTS!$L353,\"_\",ACCOUNTS!S353),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A354","v":909},{"$f":"ACCOUNTS!B354","v":"Information, Instructional Advertising"},{"$f":"ACCOUNTS!C354","v":1428068.4884608719},0,{"$f":"IF(ACCOUNTS!$M354=\"\",0,$C354*(INDEX(INDIRECT(ACCOUNTS!$M354),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M354=\"\",0,$C354*(INDEX(INDIRECT(ACCOUNTS!$M354),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M354=\"\",0,$C354*(INDEX(INDIRECT(ACCOUNTS!$M354),1,G$2)))","v":1428068.4884608719},{"$f":"IF(ACCOUNTS!$M354=\"\",0,$C354*(INDEX(INDIRECT(ACCOUNTS!$M354),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M354=\"\",0,$C354*(INDEX(INDIRECT(ACCOUNTS!$M354),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M354=\"\",0,$C354*(INDEX(INDIRECT(ACCOUNTS!$M354),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U354=\"\",0,$C354)","v":0},null,{"$f":"IF(ACCOUNTS!N354<>\"\",CONCATENATE(ACCOUNTS!$L354,\"_\",ACCOUNTS!N354),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O354<>\"\",CONCATENATE(ACCOUNTS!$L354,\"_\",ACCOUNTS!O354),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P354<>\"\",CONCATENATE(ACCOUNTS!$L354,\"_\",ACCOUNTS!P354),\" \")","v":"F_DISTR_CUSTXT"},{"$f":"IF(ACCOUNTS!Q354<>\"\",CONCATENATE(ACCOUNTS!$L354,\"_\",ACCOUNTS!Q354),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R354<>\"\",CONCATENATE(ACCOUNTS!$L354,\"_\",ACCOUNTS!R354),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S354<>\"\",CONCATENATE(ACCOUNTS!$L354,\"_\",ACCOUNTS!S354),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A355","v":910},{"$f":"ACCOUNTS!B355","v":"Misc. Cust. Serv. & Infor. Expenses"},{"$f":"ACCOUNTS!C355","v":645.19000000000005},{"$f":"SUM(E355:L355)-C355","v":0},{"$f":"IF(ACCOUNTS!$M355=\"\",0,$C355*(INDEX(INDIRECT(ACCOUNTS!$M355),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M355=\"\",0,$C355*(INDEX(INDIRECT(ACCOUNTS!$M355),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M355=\"\",0,$C355*(INDEX(INDIRECT(ACCOUNTS!$M355),1,G$2)))","v":645.19000000000005},{"$f":"IF(ACCOUNTS!$M355=\"\",0,$C355*(INDEX(INDIRECT(ACCOUNTS!$M355),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M355=\"\",0,$C355*(INDEX(INDIRECT(ACCOUNTS!$M355),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M355=\"\",0,$C355*(INDEX(INDIRECT(ACCOUNTS!$M355),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U355=\"\",0,$C355)","v":0},null,{"$f":"IF(ACCOUNTS!N355<>\"\",CONCATENATE(ACCOUNTS!$L355,\"_\",ACCOUNTS!N355),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O355<>\"\",CONCATENATE(ACCOUNTS!$L355,\"_\",ACCOUNTS!O355),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P355<>\"\",CONCATENATE(ACCOUNTS!$L355,\"_\",ACCOUNTS!P355),\" \")","v":"F_DISTR_CUST"},{"$f":"IF(ACCOUNTS!Q355<>\"\",CONCATENATE(ACCOUNTS!$L355,\"_\",ACCOUNTS!Q355),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R355<>\"\",CONCATENATE(ACCOUNTS!$L355,\"_\",ACCOUNTS!R355),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S355<>\"\",CONCATENATE(ACCOUNTS!$L355,\"_\",ACCOUNTS!S355),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A356","v":908},{"$f":"ACCOUNTS!B356","v":"Customer Assistance Expense"},{"$f":"ACCOUNTS!C356","v":0},0,{"$f":"IF(ACCOUNTS!$M356=\"\",0,$C356*(INDEX(INDIRECT(ACCOUNTS!$M356),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M356=\"\",0,$C356*(INDEX(INDIRECT(ACCOUNTS!$M356),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M356=\"\",0,$C356*(INDEX(INDIRECT(ACCOUNTS!$M356),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M356=\"\",0,$C356*(INDEX(INDIRECT(ACCOUNTS!$M356),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M356=\"\",0,$C356*(INDEX(INDIRECT(ACCOUNTS!$M356),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M356=\"\",0,$C356*(INDEX(INDIRECT(ACCOUNTS!$M356),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U356=\"\",0,$C356)","v":0},null,{"$f":"IF(ACCOUNTS!N356<>\"\",CONCATENATE(ACCOUNTS!$L356,\"_\",ACCOUNTS!N356),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O356<>\"\",CONCATENATE(ACCOUNTS!$L356,\"_\",ACCOUNTS!O356),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P356<>\"\",CONCATENATE(ACCOUNTS!$L356,\"_\",ACCOUNTS!P356),\" \")","v":"F_DISTR_CUSTXT"},{"$f":"IF(ACCOUNTS!Q356<>\"\",CONCATENATE(ACCOUNTS!$L356,\"_\",ACCOUNTS!Q356),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R356<>\"\",CONCATENATE(ACCOUNTS!$L356,\"_\",ACCOUNTS!R356),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S356<>\"\",CONCATENATE(ACCOUNTS!$L356,\"_\",ACCOUNTS!S356),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A357","v":"~"},{"$f":"ACCOUNTS!B357","v":"~"},{"$f":"ACCOUNTS!C357","v":0},0,{"$f":"IF(ACCOUNTS!$M357=\"\",0,$C357*(INDEX(INDIRECT(ACCOUNTS!$M357),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M357=\"\",0,$C357*(INDEX(INDIRECT(ACCOUNTS!$M357),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M357=\"\",0,$C357*(INDEX(INDIRECT(ACCOUNTS!$M357),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M357=\"\",0,$C357*(INDEX(INDIRECT(ACCOUNTS!$M357),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M357=\"\",0,$C357*(INDEX(INDIRECT(ACCOUNTS!$M357),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M357=\"\",0,$C357*(INDEX(INDIRECT(ACCOUNTS!$M357),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U357=\"\",0,$C357)","v":0},null,{"$f":"IF(ACCOUNTS!N357<>\"\",CONCATENATE(ACCOUNTS!$L357,\"_\",ACCOUNTS!N357),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O357<>\"\",CONCATENATE(ACCOUNTS!$L357,\"_\",ACCOUNTS!O357),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P357<>\"\",CONCATENATE(ACCOUNTS!$L357,\"_\",ACCOUNTS!P357),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q357<>\"\",CONCATENATE(ACCOUNTS!$L357,\"_\",ACCOUNTS!Q357),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R357<>\"\",CONCATENATE(ACCOUNTS!$L357,\"_\",ACCOUNTS!R357),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S357<>\"\",CONCATENATE(ACCOUNTS!$L357,\"_\",ACCOUNTS!S357),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A358","v":"~"},{"$f":"ACCOUNTS!B358","v":"~"},{"$f":"ACCOUNTS!C358","v":0},0,{"$f":"IF(ACCOUNTS!$M358=\"\",0,$C358*(INDEX(INDIRECT(ACCOUNTS!$M358),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M358=\"\",0,$C358*(INDEX(INDIRECT(ACCOUNTS!$M358),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M358=\"\",0,$C358*(INDEX(INDIRECT(ACCOUNTS!$M358),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M358=\"\",0,$C358*(INDEX(INDIRECT(ACCOUNTS!$M358),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M358=\"\",0,$C358*(INDEX(INDIRECT(ACCOUNTS!$M358),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M358=\"\",0,$C358*(INDEX(INDIRECT(ACCOUNTS!$M358),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U358=\"\",0,$C358)","v":0},null,{"$f":"IF(ACCOUNTS!N358<>\"\",CONCATENATE(ACCOUNTS!$L358,\"_\",ACCOUNTS!N358),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O358<>\"\",CONCATENATE(ACCOUNTS!$L358,\"_\",ACCOUNTS!O358),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P358<>\"\",CONCATENATE(ACCOUNTS!$L358,\"_\",ACCOUNTS!P358),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q358<>\"\",CONCATENATE(ACCOUNTS!$L358,\"_\",ACCOUNTS!Q358),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R358<>\"\",CONCATENATE(ACCOUNTS!$L358,\"_\",ACCOUNTS!R358),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S358<>\"\",CONCATENATE(ACCOUNTS!$L358,\"_\",ACCOUNTS!S358),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B359","v":"Sub-total"},{"$f":"SUM(C351:C358)","v":2008910.1809127014},0,0,0,2008910.1809127014,0,0,0,null,{"$f":"SUM(L351:L358)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B361","v":"Sales Expense"},null,0]
[{"$f":"ACCOUNTS!A362","v":911},{"$f":"ACCOUNTS!B362","v":"Sales Supervision Exp"},{"$f":"ACCOUNTS!C362","v":0},{"$f":"SUM(E362:L362)-C362","v":0},{"$f":"IF(ACCOUNTS!$M362=\"\",0,$C362*(INDEX(INDIRECT(ACCOUNTS!$M362),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M362=\"\",0,$C362*(INDEX(INDIRECT(ACCOUNTS!$M362),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M362=\"\",0,$C362*(INDEX(INDIRECT(ACCOUNTS!$M362),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M362=\"\",0,$C362*(INDEX(INDIRECT(ACCOUNTS!$M362),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M362=\"\",0,$C362*(INDEX(INDIRECT(ACCOUNTS!$M362),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M362=\"\",0,$C362*(INDEX(INDIRECT(ACCOUNTS!$M362),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U362=\"\",0,$C362)","v":0},null,{"$f":"IF(ACCOUNTS!N362<>\"\",CONCATENATE(ACCOUNTS!$L362,\"_\",ACCOUNTS!N362),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O362<>\"\",CONCATENATE(ACCOUNTS!$L362,\"_\",ACCOUNTS!O362),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P362<>\"\",CONCATENATE(ACCOUNTS!$L362,\"_\",ACCOUNTS!P362),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q362<>\"\",CONCATENATE(ACCOUNTS!$L362,\"_\",ACCOUNTS!Q362),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R362<>\"\",CONCATENATE(ACCOUNTS!$L362,\"_\",ACCOUNTS!R362),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S362<>\"\",CONCATENATE(ACCOUNTS!$L362,\"_\",ACCOUNTS!S362),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A363","v":912},{"$f":"ACCOUNTS!B363","v":"Demonstrating and Selling"},{"$f":"ACCOUNTS!C363","v":-214062.15},0,{"$f":"IF(ACCOUNTS!$M363=\"\",0,$C363*(INDEX(INDIRECT(ACCOUNTS!$M363),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M363=\"\",0,$C363*(INDEX(INDIRECT(ACCOUNTS!$M363),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M363=\"\",0,$C363*(INDEX(INDIRECT(ACCOUNTS!$M363),1,G$2)))","v":-214062.15},{"$f":"IF(ACCOUNTS!$M363=\"\",0,$C363*(INDEX(INDIRECT(ACCOUNTS!$M363),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M363=\"\",0,$C363*(INDEX(INDIRECT(ACCOUNTS!$M363),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M363=\"\",0,$C363*(INDEX(INDIRECT(ACCOUNTS!$M363),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U363=\"\",0,$C363)","v":0},null,{"$f":"IF(ACCOUNTS!N363<>\"\",CONCATENATE(ACCOUNTS!$L363,\"_\",ACCOUNTS!N363),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O363<>\"\",CONCATENATE(ACCOUNTS!$L363,\"_\",ACCOUNTS!O363),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P363<>\"\",CONCATENATE(ACCOUNTS!$L363,\"_\",ACCOUNTS!P363),\" \")","v":"F_DISTR_CUSTXT"},{"$f":"IF(ACCOUNTS!Q363<>\"\",CONCATENATE(ACCOUNTS!$L363,\"_\",ACCOUNTS!Q363),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R363<>\"\",CONCATENATE(ACCOUNTS!$L363,\"_\",ACCOUNTS!R363),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S363<>\"\",CONCATENATE(ACCOUNTS!$L363,\"_\",ACCOUNTS!S363),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A364","v":913},{"$f":"ACCOUNTS!B364","v":"Advertising Expenses"},{"$f":"ACCOUNTS!C364","v":0},0,{"$f":"IF(ACCOUNTS!$M364=\"\",0,$C364*(INDEX(INDIRECT(ACCOUNTS!$M364),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M364=\"\",0,$C364*(INDEX(INDIRECT(ACCOUNTS!$M364),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M364=\"\",0,$C364*(INDEX(INDIRECT(ACCOUNTS!$M364),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M364=\"\",0,$C364*(INDEX(INDIRECT(ACCOUNTS!$M364),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M364=\"\",0,$C364*(INDEX(INDIRECT(ACCOUNTS!$M364),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M364=\"\",0,$C364*(INDEX(INDIRECT(ACCOUNTS!$M364),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U364=\"\",0,$C364)","v":0},null,{"$f":"IF(ACCOUNTS!N364<>\"\",CONCATENATE(ACCOUNTS!$L364,\"_\",ACCOUNTS!N364),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O364<>\"\",CONCATENATE(ACCOUNTS!$L364,\"_\",ACCOUNTS!O364),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P364<>\"\",CONCATENATE(ACCOUNTS!$L364,\"_\",ACCOUNTS!P364),\" \")","v":"F_DISTR_CUSTXT"},{"$f":"IF(ACCOUNTS!Q364<>\"\",CONCATENATE(ACCOUNTS!$L364,\"_\",ACCOUNTS!Q364),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R364<>\"\",CONCATENATE(ACCOUNTS!$L364,\"_\",ACCOUNTS!R364),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S364<>\"\",CONCATENATE(ACCOUNTS!$L364,\"_\",ACCOUNTS!S364),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A365","v":"~"},{"$f":"ACCOUNTS!B365","v":"~"},{"$f":"ACCOUNTS!C365","v":0},0,{"$f":"IF(ACCOUNTS!$M365=\"\",0,$C365*(INDEX(INDIRECT(ACCOUNTS!$M365),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M365=\"\",0,$C365*(INDEX(INDIRECT(ACCOUNTS!$M365),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M365=\"\",0,$C365*(INDEX(INDIRECT(ACCOUNTS!$M365),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M365=\"\",0,$C365*(INDEX(INDIRECT(ACCOUNTS!$M365),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M365=\"\",0,$C365*(INDEX(INDIRECT(ACCOUNTS!$M365),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M365=\"\",0,$C365*(INDEX(INDIRECT(ACCOUNTS!$M365),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U365=\"\",0,$C365)","v":0},null,{"$f":"IF(ACCOUNTS!N365<>\"\",CONCATENATE(ACCOUNTS!$L365,\"_\",ACCOUNTS!N365),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O365<>\"\",CONCATENATE(ACCOUNTS!$L365,\"_\",ACCOUNTS!O365),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P365<>\"\",CONCATENATE(ACCOUNTS!$L365,\"_\",ACCOUNTS!P365),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q365<>\"\",CONCATENATE(ACCOUNTS!$L365,\"_\",ACCOUNTS!Q365),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R365<>\"\",CONCATENATE(ACCOUNTS!$L365,\"_\",ACCOUNTS!R365),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S365<>\"\",CONCATENATE(ACCOUNTS!$L365,\"_\",ACCOUNTS!S365),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A366","v":"~"},{"$f":"ACCOUNTS!B366","v":"~"},{"$f":"ACCOUNTS!C366","v":0},0,{"$f":"IF(ACCOUNTS!$M366=\"\",0,$C366*(INDEX(INDIRECT(ACCOUNTS!$M366),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M366=\"\",0,$C366*(INDEX(INDIRECT(ACCOUNTS!$M366),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M366=\"\",0,$C366*(INDEX(INDIRECT(ACCOUNTS!$M366),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M366=\"\",0,$C366*(INDEX(INDIRECT(ACCOUNTS!$M366),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M366=\"\",0,$C366*(INDEX(INDIRECT(ACCOUNTS!$M366),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M366=\"\",0,$C366*(INDEX(INDIRECT(ACCOUNTS!$M366),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U366=\"\",0,$C366)","v":0},null,{"$f":"IF(ACCOUNTS!N366<>\"\",CONCATENATE(ACCOUNTS!$L366,\"_\",ACCOUNTS!N366),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O366<>\"\",CONCATENATE(ACCOUNTS!$L366,\"_\",ACCOUNTS!O366),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P366<>\"\",CONCATENATE(ACCOUNTS!$L366,\"_\",ACCOUNTS!P366),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q366<>\"\",CONCATENATE(ACCOUNTS!$L366,\"_\",ACCOUNTS!Q366),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R366<>\"\",CONCATENATE(ACCOUNTS!$L366,\"_\",ACCOUNTS!R366),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S366<>\"\",CONCATENATE(ACCOUNTS!$L366,\"_\",ACCOUNTS!S366),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B367","v":"Sub-total"},{"$f":"SUM(C362:C366)","v":-214062.15},0,{"$f":"SUM(E362:E366)","v":0},0,-214062.15,0,0,0,null,{"$f":"SUM(L362:L366)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B369","v":"Administrative & General Expenses"},null,0]
[{"$f":"ACCOUNTS!A370","v":920},{"$f":"ACCOUNTS!B370","v":"A & G Salaries - DIR Sales Procurement"},{"$f":"ACCOUNTS!C370","v":0},{"$f":"SUM(E370:L370)-C370","v":0},{"$f":"IF(ACCOUNTS!$M370=\"\",0,$C370*(INDEX(INDIRECT(ACCOUNTS!$M370),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M370=\"\",0,$C370*(INDEX(INDIRECT(ACCOUNTS!$M370),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M370=\"\",0,$C370*(INDEX(INDIRECT(ACCOUNTS!$M370),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M370=\"\",0,$C370*(INDEX(INDIRECT(ACCOUNTS!$M370),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M370=\"\",0,$C370*(INDEX(INDIRECT(ACCOUNTS!$M370),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M380=\"\",0,$C370*(INDEX(INDIRECT(ACCOUNTS!$M380),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U370=\"\",0,$C370)","v":0},null,{"$f":"IF(ACCOUNTS!N370<>\"\",CONCATENATE(ACCOUNTS!$L370,\"_\",ACCOUNTS!N370),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O370<>\"\",CONCATENATE(ACCOUNTS!$L370,\"_\",ACCOUNTS!O370),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P370<>\"\",CONCATENATE(ACCOUNTS!$L370,\"_\",ACCOUNTS!P370),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q370<>\"\",CONCATENATE(ACCOUNTS!$L370,\"_\",ACCOUNTS!Q370),\" \")","v":"F_SALES_DIR_CUSTXT"},{"$f":"IF(ACCOUNTS!R370<>\"\",CONCATENATE(ACCOUNTS!$L370,\"_\",ACCOUNTS!R370),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S380<>\"\",CONCATENATE(ACCOUNTS!$L380,\"_\",ACCOUNTS!S380),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A371","v":920},{"$f":"ACCOUNTS!B371","v":"A & G Salaries - DIR Transport"},{"$f":"ACCOUNTS!C371","v":0},0,{"$f":"IF(ACCOUNTS!$M371=\"\",0,$C371*(INDEX(INDIRECT(ACCOUNTS!$M371),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M371=\"\",0,$C371*(INDEX(INDIRECT(ACCOUNTS!$M371),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M371=\"\",0,$C371*(INDEX(INDIRECT(ACCOUNTS!$M371),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M371=\"\",0,$C371*(INDEX(INDIRECT(ACCOUNTS!$M371),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M371=\"\",0,$C371*(INDEX(INDIRECT(ACCOUNTS!$M371),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M381=\"\",0,$C371*(INDEX(INDIRECT(ACCOUNTS!$M381),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U371=\"\",0,$C371)","v":0},null,{"$f":"IF(ACCOUNTS!N371<>\"\",CONCATENATE(ACCOUNTS!$L371,\"_\",ACCOUNTS!N371),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O371<>\"\",CONCATENATE(ACCOUNTS!$L371,\"_\",ACCOUNTS!O371),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P371<>\"\",CONCATENATE(ACCOUNTS!$L371,\"_\",ACCOUNTS!P371),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q371<>\"\",CONCATENATE(ACCOUNTS!$L371,\"_\",ACCOUNTS!Q371),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R371<>\"\",CONCATENATE(ACCOUNTS!$L371,\"_\",ACCOUNTS!R371),\" \")","v":"F_TRNSP_DIR920_TRNSPT"},{"$f":"IF(ACCOUNTS!S381<>\"\",CONCATENATE(ACCOUNTS!$L381,\"_\",ACCOUNTS!S381),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A372","v":920},{"$f":"ACCOUNTS!B372","v":"A & G Salaries"},{"$f":"ACCOUNTS!C372","v":24457416.736354537},0,{"$f":"IF(ACCOUNTS!$M372=\"\",0,$C372*(INDEX(INDIRECT(ACCOUNTS!$M372),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M372=\"\",0,$C372*(INDEX(INDIRECT(ACCOUNTS!$M372),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M372=\"\",0,$C372*(INDEX(INDIRECT(ACCOUNTS!$M372),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M372=\"\",0,$C372*(INDEX(INDIRECT(ACCOUNTS!$M372),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M372=\"\",0,$C372*(INDEX(INDIRECT(ACCOUNTS!$M372),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M370=\"\",0,$C372*(INDEX(INDIRECT(ACCOUNTS!$M370),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U372=\"\",0,$C372)","v":24457416.736354537},null,{"$f":"IF(ACCOUNTS!N372<>\"\",CONCATENATE(ACCOUNTS!$L372,\"_\",ACCOUNTS!N372),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O372<>\"\",CONCATENATE(ACCOUNTS!$L372,\"_\",ACCOUNTS!O372),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P372<>\"\",CONCATENATE(ACCOUNTS!$L372,\"_\",ACCOUNTS!P372),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q372<>\"\",CONCATENATE(ACCOUNTS!$L372,\"_\",ACCOUNTS!Q372),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R372<>\"\",CONCATENATE(ACCOUNTS!$L372,\"_\",ACCOUNTS!R372),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S370<>\"\",CONCATENATE(ACCOUNTS!$L370,\"_\",ACCOUNTS!S370),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A373","v":921},{"$f":"ACCOUNTS!B373","v":"Office Supplies and Expenses- DIR Sales Procurement"},{"$f":"ACCOUNTS!C373","v":0},0,{"$f":"IF(ACCOUNTS!$M373=\"\",0,$C373*(INDEX(INDIRECT(ACCOUNTS!$M373),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M373=\"\",0,$C373*(INDEX(INDIRECT(ACCOUNTS!$M373),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M373=\"\",0,$C373*(INDEX(INDIRECT(ACCOUNTS!$M373),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M373=\"\",0,$C373*(INDEX(INDIRECT(ACCOUNTS!$M373),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M373=\"\",0,$C373*(INDEX(INDIRECT(ACCOUNTS!$M373),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M383=\"\",0,$C373*(INDEX(INDIRECT(ACCOUNTS!$M383),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U373=\"\",0,$C373)","v":0},null,{"$f":"IF(ACCOUNTS!N373<>\"\",CONCATENATE(ACCOUNTS!$L373,\"_\",ACCOUNTS!N373),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O373<>\"\",CONCATENATE(ACCOUNTS!$L373,\"_\",ACCOUNTS!O373),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P373<>\"\",CONCATENATE(ACCOUNTS!$L373,\"_\",ACCOUNTS!P373),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q373<>\"\",CONCATENATE(ACCOUNTS!$L373,\"_\",ACCOUNTS!Q373),\" \")","v":"F_SALES_DIR_CUSTXT"},{"$f":"IF(ACCOUNTS!R373<>\"\",CONCATENATE(ACCOUNTS!$L373,\"_\",ACCOUNTS!R373),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S383<>\"\",CONCATENATE(ACCOUNTS!$L383,\"_\",ACCOUNTS!S383),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A374","v":921},{"$f":"ACCOUNTS!B374","v":"Office Supplies and Expenses- Transport"},{"$f":"ACCOUNTS!C374","v":0},0,{"$f":"IF(ACCOUNTS!$M374=\"\",0,$C374*(INDEX(INDIRECT(ACCOUNTS!$M374),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M374=\"\",0,$C374*(INDEX(INDIRECT(ACCOUNTS!$M374),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M374=\"\",0,$C374*(INDEX(INDIRECT(ACCOUNTS!$M374),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M374=\"\",0,$C374*(INDEX(INDIRECT(ACCOUNTS!$M374),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M374=\"\",0,$C374*(INDEX(INDIRECT(ACCOUNTS!$M374),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M372=\"\",0,$C374*(INDEX(INDIRECT(ACCOUNTS!$M372),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U374=\"\",0,$C374)","v":0},null,{"$f":"IF(ACCOUNTS!N374<>\"\",CONCATENATE(ACCOUNTS!$L374,\"_\",ACCOUNTS!N374),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O374<>\"\",CONCATENATE(ACCOUNTS!$L374,\"_\",ACCOUNTS!O374),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P374<>\"\",CONCATENATE(ACCOUNTS!$L374,\"_\",ACCOUNTS!P374),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q374<>\"\",CONCATENATE(ACCOUNTS!$L374,\"_\",ACCOUNTS!Q374),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R374<>\"\",CONCATENATE(ACCOUNTS!$L374,\"_\",ACCOUNTS!R374),\" \")","v":"F_TRNSP_DIR921_TRNSPT"},{"$f":"IF(ACCOUNTS!S372<>\"\",CONCATENATE(ACCOUNTS!$L372,\"_\",ACCOUNTS!S372),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A375","v":921},{"$f":"ACCOUNTS!B375","v":"Office Supplies and Expenses"},{"$f":"ACCOUNTS!C375","v":4420784.4243172044},0,{"$f":"IF(ACCOUNTS!$M375=\"\",0,$C375*(INDEX(INDIRECT(ACCOUNTS!$M375),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M375=\"\",0,$C375*(INDEX(INDIRECT(ACCOUNTS!$M375),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M375=\"\",0,$C375*(INDEX(INDIRECT(ACCOUNTS!$M375),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M375=\"\",0,$C375*(INDEX(INDIRECT(ACCOUNTS!$M375),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M375=\"\",0,$C375*(INDEX(INDIRECT(ACCOUNTS!$M375),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M375=\"\",0,$C375*(INDEX(INDIRECT(ACCOUNTS!$M375),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U375=\"\",0,$C375)","v":4420784.4243172044},null,{"$f":"IF(ACCOUNTS!N375<>\"\",CONCATENATE(ACCOUNTS!$L375,\"_\",ACCOUNTS!N375),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O375<>\"\",CONCATENATE(ACCOUNTS!$L375,\"_\",ACCOUNTS!O375),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P375<>\"\",CONCATENATE(ACCOUNTS!$L375,\"_\",ACCOUNTS!P375),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q375<>\"\",CONCATENATE(ACCOUNTS!$L375,\"_\",ACCOUNTS!Q375),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R375<>\"\",CONCATENATE(ACCOUNTS!$L375,\"_\",ACCOUNTS!R375),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S375<>\"\",CONCATENATE(ACCOUNTS!$L375,\"_\",ACCOUNTS!S375),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A376","v":922},{"$f":"ACCOUNTS!B376","v":"Admin Expenses Transferred"},{"$f":"ACCOUNTS!C376","v":-11012817.359999999},0,{"$f":"IF(ACCOUNTS!$M376=\"\",0,$C376*(INDEX(INDIRECT(ACCOUNTS!$M376),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M376=\"\",0,$C376*(INDEX(INDIRECT(ACCOUNTS!$M376),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M376=\"\",0,$C376*(INDEX(INDIRECT(ACCOUNTS!$M376),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M376=\"\",0,$C376*(INDEX(INDIRECT(ACCOUNTS!$M376),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M376=\"\",0,$C376*(INDEX(INDIRECT(ACCOUNTS!$M376),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M376=\"\",0,$C376*(INDEX(INDIRECT(ACCOUNTS!$M376),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U376=\"\",0,$C376)","v":-11012817.359999999},null,{"$f":"IF(ACCOUNTS!N376<>\"\",CONCATENATE(ACCOUNTS!$L376,\"_\",ACCOUNTS!N376),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O376<>\"\",CONCATENATE(ACCOUNTS!$L376,\"_\",ACCOUNTS!O376),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P376<>\"\",CONCATENATE(ACCOUNTS!$L376,\"_\",ACCOUNTS!P376),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q376<>\"\",CONCATENATE(ACCOUNTS!$L376,\"_\",ACCOUNTS!Q376),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R376<>\"\",CONCATENATE(ACCOUNTS!$L376,\"_\",ACCOUNTS!R376),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S376<>\"\",CONCATENATE(ACCOUNTS!$L376,\"_\",ACCOUNTS!S376),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A377","v":923},{"$f":"ACCOUNTS!B377","v":"Outside Services Employed"},{"$f":"ACCOUNTS!C377","v":6482466.0849820441},0,{"$f":"IF(ACCOUNTS!$M377=\"\",0,$C377*(INDEX(INDIRECT(ACCOUNTS!$M377),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M377=\"\",0,$C377*(INDEX(INDIRECT(ACCOUNTS!$M377),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M377=\"\",0,$C377*(INDEX(INDIRECT(ACCOUNTS!$M377),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M377=\"\",0,$C377*(INDEX(INDIRECT(ACCOUNTS!$M377),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M377=\"\",0,$C377*(INDEX(INDIRECT(ACCOUNTS!$M377),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M377=\"\",0,$C377*(INDEX(INDIRECT(ACCOUNTS!$M377),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U377=\"\",0,$C377)","v":6482466.0849820441},null,{"$f":"IF(ACCOUNTS!N377<>\"\",CONCATENATE(ACCOUNTS!$L377,\"_\",ACCOUNTS!N377),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O377<>\"\",CONCATENATE(ACCOUNTS!$L377,\"_\",ACCOUNTS!O377),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P377<>\"\",CONCATENATE(ACCOUNTS!$L377,\"_\",ACCOUNTS!P377),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q377<>\"\",CONCATENATE(ACCOUNTS!$L377,\"_\",ACCOUNTS!Q377),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R377<>\"\",CONCATENATE(ACCOUNTS!$L377,\"_\",ACCOUNTS!R377),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S377<>\"\",CONCATENATE(ACCOUNTS!$L377,\"_\",ACCOUNTS!S377),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A378","v":924},{"$f":"ACCOUNTS!B378","v":"Property Insurance"},{"$f":"ACCOUNTS!C378","v":142156.46564635975},0,{"$f":"IF(ACCOUNTS!$M378=\"\",0,$C378*(INDEX(INDIRECT(ACCOUNTS!$M378),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M378=\"\",0,$C378*(INDEX(INDIRECT(ACCOUNTS!$M378),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M378=\"\",0,$C378*(INDEX(INDIRECT(ACCOUNTS!$M378),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M378=\"\",0,$C378*(INDEX(INDIRECT(ACCOUNTS!$M378),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M378=\"\",0,$C378*(INDEX(INDIRECT(ACCOUNTS!$M378),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M378=\"\",0,$C378*(INDEX(INDIRECT(ACCOUNTS!$M378),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U378=\"\",0,$C378)","v":142156.46564635975},null,{"$f":"IF(ACCOUNTS!N378<>\"\",CONCATENATE(ACCOUNTS!$L378,\"_\",ACCOUNTS!N378),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O378<>\"\",CONCATENATE(ACCOUNTS!$L378,\"_\",ACCOUNTS!O378),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P378<>\"\",CONCATENATE(ACCOUNTS!$L378,\"_\",ACCOUNTS!P378),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q378<>\"\",CONCATENATE(ACCOUNTS!$L378,\"_\",ACCOUNTS!Q378),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R378<>\"\",CONCATENATE(ACCOUNTS!$L378,\"_\",ACCOUNTS!R378),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S378<>\"\",CONCATENATE(ACCOUNTS!$L378,\"_\",ACCOUNTS!S378),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A379","v":925},{"$f":"ACCOUNTS!B379","v":"Injuries & Damages"},{"$f":"ACCOUNTS!C379","v":3142247.3224037476},0,{"$f":"IF(ACCOUNTS!$M379=\"\",0,$C379*(INDEX(INDIRECT(ACCOUNTS!$M379),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M379=\"\",0,$C379*(INDEX(INDIRECT(ACCOUNTS!$M379),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M379=\"\",0,$C379*(INDEX(INDIRECT(ACCOUNTS!$M379),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M379=\"\",0,$C379*(INDEX(INDIRECT(ACCOUNTS!$M379),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M379=\"\",0,$C379*(INDEX(INDIRECT(ACCOUNTS!$M379),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M379=\"\",0,$C379*(INDEX(INDIRECT(ACCOUNTS!$M379),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U379=\"\",0,$C379)","v":3142247.3224037476},null,{"$f":"IF(ACCOUNTS!N379<>\"\",CONCATENATE(ACCOUNTS!$L379,\"_\",ACCOUNTS!N379),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O379<>\"\",CONCATENATE(ACCOUNTS!$L379,\"_\",ACCOUNTS!O379),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P379<>\"\",CONCATENATE(ACCOUNTS!$L379,\"_\",ACCOUNTS!P379),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q379<>\"\",CONCATENATE(ACCOUNTS!$L379,\"_\",ACCOUNTS!Q379),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R379<>\"\",CONCATENATE(ACCOUNTS!$L379,\"_\",ACCOUNTS!R379),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S379<>\"\",CONCATENATE(ACCOUNTS!$L379,\"_\",ACCOUNTS!S379),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A380","v":926},{"$f":"ACCOUNTS!B380","v":"Benefits - DIR Sales"},{"$f":"ACCOUNTS!C380","v":799286.36755140801},0,{"$f":"IF(ACCOUNTS!$M380=\"\",0,$C380*(INDEX(INDIRECT(ACCOUNTS!$M380),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M380=\"\",0,$C380*(INDEX(INDIRECT(ACCOUNTS!$M380),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M380=\"\",0,$C380*(INDEX(INDIRECT(ACCOUNTS!$M380),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M380=\"\",0,$C380*(INDEX(INDIRECT(ACCOUNTS!$M380),1,H$2)))","v":799286.36755140801},{"$f":"IF(ACCOUNTS!$M380=\"\",0,$C380*(INDEX(INDIRECT(ACCOUNTS!$M380),1,I$2)))","v":0},null,null,{"$f":"IF(ACCOUNTS!$U380=\"\",0,$C380)","v":0},null,{"$f":"IF(ACCOUNTS!N380<>\"\",CONCATENATE(ACCOUNTS!$L380,\"_\",ACCOUNTS!N380),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O380<>\"\",CONCATENATE(ACCOUNTS!$L380,\"_\",ACCOUNTS!O380),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P380<>\"\",CONCATENATE(ACCOUNTS!$L380,\"_\",ACCOUNTS!P380),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q380<>\"\",CONCATENATE(ACCOUNTS!$L380,\"_\",ACCOUNTS!Q380),\" \")","v":"F_SALES_DIR926_SALES"},{"$f":"IF(ACCOUNTS!R380<>\"\",CONCATENATE(ACCOUNTS!$L380,\"_\",ACCOUNTS!R380),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A381","v":926},{"$f":"ACCOUNTS!B381","v":"Benefits - DIR Transport"},{"$f":"ACCOUNTS!C381","v":92481.453512402222},0,{"$f":"IF(ACCOUNTS!$M381=\"\",0,$C381*(INDEX(INDIRECT(ACCOUNTS!$M381),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M381=\"\",0,$C381*(INDEX(INDIRECT(ACCOUNTS!$M381),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M381=\"\",0,$C381*(INDEX(INDIRECT(ACCOUNTS!$M381),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M381=\"\",0,$C381*(INDEX(INDIRECT(ACCOUNTS!$M381),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M381=\"\",0,$C381*(INDEX(INDIRECT(ACCOUNTS!$M381),1,I$2)))","v":92481.453512402222},null,null,{"$f":"IF(ACCOUNTS!$U381=\"\",0,$C381)","v":0},null,{"$f":"IF(ACCOUNTS!N381<>\"\",CONCATENATE(ACCOUNTS!$L381,\"_\",ACCOUNTS!N381),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O381<>\"\",CONCATENATE(ACCOUNTS!$L381,\"_\",ACCOUNTS!O381),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P381<>\"\",CONCATENATE(ACCOUNTS!$L381,\"_\",ACCOUNTS!P381),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q381<>\"\",CONCATENATE(ACCOUNTS!$L381,\"_\",ACCOUNTS!Q381),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R381<>\"\",CONCATENATE(ACCOUNTS!$L381,\"_\",ACCOUNTS!R381),\" \")","v":"F_TRNSP_DIR926_TRNSPT"}]
[{"$f":"ACCOUNTS!A382","v":926},{"$f":"ACCOUNTS!B382","v":"Benefits - DIR Sales Procurement"},{"$f":"ACCOUNTS!C382","v":0},0,{"$f":"IF(ACCOUNTS!$M382=\"\",0,$C382*(INDEX(INDIRECT(ACCOUNTS!$M382),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M382=\"\",0,$C382*(INDEX(INDIRECT(ACCOUNTS!$M382),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M382=\"\",0,$C382*(INDEX(INDIRECT(ACCOUNTS!$M382),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M382=\"\",0,$C382*(INDEX(INDIRECT(ACCOUNTS!$M382),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M382=\"\",0,$C382*(INDEX(INDIRECT(ACCOUNTS!$M382),1,I$2)))","v":0},null,null,{"$f":"IF(ACCOUNTS!$U382=\"\",0,$C382)","v":0},null,{"$f":"IF(ACCOUNTS!N382<>\"\",CONCATENATE(ACCOUNTS!$L382,\"_\",ACCOUNTS!N382),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O382<>\"\",CONCATENATE(ACCOUNTS!$L382,\"_\",ACCOUNTS!O382),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P382<>\"\",CONCATENATE(ACCOUNTS!$L382,\"_\",ACCOUNTS!P382),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q382<>\"\",CONCATENATE(ACCOUNTS!$L382,\"_\",ACCOUNTS!Q382),\" \")","v":"F_SALES_DIR_CUSTXT"},{"$f":"IF(ACCOUNTS!R382<>\"\",CONCATENATE(ACCOUNTS!$L382,\"_\",ACCOUNTS!R382),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A383","v":926},{"$f":"ACCOUNTS!B383","v":"Benefit - DIR Rental"},{"$f":"ACCOUNTS!C383","v":96516.88479118979},0,{"$f":"IF(ACCOUNTS!$M383=\"\",0,$C383*(INDEX(INDIRECT(ACCOUNTS!$M383),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M383=\"\",0,$C383*(INDEX(INDIRECT(ACCOUNTS!$M383),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M383=\"\",0,$C383*(INDEX(INDIRECT(ACCOUNTS!$M383),1,G$2)))","v":96516.88479118979},{"$f":"IF(ACCOUNTS!$M383=\"\",0,$C383*(INDEX(INDIRECT(ACCOUNTS!$M383),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M383=\"\",0,$C383*(INDEX(INDIRECT(ACCOUNTS!$M383),1,I$2)))","v":0},null,null,{"$f":"IF(ACCOUNTS!$U383=\"\",0,$C383)","v":0},null,{"$f":"IF(ACCOUNTS!N383<>\"\",CONCATENATE(ACCOUNTS!$L383,\"_\",ACCOUNTS!N383),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O383<>\"\",CONCATENATE(ACCOUNTS!$L383,\"_\",ACCOUNTS!O383),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P383<>\"\",CONCATENATE(ACCOUNTS!$L383,\"_\",ACCOUNTS!P383),\" \")","v":"F_DISTR_DIR_386"},{"$f":"IF(ACCOUNTS!Q383<>\"\",CONCATENATE(ACCOUNTS!$L383,\"_\",ACCOUNTS!Q383),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R383<>\"\",CONCATENATE(ACCOUNTS!$L383,\"_\",ACCOUNTS!R383),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A384","v":926},{"$f":"ACCOUNTS!B384","v":"Emp Pension & Benefits"},{"$f":"ACCOUNTS!C384","v":14924011.060835885},0,{"$f":"IF(ACCOUNTS!$M384=\"\",0,$C384*(INDEX(INDIRECT(ACCOUNTS!$M384),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M384=\"\",0,$C384*(INDEX(INDIRECT(ACCOUNTS!$M384),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M384=\"\",0,$C384*(INDEX(INDIRECT(ACCOUNTS!$M384),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M384=\"\",0,$C384*(INDEX(INDIRECT(ACCOUNTS!$M384),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M384=\"\",0,$C384*(INDEX(INDIRECT(ACCOUNTS!$M384),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M384=\"\",0,$C384*(INDEX(INDIRECT(ACCOUNTS!$M384),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U384=\"\",0,$C384)","v":14924011.060835885},null,{"$f":"IF(ACCOUNTS!N384<>\"\",CONCATENATE(ACCOUNTS!$L384,\"_\",ACCOUNTS!N384),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O384<>\"\",CONCATENATE(ACCOUNTS!$L384,\"_\",ACCOUNTS!O384),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P384<>\"\",CONCATENATE(ACCOUNTS!$L384,\"_\",ACCOUNTS!P384),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q384<>\"\",CONCATENATE(ACCOUNTS!$L384,\"_\",ACCOUNTS!Q384),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R384<>\"\",CONCATENATE(ACCOUNTS!$L384,\"_\",ACCOUNTS!R384),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S384<>\"\",CONCATENATE(ACCOUNTS!$L384,\"_\",ACCOUNTS!S384),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A385","v":928},{"$f":"ACCOUNTS!B385","v":"Regulatory Commission Expense"},{"$f":"ACCOUNTS!C385","v":1725066.0131764845},0,{"$f":"IF(ACCOUNTS!$M385=\"\",0,$C385*(INDEX(INDIRECT(ACCOUNTS!$M385),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M385=\"\",0,$C385*(INDEX(INDIRECT(ACCOUNTS!$M385),1,F$2)))","v":1725066.0131764845},{"$f":"IF(ACCOUNTS!$M385=\"\",0,$C385*(INDEX(INDIRECT(ACCOUNTS!$M385),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M385=\"\",0,$C385*(INDEX(INDIRECT(ACCOUNTS!$M385),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M385=\"\",0,$C385*(INDEX(INDIRECT(ACCOUNTS!$M385),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M385=\"\",0,$C385*(INDEX(INDIRECT(ACCOUNTS!$M385),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U385=\"\",0,$C385)","v":0},null,{"$f":"IF(ACCOUNTS!N385<>\"\",CONCATENATE(ACCOUNTS!$L385,\"_\",ACCOUNTS!N385),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O385<>\"\",CONCATENATE(ACCOUNTS!$L385,\"_\",ACCOUNTS!O385),\" \")","v":"F_DISTR_STRREV"},{"$f":"IF(ACCOUNTS!P385<>\"\",CONCATENATE(ACCOUNTS!$L385,\"_\",ACCOUNTS!P385),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q385<>\"\",CONCATENATE(ACCOUNTS!$L385,\"_\",ACCOUNTS!Q385),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R385<>\"\",CONCATENATE(ACCOUNTS!$L385,\"_\",ACCOUNTS!R385),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S385<>\"\",CONCATENATE(ACCOUNTS!$L385,\"_\",ACCOUNTS!S385),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A386","v":928},"Regulatory Commission Expense - Other Revenue",{"$f":"ACCOUNTS!C386","v":20270.441787454762},{"$f":"SUM(E386:L386)-C386","v":0},{"$f":"IF(ACCOUNTS!$M386=\"\",0,$C386*(INDEX(INDIRECT(ACCOUNTS!$M386),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M386=\"\",0,$C386*(INDEX(INDIRECT(ACCOUNTS!$M386),1,F$2)))","v":20270.441787454762},{"$f":"IF(ACCOUNTS!$M386=\"\",0,$C386*(INDEX(INDIRECT(ACCOUNTS!$M386),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M386=\"\",0,$C386*(INDEX(INDIRECT(ACCOUNTS!$M386),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M386=\"\",0,$C386*(INDEX(INDIRECT(ACCOUNTS!$M386),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M386=\"\",0,$C386*(INDEX(INDIRECT(ACCOUNTS!$M386),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U386=\"\",0,$C386)","v":0},null,{"$f":"IF(ACCOUNTS!N386<>\"\",CONCATENATE(ACCOUNTS!$L386,\"_\",ACCOUNTS!N386),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O386<>\"\",CONCATENATE(ACCOUNTS!$L386,\"_\",ACCOUNTS!O386),\" \")","v":"F_DISTR_OTHREV"},{"$f":"IF(ACCOUNTS!P386<>\"\",CONCATENATE(ACCOUNTS!$L386,\"_\",ACCOUNTS!P386),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q386<>\"\",CONCATENATE(ACCOUNTS!$L386,\"_\",ACCOUNTS!Q386),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R386<>\"\",CONCATENATE(ACCOUNTS!$L386,\"_\",ACCOUNTS!R386),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S386<>\"\",CONCATENATE(ACCOUNTS!$L386,\"_\",ACCOUNTS!S386),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A387","v":928},{"$f":"ACCOUNTS!B387","v":"Reg. Comm. Expense  - Rate Inc Rel"},{"$f":"ACCOUNTS!C387","v":176191.79200000002},0,{"$f":"IF(ACCOUNTS!$M387=\"\",0,$C387*(INDEX(INDIRECT(ACCOUNTS!$M387),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M387=\"\",0,$C387*(INDEX(INDIRECT(ACCOUNTS!$M387),1,F$2)))","v":176191.79200000002},{"$f":"IF(ACCOUNTS!$M387=\"\",0,$C387*(INDEX(INDIRECT(ACCOUNTS!$M387),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M387=\"\",0,$C387*(INDEX(INDIRECT(ACCOUNTS!$M387),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M387=\"\",0,$C387*(INDEX(INDIRECT(ACCOUNTS!$M387),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M387=\"\",0,$C387*(INDEX(INDIRECT(ACCOUNTS!$M387),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U387=\"\",0,$C387)","v":0},null,{"$f":"IF(ACCOUNTS!N387<>\"\",CONCATENATE(ACCOUNTS!$L387,\"_\",ACCOUNTS!N387),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O387<>\"\",CONCATENATE(ACCOUNTS!$L387,\"_\",ACCOUNTS!O387),\" \")","v":"F_DISTR_STRREV"},{"$f":"IF(ACCOUNTS!P387<>\"\",CONCATENATE(ACCOUNTS!$L387,\"_\",ACCOUNTS!P387),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q387<>\"\",CONCATENATE(ACCOUNTS!$L387,\"_\",ACCOUNTS!Q387),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R387<>\"\",CONCATENATE(ACCOUNTS!$L387,\"_\",ACCOUNTS!R387),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S387<>\"\",CONCATENATE(ACCOUNTS!$L387,\"_\",ACCOUNTS!S387),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A388","v":930.1},{"$f":"ACCOUNTS!B388","v":"Gen Advertising Exp"},{"$f":"ACCOUNTS!C388","v":0},0,{"$f":"IF(ACCOUNTS!$M388=\"\",0,$C388*(INDEX(INDIRECT(ACCOUNTS!$M388),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M388=\"\",0,$C388*(INDEX(INDIRECT(ACCOUNTS!$M388),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M388=\"\",0,$C388*(INDEX(INDIRECT(ACCOUNTS!$M388),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M388=\"\",0,$C388*(INDEX(INDIRECT(ACCOUNTS!$M388),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M388=\"\",0,$C388*(INDEX(INDIRECT(ACCOUNTS!$M388),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M388=\"\",0,$C388*(INDEX(INDIRECT(ACCOUNTS!$M388),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U388=\"\",0,$C388)","v":0},null,{"$f":"IF(ACCOUNTS!N388<>\"\",CONCATENATE(ACCOUNTS!$L388,\"_\",ACCOUNTS!N388),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O388<>\"\",CONCATENATE(ACCOUNTS!$L388,\"_\",ACCOUNTS!O388),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P388<>\"\",CONCATENATE(ACCOUNTS!$L388,\"_\",ACCOUNTS!P388),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q388<>\"\",CONCATENATE(ACCOUNTS!$L388,\"_\",ACCOUNTS!Q388),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R388<>\"\",CONCATENATE(ACCOUNTS!$L388,\"_\",ACCOUNTS!R388),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S388<>\"\",CONCATENATE(ACCOUNTS!$L388,\"_\",ACCOUNTS!S388),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A389","v":930.2},{"$f":"ACCOUNTS!B389","v":"Misc. General Expenses"},{"$f":"ACCOUNTS!C389","v":2944374.7734988453},0,{"$f":"IF(ACCOUNTS!$M389=\"\",0,$C389*(INDEX(INDIRECT(ACCOUNTS!$M389),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M389=\"\",0,$C389*(INDEX(INDIRECT(ACCOUNTS!$M389),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M389=\"\",0,$C389*(INDEX(INDIRECT(ACCOUNTS!$M389),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M389=\"\",0,$C389*(INDEX(INDIRECT(ACCOUNTS!$M389),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M389=\"\",0,$C389*(INDEX(INDIRECT(ACCOUNTS!$M389),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M389=\"\",0,$C389*(INDEX(INDIRECT(ACCOUNTS!$M389),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U389=\"\",0,$C389)","v":2944374.7734988453},null,{"$f":"IF(ACCOUNTS!N389<>\"\",CONCATENATE(ACCOUNTS!$L389,\"_\",ACCOUNTS!N389),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O389<>\"\",CONCATENATE(ACCOUNTS!$L389,\"_\",ACCOUNTS!O389),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P389<>\"\",CONCATENATE(ACCOUNTS!$L389,\"_\",ACCOUNTS!P389),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q389<>\"\",CONCATENATE(ACCOUNTS!$L389,\"_\",ACCOUNTS!Q389),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R389<>\"\",CONCATENATE(ACCOUNTS!$L389,\"_\",ACCOUNTS!R389),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S389<>\"\",CONCATENATE(ACCOUNTS!$L389,\"_\",ACCOUNTS!S389),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A390","v":931},{"$f":"ACCOUNTS!B390","v":"Rents"},{"$f":"ACCOUNTS!C390","v":2564261.91392205},0,{"$f":"IF(ACCOUNTS!$M390=\"\",0,$C390*(INDEX(INDIRECT(ACCOUNTS!$M390),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M390=\"\",0,$C390*(INDEX(INDIRECT(ACCOUNTS!$M390),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M390=\"\",0,$C390*(INDEX(INDIRECT(ACCOUNTS!$M390),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M390=\"\",0,$C390*(INDEX(INDIRECT(ACCOUNTS!$M390),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M390=\"\",0,$C390*(INDEX(INDIRECT(ACCOUNTS!$M390),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M390=\"\",0,$C390*(INDEX(INDIRECT(ACCOUNTS!$M390),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U390=\"\",0,$C390)","v":2564261.91392205},null,{"$f":"IF(ACCOUNTS!N390<>\"\",CONCATENATE(ACCOUNTS!$L390,\"_\",ACCOUNTS!N390),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O390<>\"\",CONCATENATE(ACCOUNTS!$L390,\"_\",ACCOUNTS!O390),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P390<>\"\",CONCATENATE(ACCOUNTS!$L390,\"_\",ACCOUNTS!P390),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q390<>\"\",CONCATENATE(ACCOUNTS!$L390,\"_\",ACCOUNTS!Q390),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R390<>\"\",CONCATENATE(ACCOUNTS!$L390,\"_\",ACCOUNTS!R390),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S390<>\"\",CONCATENATE(ACCOUNTS!$L390,\"_\",ACCOUNTS!S390),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A391","v":932},{"$f":"ACCOUNTS!B391","v":"Maint Of General Plant- DIR"},{"$f":"ACCOUNTS!C391","v":0},0,{"$f":"IF(ACCOUNTS!$M391=\"\",0,$C391*(INDEX(INDIRECT(ACCOUNTS!$M391),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M391=\"\",0,$C391*(INDEX(INDIRECT(ACCOUNTS!$M391),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M391=\"\",0,$C391*(INDEX(INDIRECT(ACCOUNTS!$M391),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M391=\"\",0,$C391*(INDEX(INDIRECT(ACCOUNTS!$M391),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M391=\"\",0,$C391*(INDEX(INDIRECT(ACCOUNTS!$M391),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M391=\"\",0,$C391*(INDEX(INDIRECT(ACCOUNTS!$M391),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U391=\"\",0,$C391)","v":0},null,{"$f":"IF(ACCOUNTS!N391<>\"\",CONCATENATE(ACCOUNTS!$L391,\"_\",ACCOUNTS!N391),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O391<>\"\",CONCATENATE(ACCOUNTS!$L391,\"_\",ACCOUNTS!O391),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P391<>\"\",CONCATENATE(ACCOUNTS!$L391,\"_\",ACCOUNTS!P391),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q391<>\"\",CONCATENATE(ACCOUNTS!$L391,\"_\",ACCOUNTS!Q391),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R391<>\"\",CONCATENATE(ACCOUNTS!$L391,\"_\",ACCOUNTS!R391),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S391<>\"\",CONCATENATE(ACCOUNTS!$L391,\"_\",ACCOUNTS!S391),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A392","v":932},{"$f":"ACCOUNTS!B392","v":"Maint Of General Plant- Gas"},{"$f":"ACCOUNTS!C392","v":1198541.3345693217},0,{"$f":"IF(ACCOUNTS!$M392=\"\",0,$C392*(INDEX(INDIRECT(ACCOUNTS!$M392),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M392=\"\",0,$C392*(INDEX(INDIRECT(ACCOUNTS!$M392),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M392=\"\",0,$C392*(INDEX(INDIRECT(ACCOUNTS!$M392),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M392=\"\",0,$C392*(INDEX(INDIRECT(ACCOUNTS!$M392),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M392=\"\",0,$C392*(INDEX(INDIRECT(ACCOUNTS!$M392),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M392=\"\",0,$C392*(INDEX(INDIRECT(ACCOUNTS!$M392),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U392=\"\",0,$C392)","v":1198541.3345693217},null,{"$f":"IF(ACCOUNTS!N392<>\"\",CONCATENATE(ACCOUNTS!$L392,\"_\",ACCOUNTS!N392),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O392<>\"\",CONCATENATE(ACCOUNTS!$L392,\"_\",ACCOUNTS!O392),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P392<>\"\",CONCATENATE(ACCOUNTS!$L392,\"_\",ACCOUNTS!P392),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q392<>\"\",CONCATENATE(ACCOUNTS!$L392,\"_\",ACCOUNTS!Q392),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R392<>\"\",CONCATENATE(ACCOUNTS!$L392,\"_\",ACCOUNTS!R392),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S392<>\"\",CONCATENATE(ACCOUNTS!$L392,\"_\",ACCOUNTS!S392),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A393","v":935},{"$f":"ACCOUNTS!B393","v":"Maint Of General Plant- Common"},{"$f":"ACCOUNTS!C393","v":7997339.9010601211},0,{"$f":"IF(ACCOUNTS!$M393=\"\",0,$C393*(INDEX(INDIRECT(ACCOUNTS!$M393),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M393=\"\",0,$C393*(INDEX(INDIRECT(ACCOUNTS!$M393),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M393=\"\",0,$C393*(INDEX(INDIRECT(ACCOUNTS!$M393),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M393=\"\",0,$C393*(INDEX(INDIRECT(ACCOUNTS!$M393),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M393=\"\",0,$C393*(INDEX(INDIRECT(ACCOUNTS!$M393),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M393=\"\",0,$C393*(INDEX(INDIRECT(ACCOUNTS!$M393),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U393=\"\",0,$C393)","v":7997339.9010601211},null,{"$f":"IF(ACCOUNTS!N393<>\"\",CONCATENATE(ACCOUNTS!$L393,\"_\",ACCOUNTS!N393),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O393<>\"\",CONCATENATE(ACCOUNTS!$L393,\"_\",ACCOUNTS!O393),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P393<>\"\",CONCATENATE(ACCOUNTS!$L393,\"_\",ACCOUNTS!P393),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q393<>\"\",CONCATENATE(ACCOUNTS!$L393,\"_\",ACCOUNTS!Q393),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R393<>\"\",CONCATENATE(ACCOUNTS!$L393,\"_\",ACCOUNTS!R393),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S393<>\"\",CONCATENATE(ACCOUNTS!$L393,\"_\",ACCOUNTS!S393),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B394","v":"Sub-total"},{"$f":"SUM(C370:C393)","v":60170595.610409051},{"$f":"SUM(E394:L394)-C394","v":0},{"$f":"SUM(E370:E393)","v":0},1921528.2469639392,96516.88479118979,799286.36755140801,92481.453512402222,0,null,{"$f":"SUM(L370:L393)","v":57260782.657590114}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B396","v":"TOTAL O & M EXPENSES"},{"$f":"SUM(C394,C367,C359,C348,C333,C305,C294,C281,C257,C245)","v":159038404.08635572},0,{"$f":"SUM(E394,E367,E359,E348,E333,E305,E294,E281,E257,E245)","v":2237639.611047097},5514316.4566524643,15687626.552629109,16277488.544997916,492193.64516535,0,null,{"$f":"SUM(L394,L367,L359,L348,L333,L305,L294,L281,L257,L245)","v":118829139.27586375}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A398","v":"Labor O & M Expenses"},null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B400","v":"Production Expense - Labor"},null,0]
[{"$f":"ACCOUNTS!A401","v":710},{"$f":"ACCOUNTS!B401","v":"Oper. Supervision and Engineering"},{"$f":"ACCOUNTS!C401","v":0},0,{"$f":"IF(ACCOUNTS!$M401=\"\",0,$C401*(INDEX(INDIRECT(ACCOUNTS!$M401),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M401=\"\",0,$C401*(INDEX(INDIRECT(ACCOUNTS!$M401),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M401=\"\",0,$C401*(INDEX(INDIRECT(ACCOUNTS!$M401),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M401=\"\",0,$C401*(INDEX(INDIRECT(ACCOUNTS!$M401),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M401=\"\",0,$C401*(INDEX(INDIRECT(ACCOUNTS!$M401),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M401=\"\",0,$C401*(INDEX(INDIRECT(ACCOUNTS!$M401),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U401=\"\",0,$C401)","v":0},null,{"$f":"IF(ACCOUNTS!N401<>\"\",CONCATENATE(ACCOUNTS!$L401,\"_\",ACCOUNTS!N401),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O401<>\"\",CONCATENATE(ACCOUNTS!$L401,\"_\",ACCOUNTS!O401),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P401<>\"\",CONCATENATE(ACCOUNTS!$L401,\"_\",ACCOUNTS!P401),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q401<>\"\",CONCATENATE(ACCOUNTS!$L401,\"_\",ACCOUNTS!Q401),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R401<>\"\",CONCATENATE(ACCOUNTS!$L401,\"_\",ACCOUNTS!R401),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S401<>\"\",CONCATENATE(ACCOUNTS!$L401,\"_\",ACCOUNTS!S401),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A402","v":717},{"$f":"ACCOUNTS!B402","v":"LPG Expenses"},{"$f":"ACCOUNTS!C402","v":93145.827811614654},0,{"$f":"IF(ACCOUNTS!$M402=\"\",0,$C402*(INDEX(INDIRECT(ACCOUNTS!$M402),1,E$2)))","v":93145.827811614654},{"$f":"IF(ACCOUNTS!$M402=\"\",0,$C402*(INDEX(INDIRECT(ACCOUNTS!$M402),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M402=\"\",0,$C402*(INDEX(INDIRECT(ACCOUNTS!$M402),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M402=\"\",0,$C402*(INDEX(INDIRECT(ACCOUNTS!$M402),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M402=\"\",0,$C402*(INDEX(INDIRECT(ACCOUNTS!$M402),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M402=\"\",0,$C402*(INDEX(INDIRECT(ACCOUNTS!$M402),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U402=\"\",0,$C402)","v":0},null,{"$f":"IF(ACCOUNTS!N402<>\"\",CONCATENATE(ACCOUNTS!$L402,\"_\",ACCOUNTS!N402),\" \")","v":"F_PRODU_PDAYXT"},{"$f":"IF(ACCOUNTS!O402<>\"\",CONCATENATE(ACCOUNTS!$L402,\"_\",ACCOUNTS!O402),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P402<>\"\",CONCATENATE(ACCOUNTS!$L402,\"_\",ACCOUNTS!P402),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q402<>\"\",CONCATENATE(ACCOUNTS!$L402,\"_\",ACCOUNTS!Q402),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R402<>\"\",CONCATENATE(ACCOUNTS!$L402,\"_\",ACCOUNTS!R402),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S402<>\"\",CONCATENATE(ACCOUNTS!$L402,\"_\",ACCOUNTS!S402),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A403","v":735},{"$f":"ACCOUNTS!B403","v":"Misc. Production Expenses"},{"$f":"ACCOUNTS!C403","v":0},0,{"$f":"IF(ACCOUNTS!$M403=\"\",0,$C403*(INDEX(INDIRECT(ACCOUNTS!$M403),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M403=\"\",0,$C403*(INDEX(INDIRECT(ACCOUNTS!$M403),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M403=\"\",0,$C403*(INDEX(INDIRECT(ACCOUNTS!$M403),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M403=\"\",0,$C403*(INDEX(INDIRECT(ACCOUNTS!$M403),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M403=\"\",0,$C403*(INDEX(INDIRECT(ACCOUNTS!$M403),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M403=\"\",0,$C403*(INDEX(INDIRECT(ACCOUNTS!$M403),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U403=\"\",0,$C403)","v":0},null,{"$f":"IF(ACCOUNTS!N403<>\"\",CONCATENATE(ACCOUNTS!$L403,\"_\",ACCOUNTS!N403),\" \")","v":"F_PRODU_PDAYXT"},{"$f":"IF(ACCOUNTS!O403<>\"\",CONCATENATE(ACCOUNTS!$L403,\"_\",ACCOUNTS!O403),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P403<>\"\",CONCATENATE(ACCOUNTS!$L403,\"_\",ACCOUNTS!P403),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q403<>\"\",CONCATENATE(ACCOUNTS!$L403,\"_\",ACCOUNTS!Q403),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R403<>\"\",CONCATENATE(ACCOUNTS!$L403,\"_\",ACCOUNTS!R403),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S403<>\"\",CONCATENATE(ACCOUNTS!$L403,\"_\",ACCOUNTS!S403),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A404","v":741},{"$f":"ACCOUNTS!B404","v":"Maint. Structures and Improvements"},{"$f":"ACCOUNTS!C404","v":0},0,{"$f":"IF(ACCOUNTS!$M404=\"\",0,$C404*(INDEX(INDIRECT(ACCOUNTS!$M404),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M404=\"\",0,$C404*(INDEX(INDIRECT(ACCOUNTS!$M404),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M404=\"\",0,$C404*(INDEX(INDIRECT(ACCOUNTS!$M404),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M404=\"\",0,$C404*(INDEX(INDIRECT(ACCOUNTS!$M404),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M404=\"\",0,$C404*(INDEX(INDIRECT(ACCOUNTS!$M404),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M404=\"\",0,$C404*(INDEX(INDIRECT(ACCOUNTS!$M404),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U404=\"\",0,$C404)","v":0},null,{"$f":"IF(ACCOUNTS!N404<>\"\",CONCATENATE(ACCOUNTS!$L404,\"_\",ACCOUNTS!N404),\" \")","v":"F_PRODU_PDAYXT"},{"$f":"IF(ACCOUNTS!O404<>\"\",CONCATENATE(ACCOUNTS!$L404,\"_\",ACCOUNTS!O404),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P404<>\"\",CONCATENATE(ACCOUNTS!$L404,\"_\",ACCOUNTS!P404),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q404<>\"\",CONCATENATE(ACCOUNTS!$L404,\"_\",ACCOUNTS!Q404),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R404<>\"\",CONCATENATE(ACCOUNTS!$L404,\"_\",ACCOUNTS!R404),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S404<>\"\",CONCATENATE(ACCOUNTS!$L404,\"_\",ACCOUNTS!S404),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A405","v":742},{"$f":"ACCOUNTS!B405","v":"Maint. Production Equipment"},{"$f":"ACCOUNTS!C405","v":0},0,{"$f":"IF(ACCOUNTS!$M405=\"\",0,$C405*(INDEX(INDIRECT(ACCOUNTS!$M405),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M405=\"\",0,$C405*(INDEX(INDIRECT(ACCOUNTS!$M405),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M405=\"\",0,$C405*(INDEX(INDIRECT(ACCOUNTS!$M405),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M405=\"\",0,$C405*(INDEX(INDIRECT(ACCOUNTS!$M405),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M405=\"\",0,$C405*(INDEX(INDIRECT(ACCOUNTS!$M405),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M405=\"\",0,$C405*(INDEX(INDIRECT(ACCOUNTS!$M405),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U405=\"\",0,$C405)","v":0},null,{"$f":"IF(ACCOUNTS!N405<>\"\",CONCATENATE(ACCOUNTS!$L405,\"_\",ACCOUNTS!N405),\" \")","v":"F_PRODU_PDAYXT"},{"$f":"IF(ACCOUNTS!O405<>\"\",CONCATENATE(ACCOUNTS!$L405,\"_\",ACCOUNTS!O405),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P405<>\"\",CONCATENATE(ACCOUNTS!$L405,\"_\",ACCOUNTS!P405),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q405<>\"\",CONCATENATE(ACCOUNTS!$L405,\"_\",ACCOUNTS!Q405),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R405<>\"\",CONCATENATE(ACCOUNTS!$L405,\"_\",ACCOUNTS!R405),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S405<>\"\",CONCATENATE(ACCOUNTS!$L405,\"_\",ACCOUNTS!S405),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A406","v":"~"},{"$f":"ACCOUNTS!B406","v":"~"},{"$f":"ACCOUNTS!C406","v":0},0,{"$f":"IF(ACCOUNTS!$M406=\"\",0,$C406*(INDEX(INDIRECT(ACCOUNTS!$M406),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M406=\"\",0,$C406*(INDEX(INDIRECT(ACCOUNTS!$M406),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M406=\"\",0,$C406*(INDEX(INDIRECT(ACCOUNTS!$M406),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M406=\"\",0,$C406*(INDEX(INDIRECT(ACCOUNTS!$M406),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M406=\"\",0,$C406*(INDEX(INDIRECT(ACCOUNTS!$M406),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M406=\"\",0,$C406*(INDEX(INDIRECT(ACCOUNTS!$M406),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U406=\"\",0,$C406)","v":0},null,{"$f":"IF(ACCOUNTS!N406<>\"\",CONCATENATE(ACCOUNTS!$L406,\"_\",ACCOUNTS!N406),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O406<>\"\",CONCATENATE(ACCOUNTS!$L406,\"_\",ACCOUNTS!O406),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P406<>\"\",CONCATENATE(ACCOUNTS!$L406,\"_\",ACCOUNTS!P406),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q406<>\"\",CONCATENATE(ACCOUNTS!$L406,\"_\",ACCOUNTS!Q406),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R406<>\"\",CONCATENATE(ACCOUNTS!$L406,\"_\",ACCOUNTS!R406),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S406<>\"\",CONCATENATE(ACCOUNTS!$L406,\"_\",ACCOUNTS!S406),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A407","v":"~"},{"$f":"ACCOUNTS!B407","v":"~"},{"$f":"ACCOUNTS!C407","v":0},0,{"$f":"IF(ACCOUNTS!$M407=\"\",0,$C407*(INDEX(INDIRECT(ACCOUNTS!$M407),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M407=\"\",0,$C407*(INDEX(INDIRECT(ACCOUNTS!$M407),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M407=\"\",0,$C407*(INDEX(INDIRECT(ACCOUNTS!$M407),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M407=\"\",0,$C407*(INDEX(INDIRECT(ACCOUNTS!$M407),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M407=\"\",0,$C407*(INDEX(INDIRECT(ACCOUNTS!$M407),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M407=\"\",0,$C407*(INDEX(INDIRECT(ACCOUNTS!$M407),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U407=\"\",0,$C407)","v":0},null,{"$f":"IF(ACCOUNTS!N407<>\"\",CONCATENATE(ACCOUNTS!$L407,\"_\",ACCOUNTS!N407),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O407<>\"\",CONCATENATE(ACCOUNTS!$L407,\"_\",ACCOUNTS!O407),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P407<>\"\",CONCATENATE(ACCOUNTS!$L407,\"_\",ACCOUNTS!P407),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q407<>\"\",CONCATENATE(ACCOUNTS!$L407,\"_\",ACCOUNTS!Q407),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R407<>\"\",CONCATENATE(ACCOUNTS!$L407,\"_\",ACCOUNTS!R407),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S407<>\"\",CONCATENATE(ACCOUNTS!$L407,\"_\",ACCOUNTS!S407),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A408","v":"~"},{"$f":"ACCOUNTS!B408","v":"~"},{"$f":"ACCOUNTS!C408","v":0},0,{"$f":"IF(ACCOUNTS!$M408=\"\",0,$C408*(INDEX(INDIRECT(ACCOUNTS!$M408),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M408=\"\",0,$C408*(INDEX(INDIRECT(ACCOUNTS!$M408),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M408=\"\",0,$C408*(INDEX(INDIRECT(ACCOUNTS!$M408),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M408=\"\",0,$C408*(INDEX(INDIRECT(ACCOUNTS!$M408),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M408=\"\",0,$C408*(INDEX(INDIRECT(ACCOUNTS!$M408),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M408=\"\",0,$C408*(INDEX(INDIRECT(ACCOUNTS!$M408),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U408=\"\",0,$C408)","v":0},null,{"$f":"IF(ACCOUNTS!N408<>\"\",CONCATENATE(ACCOUNTS!$L408,\"_\",ACCOUNTS!N408),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O408<>\"\",CONCATENATE(ACCOUNTS!$L408,\"_\",ACCOUNTS!O408),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P408<>\"\",CONCATENATE(ACCOUNTS!$L408,\"_\",ACCOUNTS!P408),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q408<>\"\",CONCATENATE(ACCOUNTS!$L408,\"_\",ACCOUNTS!Q408),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R408<>\"\",CONCATENATE(ACCOUNTS!$L408,\"_\",ACCOUNTS!R408),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S408<>\"\",CONCATENATE(ACCOUNTS!$L408,\"_\",ACCOUNTS!S408),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A409","v":"~"},{"$f":"ACCOUNTS!B409","v":"~"},{"$f":"ACCOUNTS!C409","v":0},0,{"$f":"IF(ACCOUNTS!$M409=\"\",0,$C409*(INDEX(INDIRECT(ACCOUNTS!$M409),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M409=\"\",0,$C409*(INDEX(INDIRECT(ACCOUNTS!$M409),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M409=\"\",0,$C409*(INDEX(INDIRECT(ACCOUNTS!$M409),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M409=\"\",0,$C409*(INDEX(INDIRECT(ACCOUNTS!$M409),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M409=\"\",0,$C409*(INDEX(INDIRECT(ACCOUNTS!$M409),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M409=\"\",0,$C409*(INDEX(INDIRECT(ACCOUNTS!$M409),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U409=\"\",0,$C409)","v":0},null,{"$f":"IF(ACCOUNTS!N409<>\"\",CONCATENATE(ACCOUNTS!$L409,\"_\",ACCOUNTS!N409),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O409<>\"\",CONCATENATE(ACCOUNTS!$L409,\"_\",ACCOUNTS!O409),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P409<>\"\",CONCATENATE(ACCOUNTS!$L409,\"_\",ACCOUNTS!P409),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q409<>\"\",CONCATENATE(ACCOUNTS!$L409,\"_\",ACCOUNTS!Q409),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R409<>\"\",CONCATENATE(ACCOUNTS!$L409,\"_\",ACCOUNTS!R409),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S409<>\"\",CONCATENATE(ACCOUNTS!$L409,\"_\",ACCOUNTS!S409),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B410","v":"Sub-total"},{"$f":"SUM(C401:C409)","v":93145.827811614654},0,{"$f":"SUM(E401:E409)","v":93145.827811614654},0,0,0,0,0,null,{"$f":"SUM(L401:L409)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B412","v":"Other Gas Supply Expenses"},null,{"$f":"SUM(E412:L412)-C412","v":0}]
[{"$f":"ACCOUNTS!A413","v":807.2},{"$f":"ACCOUNTS!B413","v":"Purchased Gas Expense"},{"$f":"ACCOUNTS!C413","v":0},0,{"$f":"IF(ACCOUNTS!$M413=\"\",0,$C413*(INDEX(INDIRECT(ACCOUNTS!$M413),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M413=\"\",0,$C413*(INDEX(INDIRECT(ACCOUNTS!$M413),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M413=\"\",0,$C413*(INDEX(INDIRECT(ACCOUNTS!$M413),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M413=\"\",0,$C413*(INDEX(INDIRECT(ACCOUNTS!$M413),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M413=\"\",0,$C413*(INDEX(INDIRECT(ACCOUNTS!$M413),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M413=\"\",0,$C413*(INDEX(INDIRECT(ACCOUNTS!$M413),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U413=\"\",0,$C413)","v":0},null,{"$f":"IF(ACCOUNTS!N413<>\"\",CONCATENATE(ACCOUNTS!$L413,\"_\",ACCOUNTS!N413),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O413<>\"\",CONCATENATE(ACCOUNTS!$L413,\"_\",ACCOUNTS!O413),\" \")","v":"F_PRODU_COM_1"},{"$f":"IF(ACCOUNTS!P413<>\"\",CONCATENATE(ACCOUNTS!$L413,\"_\",ACCOUNTS!P413),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q413<>\"\",CONCATENATE(ACCOUNTS!$L413,\"_\",ACCOUNTS!Q413),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R413<>\"\",CONCATENATE(ACCOUNTS!$L413,\"_\",ACCOUNTS!R413),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S413<>\"\",CONCATENATE(ACCOUNTS!$L413,\"_\",ACCOUNTS!S413),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A414","v":807.4},{"$f":"ACCOUNTS!B414","v":"Purchased Gas Expense"},{"$f":"ACCOUNTS!C414","v":0},0,{"$f":"IF(ACCOUNTS!$M414=\"\",0,$C414*(INDEX(INDIRECT(ACCOUNTS!$M414),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M414=\"\",0,$C414*(INDEX(INDIRECT(ACCOUNTS!$M414),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M414=\"\",0,$C414*(INDEX(INDIRECT(ACCOUNTS!$M414),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M414=\"\",0,$C414*(INDEX(INDIRECT(ACCOUNTS!$M414),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M414=\"\",0,$C414*(INDEX(INDIRECT(ACCOUNTS!$M414),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M414=\"\",0,$C414*(INDEX(INDIRECT(ACCOUNTS!$M414),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U414=\"\",0,$C414)","v":0},null,{"$f":"IF(ACCOUNTS!N414<>\"\",CONCATENATE(ACCOUNTS!$L414,\"_\",ACCOUNTS!N414),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O414<>\"\",CONCATENATE(ACCOUNTS!$L414,\"_\",ACCOUNTS!O414),\" \")","v":"F_PRODU_COM1XT_COM"},{"$f":"IF(ACCOUNTS!P414<>\"\",CONCATENATE(ACCOUNTS!$L414,\"_\",ACCOUNTS!P414),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q414<>\"\",CONCATENATE(ACCOUNTS!$L414,\"_\",ACCOUNTS!Q414),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R414<>\"\",CONCATENATE(ACCOUNTS!$L414,\"_\",ACCOUNTS!R414),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S414<>\"\",CONCATENATE(ACCOUNTS!$L414,\"_\",ACCOUNTS!S414),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B415","v":"Sub-total"},{"$f":"SUM(C413:C414)","v":0},0,{"$f":"SUM(E413:E414)","v":0},0,0,0,0,0,null,{"$f":"SUM(L413:L414)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B417","v":"Natural Gas Underground Storage - Labor"},null,0]
[{"$f":"ACCOUNTS!A418","v":0},{"$f":"ACCOUNTS!B418","v":"JP Storage Balancing - DIR"},{"$f":"ACCOUNTS!C418","v":248992.34483251095},0,{"$f":"IF(ACCOUNTS!$M418=\"\",0,$C418*(INDEX(INDIRECT(ACCOUNTS!$M418),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M418=\"\",0,$C418*(INDEX(INDIRECT(ACCOUNTS!$M418),1,F$2)))","v":248992.34483251095},{"$f":"IF(ACCOUNTS!$M418=\"\",0,$C418*(INDEX(INDIRECT(ACCOUNTS!$M418),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M418=\"\",0,$C418*(INDEX(INDIRECT(ACCOUNTS!$M418),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M418=\"\",0,$C418*(INDEX(INDIRECT(ACCOUNTS!$M418),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M418=\"\",0,$C418*(INDEX(INDIRECT(ACCOUNTS!$M418),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U418=\"\",0,$C418)","v":0},null,{"$f":"IF(ACCOUNTS!N418<>\"\",CONCATENATE(ACCOUNTS!$L418,\"_\",ACCOUNTS!N418),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O418<>\"\",CONCATENATE(ACCOUNTS!$L418,\"_\",ACCOUNTS!O418),\" \")","v":"F_STORG_COM_1"},{"$f":"IF(ACCOUNTS!P418<>\"\",CONCATENATE(ACCOUNTS!$L418,\"_\",ACCOUNTS!P418),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q418<>\"\",CONCATENATE(ACCOUNTS!$L418,\"_\",ACCOUNTS!Q418),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R418<>\"\",CONCATENATE(ACCOUNTS!$L418,\"_\",ACCOUNTS!R418),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S418<>\"\",CONCATENATE(ACCOUNTS!$L418,\"_\",ACCOUNTS!S418),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A419","v":814},{"$f":"ACCOUNTS!B419","v":"Operation Supv & Eng"},{"$f":"ACCOUNTS!C419","v":105513.49661034811},0,{"$f":"IF(ACCOUNTS!$M419=\"\",0,$C419*(INDEX(INDIRECT(ACCOUNTS!$M419),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M419=\"\",0,$C419*(INDEX(INDIRECT(ACCOUNTS!$M419),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M419=\"\",0,$C419*(INDEX(INDIRECT(ACCOUNTS!$M419),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M419=\"\",0,$C419*(INDEX(INDIRECT(ACCOUNTS!$M419),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M419=\"\",0,$C419*(INDEX(INDIRECT(ACCOUNTS!$M419),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M419=\"\",0,$C419*(INDEX(INDIRECT(ACCOUNTS!$M419),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U419=\"\",0,$C419)","v":105513.49661034811},null,{"$f":"IF(ACCOUNTS!N419<>\"\",CONCATENATE(ACCOUNTS!$L419,\"_\",ACCOUNTS!N419),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O419<>\"\",CONCATENATE(ACCOUNTS!$L419,\"_\",ACCOUNTS!O419),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P419<>\"\",CONCATENATE(ACCOUNTS!$L419,\"_\",ACCOUNTS!P419),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q419<>\"\",CONCATENATE(ACCOUNTS!$L419,\"_\",ACCOUNTS!Q419),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R419<>\"\",CONCATENATE(ACCOUNTS!$L419,\"_\",ACCOUNTS!R419),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S419<>\"\",CONCATENATE(ACCOUNTS!$L419,\"_\",ACCOUNTS!S419),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A420","v":818},{"$f":"ACCOUNTS!B420","v":"Oper Compressor Sta Exp"},{"$f":"ACCOUNTS!C420","v":135568.42690136452},{"$f":"SUM(E420:L420)-C420","v":0},{"$f":"IF(ACCOUNTS!$M420=\"\",0,$C420*(INDEX(INDIRECT(ACCOUNTS!$M420),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M420=\"\",0,$C420*(INDEX(INDIRECT(ACCOUNTS!$M420),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M420=\"\",0,$C420*(INDEX(INDIRECT(ACCOUNTS!$M420),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M420=\"\",0,$C420*(INDEX(INDIRECT(ACCOUNTS!$M420),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M420=\"\",0,$C420*(INDEX(INDIRECT(ACCOUNTS!$M420),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M420=\"\",0,$C420*(INDEX(INDIRECT(ACCOUNTS!$M420),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U420=\"\",0,$C420)","v":135568.42690136452},null,{"$f":"IF(ACCOUNTS!N420<>\"\",CONCATENATE(ACCOUNTS!$L420,\"_\",ACCOUNTS!N420),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O420<>\"\",CONCATENATE(ACCOUNTS!$L420,\"_\",ACCOUNTS!O420),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P420<>\"\",CONCATENATE(ACCOUNTS!$L420,\"_\",ACCOUNTS!P420),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q420<>\"\",CONCATENATE(ACCOUNTS!$L420,\"_\",ACCOUNTS!Q420),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R420<>\"\",CONCATENATE(ACCOUNTS!$L420,\"_\",ACCOUNTS!R420),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S420<>\"\",CONCATENATE(ACCOUNTS!$L420,\"_\",ACCOUNTS!S420),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A421","v":841},{"$f":"ACCOUNTS!B421","v":"Operating Labor & Expenses"},{"$f":"ACCOUNTS!C421","v":525116.38227398868},0,{"$f":"IF(ACCOUNTS!$M421=\"\",0,$C421*(INDEX(INDIRECT(ACCOUNTS!$M421),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M421=\"\",0,$C421*(INDEX(INDIRECT(ACCOUNTS!$M421),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M421=\"\",0,$C421*(INDEX(INDIRECT(ACCOUNTS!$M421),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M421=\"\",0,$C421*(INDEX(INDIRECT(ACCOUNTS!$M421),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M421=\"\",0,$C421*(INDEX(INDIRECT(ACCOUNTS!$M421),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M421=\"\",0,$C421*(INDEX(INDIRECT(ACCOUNTS!$M421),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U421=\"\",0,$C421)","v":525116.38227398868},null,{"$f":"IF(ACCOUNTS!N421<>\"\",CONCATENATE(ACCOUNTS!$L421,\"_\",ACCOUNTS!N421),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O421<>\"\",CONCATENATE(ACCOUNTS!$L421,\"_\",ACCOUNTS!O421),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P421<>\"\",CONCATENATE(ACCOUNTS!$L421,\"_\",ACCOUNTS!P421),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q421<>\"\",CONCATENATE(ACCOUNTS!$L421,\"_\",ACCOUNTS!Q421),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R421<>\"\",CONCATENATE(ACCOUNTS!$L421,\"_\",ACCOUNTS!R421),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S421<>\"\",CONCATENATE(ACCOUNTS!$L421,\"_\",ACCOUNTS!S421),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A422","v":830},{"$f":"ACCOUNTS!B422","v":"Maint Supv & Engineering"},{"$f":"ACCOUNTS!C422","v":95946.213977141393},0,{"$f":"IF(ACCOUNTS!$M422=\"\",0,$C422*(INDEX(INDIRECT(ACCOUNTS!$M422),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M422=\"\",0,$C422*(INDEX(INDIRECT(ACCOUNTS!$M422),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M422=\"\",0,$C422*(INDEX(INDIRECT(ACCOUNTS!$M422),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M422=\"\",0,$C422*(INDEX(INDIRECT(ACCOUNTS!$M422),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M422=\"\",0,$C422*(INDEX(INDIRECT(ACCOUNTS!$M422),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M422=\"\",0,$C422*(INDEX(INDIRECT(ACCOUNTS!$M422),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U422=\"\",0,$C422)","v":95946.213977141393},null,{"$f":"IF(ACCOUNTS!N422<>\"\",CONCATENATE(ACCOUNTS!$L422,\"_\",ACCOUNTS!N422),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O422<>\"\",CONCATENATE(ACCOUNTS!$L422,\"_\",ACCOUNTS!O422),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P422<>\"\",CONCATENATE(ACCOUNTS!$L422,\"_\",ACCOUNTS!P422),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q422<>\"\",CONCATENATE(ACCOUNTS!$L422,\"_\",ACCOUNTS!Q422),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R422<>\"\",CONCATENATE(ACCOUNTS!$L422,\"_\",ACCOUNTS!R422),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S422<>\"\",CONCATENATE(ACCOUNTS!$L422,\"_\",ACCOUNTS!S422),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A423","v":834},{"$f":"ACCOUNTS!B423","v":"Maint Compressor Sta Equip"},{"$f":"ACCOUNTS!C423","v":72004.168530611671},{"$f":"SUM(E423:L423)-C423","v":0},{"$f":"IF(ACCOUNTS!$M423=\"\",0,$C423*(INDEX(INDIRECT(ACCOUNTS!$M423),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M423=\"\",0,$C423*(INDEX(INDIRECT(ACCOUNTS!$M423),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M423=\"\",0,$C423*(INDEX(INDIRECT(ACCOUNTS!$M423),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M423=\"\",0,$C423*(INDEX(INDIRECT(ACCOUNTS!$M423),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M423=\"\",0,$C423*(INDEX(INDIRECT(ACCOUNTS!$M423),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M423=\"\",0,$C423*(INDEX(INDIRECT(ACCOUNTS!$M423),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U423=\"\",0,$C423)","v":72004.168530611671},null,{"$f":"IF(ACCOUNTS!N423<>\"\",CONCATENATE(ACCOUNTS!$L423,\"_\",ACCOUNTS!N423),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O423<>\"\",CONCATENATE(ACCOUNTS!$L423,\"_\",ACCOUNTS!O423),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P423<>\"\",CONCATENATE(ACCOUNTS!$L423,\"_\",ACCOUNTS!P423),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q423<>\"\",CONCATENATE(ACCOUNTS!$L423,\"_\",ACCOUNTS!Q423),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R423<>\"\",CONCATENATE(ACCOUNTS!$L423,\"_\",ACCOUNTS!R423),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S423<>\"\",CONCATENATE(ACCOUNTS!$L423,\"_\",ACCOUNTS!S423),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A424","v":824},{"$f":"ACCOUNTS!B424","v":"Other Expenses"},{"$f":"ACCOUNTS!C424","v":2536.7994098011163},{"$f":"SUM(E424:L424)-C424","v":0},{"$f":"IF(ACCOUNTS!$M424=\"\",0,$C424*(INDEX(INDIRECT(ACCOUNTS!$M424),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M424=\"\",0,$C424*(INDEX(INDIRECT(ACCOUNTS!$M424),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M424=\"\",0,$C424*(INDEX(INDIRECT(ACCOUNTS!$M424),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M424=\"\",0,$C424*(INDEX(INDIRECT(ACCOUNTS!$M424),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M424=\"\",0,$C424*(INDEX(INDIRECT(ACCOUNTS!$M424),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M424=\"\",0,$C424*(INDEX(INDIRECT(ACCOUNTS!$M424),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U424=\"\",0,$C424)","v":2536.7994098011163},null,{"$f":"IF(ACCOUNTS!N424<>\"\",CONCATENATE(ACCOUNTS!$L424,\"_\",ACCOUNTS!N424),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O424<>\"\",CONCATENATE(ACCOUNTS!$L424,\"_\",ACCOUNTS!O424),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P424<>\"\",CONCATENATE(ACCOUNTS!$L424,\"_\",ACCOUNTS!P424),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q424<>\"\",CONCATENATE(ACCOUNTS!$L424,\"_\",ACCOUNTS!Q424),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R424<>\"\",CONCATENATE(ACCOUNTS!$L424,\"_\",ACCOUNTS!R424),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S424<>\"\",CONCATENATE(ACCOUNTS!$L424,\"_\",ACCOUNTS!S424),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B425","v":"Sub-total"},{"$f":"SUM(C418:C424)","v":1185677.8325357665},0,{"$f":"SUM(E418:E424)","v":0},248992.34483251095,0,0,0,0,null,{"$f":"SUM(L418:L424)","v":936685.48770325561}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B427","v":"Natural Gas Local Storage - Labor"},null,0]
[{"$f":"ACCOUNTS!A428","v":843.2},{"$f":"ACCOUNTS!B428","v":"Maint Struc & Impro"},{"$f":"ACCOUNTS!C428","v":1.2492057903075831},0,{"$f":"IF(ACCOUNTS!$M428=\"\",0,$C428*(INDEX(INDIRECT(ACCOUNTS!$M428),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M428=\"\",0,$C428*(INDEX(INDIRECT(ACCOUNTS!$M428),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M428=\"\",0,$C428*(INDEX(INDIRECT(ACCOUNTS!$M428),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M428=\"\",0,$C428*(INDEX(INDIRECT(ACCOUNTS!$M428),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M428=\"\",0,$C428*(INDEX(INDIRECT(ACCOUNTS!$M428),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M428=\"\",0,$C428*(INDEX(INDIRECT(ACCOUNTS!$M428),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U428=\"\",0,$C428)","v":1.2492057903075831},null,{"$f":"IF(ACCOUNTS!N428<>\"\",CONCATENATE(ACCOUNTS!$L428,\"_\",ACCOUNTS!N428),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O428<>\"\",CONCATENATE(ACCOUNTS!$L428,\"_\",ACCOUNTS!O428),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P428<>\"\",CONCATENATE(ACCOUNTS!$L428,\"_\",ACCOUNTS!P428),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q428<>\"\",CONCATENATE(ACCOUNTS!$L428,\"_\",ACCOUNTS!Q428),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R428<>\"\",CONCATENATE(ACCOUNTS!$L428,\"_\",ACCOUNTS!R428),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S428<>\"\",CONCATENATE(ACCOUNTS!$L428,\"_\",ACCOUNTS!S428),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A429","v":843.3},{"$f":"ACCOUNTS!B429","v":"Maintenance of Gas Holders"},{"$f":"ACCOUNTS!C429","v":0},0,{"$f":"IF(ACCOUNTS!$M429=\"\",0,$C429*(INDEX(INDIRECT(ACCOUNTS!$M429),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M429=\"\",0,$C429*(INDEX(INDIRECT(ACCOUNTS!$M429),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M429=\"\",0,$C429*(INDEX(INDIRECT(ACCOUNTS!$M429),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M429=\"\",0,$C429*(INDEX(INDIRECT(ACCOUNTS!$M429),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M429=\"\",0,$C429*(INDEX(INDIRECT(ACCOUNTS!$M429),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M429=\"\",0,$C429*(INDEX(INDIRECT(ACCOUNTS!$M429),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U429=\"\",0,$C429)","v":0},null,{"$f":"IF(ACCOUNTS!N429<>\"\",CONCATENATE(ACCOUNTS!$L429,\"_\",ACCOUNTS!N429),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O429<>\"\",CONCATENATE(ACCOUNTS!$L429,\"_\",ACCOUNTS!O429),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P429<>\"\",CONCATENATE(ACCOUNTS!$L429,\"_\",ACCOUNTS!P429),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q429<>\"\",CONCATENATE(ACCOUNTS!$L429,\"_\",ACCOUNTS!Q429),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R429<>\"\",CONCATENATE(ACCOUNTS!$L429,\"_\",ACCOUNTS!R429),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S429<>\"\",CONCATENATE(ACCOUNTS!$L429,\"_\",ACCOUNTS!S429),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A430","v":843.6},{"$f":"ACCOUNTS!B430","v":"Maintenance of Vaporizing Equipment"},{"$f":"ACCOUNTS!C430","v":0},0,{"$f":"IF(ACCOUNTS!$M430=\"\",0,$C430*(INDEX(INDIRECT(ACCOUNTS!$M430),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M430=\"\",0,$C430*(INDEX(INDIRECT(ACCOUNTS!$M430),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M430=\"\",0,$C430*(INDEX(INDIRECT(ACCOUNTS!$M430),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M430=\"\",0,$C430*(INDEX(INDIRECT(ACCOUNTS!$M430),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M430=\"\",0,$C430*(INDEX(INDIRECT(ACCOUNTS!$M430),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M430=\"\",0,$C430*(INDEX(INDIRECT(ACCOUNTS!$M430),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U430=\"\",0,$C430)","v":0},null,{"$f":"IF(ACCOUNTS!N430<>\"\",CONCATENATE(ACCOUNTS!$L430,\"_\",ACCOUNTS!N430),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O430<>\"\",CONCATENATE(ACCOUNTS!$L430,\"_\",ACCOUNTS!O430),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P430<>\"\",CONCATENATE(ACCOUNTS!$L430,\"_\",ACCOUNTS!P430),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q430<>\"\",CONCATENATE(ACCOUNTS!$L430,\"_\",ACCOUNTS!Q430),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R430<>\"\",CONCATENATE(ACCOUNTS!$L430,\"_\",ACCOUNTS!R430),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S430<>\"\",CONCATENATE(ACCOUNTS!$L430,\"_\",ACCOUNTS!S430),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A431","v":843.8},{"$f":"ACCOUNTS!B431","v":"Maint Measur & Reg"},{"$f":"ACCOUNTS!C431","v":0},0,{"$f":"IF(ACCOUNTS!$M431=\"\",0,$C431*(INDEX(INDIRECT(ACCOUNTS!$M431),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M431=\"\",0,$C431*(INDEX(INDIRECT(ACCOUNTS!$M431),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M431=\"\",0,$C431*(INDEX(INDIRECT(ACCOUNTS!$M431),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M431=\"\",0,$C431*(INDEX(INDIRECT(ACCOUNTS!$M431),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M431=\"\",0,$C431*(INDEX(INDIRECT(ACCOUNTS!$M431),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M431=\"\",0,$C431*(INDEX(INDIRECT(ACCOUNTS!$M431),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U431=\"\",0,$C431)","v":0},null,{"$f":"IF(ACCOUNTS!N431<>\"\",CONCATENATE(ACCOUNTS!$L431,\"_\",ACCOUNTS!N431),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O431<>\"\",CONCATENATE(ACCOUNTS!$L431,\"_\",ACCOUNTS!O431),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P431<>\"\",CONCATENATE(ACCOUNTS!$L431,\"_\",ACCOUNTS!P431),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q431<>\"\",CONCATENATE(ACCOUNTS!$L431,\"_\",ACCOUNTS!Q431),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R431<>\"\",CONCATENATE(ACCOUNTS!$L431,\"_\",ACCOUNTS!R431),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S431<>\"\",CONCATENATE(ACCOUNTS!$L431,\"_\",ACCOUNTS!S431),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A432","v":843.9},{"$f":"ACCOUNTS!B432","v":"Other Gas Maintenance"},{"$f":"ACCOUNTS!C432","v":0},{"$f":"SUM(E432:L432)-C432","v":0},{"$f":"IF(ACCOUNTS!$M432=\"\",0,$C432*(INDEX(INDIRECT(ACCOUNTS!$M432),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M432=\"\",0,$C432*(INDEX(INDIRECT(ACCOUNTS!$M432),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M432=\"\",0,$C432*(INDEX(INDIRECT(ACCOUNTS!$M432),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M432=\"\",0,$C432*(INDEX(INDIRECT(ACCOUNTS!$M432),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M432=\"\",0,$C432*(INDEX(INDIRECT(ACCOUNTS!$M432),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M432=\"\",0,$C432*(INDEX(INDIRECT(ACCOUNTS!$M432),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U432=\"\",0,$C432)","v":0},null,{"$f":"IF(ACCOUNTS!N432<>\"\",CONCATENATE(ACCOUNTS!$L432,\"_\",ACCOUNTS!N432),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O432<>\"\",CONCATENATE(ACCOUNTS!$L432,\"_\",ACCOUNTS!O432),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P432<>\"\",CONCATENATE(ACCOUNTS!$L432,\"_\",ACCOUNTS!P432),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q432<>\"\",CONCATENATE(ACCOUNTS!$L432,\"_\",ACCOUNTS!Q432),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R432<>\"\",CONCATENATE(ACCOUNTS!$L432,\"_\",ACCOUNTS!R432),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S432<>\"\",CONCATENATE(ACCOUNTS!$L432,\"_\",ACCOUNTS!S432),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A433","v":"~"},{"$f":"ACCOUNTS!B433","v":"~"},{"$f":"ACCOUNTS!C433","v":0},0,{"$f":"IF(ACCOUNTS!$M433=\"\",0,$C433*(INDEX(INDIRECT(ACCOUNTS!$M433),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M433=\"\",0,$C433*(INDEX(INDIRECT(ACCOUNTS!$M433),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M433=\"\",0,$C433*(INDEX(INDIRECT(ACCOUNTS!$M433),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M433=\"\",0,$C433*(INDEX(INDIRECT(ACCOUNTS!$M433),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M433=\"\",0,$C433*(INDEX(INDIRECT(ACCOUNTS!$M433),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M433=\"\",0,$C433*(INDEX(INDIRECT(ACCOUNTS!$M433),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U433=\"\",0,$C433)","v":0},null,{"$f":"IF(ACCOUNTS!N433<>\"\",CONCATENATE(ACCOUNTS!$L433,\"_\",ACCOUNTS!N433),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O433<>\"\",CONCATENATE(ACCOUNTS!$L433,\"_\",ACCOUNTS!O433),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P433<>\"\",CONCATENATE(ACCOUNTS!$L433,\"_\",ACCOUNTS!P433),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q433<>\"\",CONCATENATE(ACCOUNTS!$L433,\"_\",ACCOUNTS!Q433),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R433<>\"\",CONCATENATE(ACCOUNTS!$L433,\"_\",ACCOUNTS!R433),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S433<>\"\",CONCATENATE(ACCOUNTS!$L433,\"_\",ACCOUNTS!S433),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A434","v":"~"},{"$f":"ACCOUNTS!B434","v":"~"},{"$f":"ACCOUNTS!C434","v":0},0,{"$f":"IF(ACCOUNTS!$M434=\"\",0,$C434*(INDEX(INDIRECT(ACCOUNTS!$M434),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M434=\"\",0,$C434*(INDEX(INDIRECT(ACCOUNTS!$M434),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M434=\"\",0,$C434*(INDEX(INDIRECT(ACCOUNTS!$M434),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M434=\"\",0,$C434*(INDEX(INDIRECT(ACCOUNTS!$M434),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M434=\"\",0,$C434*(INDEX(INDIRECT(ACCOUNTS!$M434),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M434=\"\",0,$C434*(INDEX(INDIRECT(ACCOUNTS!$M434),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U434=\"\",0,$C434)","v":0},null,{"$f":"IF(ACCOUNTS!N434<>\"\",CONCATENATE(ACCOUNTS!$L434,\"_\",ACCOUNTS!N434),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O434<>\"\",CONCATENATE(ACCOUNTS!$L434,\"_\",ACCOUNTS!O434),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P434<>\"\",CONCATENATE(ACCOUNTS!$L434,\"_\",ACCOUNTS!P434),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q434<>\"\",CONCATENATE(ACCOUNTS!$L434,\"_\",ACCOUNTS!Q434),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R434<>\"\",CONCATENATE(ACCOUNTS!$L434,\"_\",ACCOUNTS!R434),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S434<>\"\",CONCATENATE(ACCOUNTS!$L434,\"_\",ACCOUNTS!S434),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A435","v":"~"},{"$f":"ACCOUNTS!B435","v":"~"},{"$f":"ACCOUNTS!C435","v":0},0,{"$f":"IF(ACCOUNTS!$M435=\"\",0,$C435*(INDEX(INDIRECT(ACCOUNTS!$M435),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M435=\"\",0,$C435*(INDEX(INDIRECT(ACCOUNTS!$M435),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M435=\"\",0,$C435*(INDEX(INDIRECT(ACCOUNTS!$M435),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M435=\"\",0,$C435*(INDEX(INDIRECT(ACCOUNTS!$M435),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M435=\"\",0,$C435*(INDEX(INDIRECT(ACCOUNTS!$M435),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M435=\"\",0,$C435*(INDEX(INDIRECT(ACCOUNTS!$M435),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U435=\"\",0,$C435)","v":0},null,{"$f":"IF(ACCOUNTS!N435<>\"\",CONCATENATE(ACCOUNTS!$L435,\"_\",ACCOUNTS!N435),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O435<>\"\",CONCATENATE(ACCOUNTS!$L435,\"_\",ACCOUNTS!O435),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P435<>\"\",CONCATENATE(ACCOUNTS!$L435,\"_\",ACCOUNTS!P435),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q435<>\"\",CONCATENATE(ACCOUNTS!$L435,\"_\",ACCOUNTS!Q435),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R435<>\"\",CONCATENATE(ACCOUNTS!$L435,\"_\",ACCOUNTS!R435),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S435<>\"\",CONCATENATE(ACCOUNTS!$L435,\"_\",ACCOUNTS!S435),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A436","v":"~"},{"$f":"ACCOUNTS!B436","v":"~"},{"$f":"ACCOUNTS!C436","v":0},0,{"$f":"IF(ACCOUNTS!$M436=\"\",0,$C436*(INDEX(INDIRECT(ACCOUNTS!$M436),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M436=\"\",0,$C436*(INDEX(INDIRECT(ACCOUNTS!$M436),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M436=\"\",0,$C436*(INDEX(INDIRECT(ACCOUNTS!$M436),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M436=\"\",0,$C436*(INDEX(INDIRECT(ACCOUNTS!$M436),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M436=\"\",0,$C436*(INDEX(INDIRECT(ACCOUNTS!$M436),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M436=\"\",0,$C436*(INDEX(INDIRECT(ACCOUNTS!$M436),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U436=\"\",0,$C436)","v":0},null,{"$f":"IF(ACCOUNTS!N436<>\"\",CONCATENATE(ACCOUNTS!$L436,\"_\",ACCOUNTS!N436),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O436<>\"\",CONCATENATE(ACCOUNTS!$L436,\"_\",ACCOUNTS!O436),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P436<>\"\",CONCATENATE(ACCOUNTS!$L436,\"_\",ACCOUNTS!P436),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q436<>\"\",CONCATENATE(ACCOUNTS!$L436,\"_\",ACCOUNTS!Q436),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R436<>\"\",CONCATENATE(ACCOUNTS!$L436,\"_\",ACCOUNTS!R436),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S436<>\"\",CONCATENATE(ACCOUNTS!$L436,\"_\",ACCOUNTS!S436),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A437","v":"~"},{"$f":"ACCOUNTS!B437","v":"~"},{"$f":"ACCOUNTS!C437","v":0},0,{"$f":"IF(ACCOUNTS!$M437=\"\",0,$C437*(INDEX(INDIRECT(ACCOUNTS!$M437),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M437=\"\",0,$C437*(INDEX(INDIRECT(ACCOUNTS!$M437),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M437=\"\",0,$C437*(INDEX(INDIRECT(ACCOUNTS!$M437),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M437=\"\",0,$C437*(INDEX(INDIRECT(ACCOUNTS!$M437),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M437=\"\",0,$C437*(INDEX(INDIRECT(ACCOUNTS!$M437),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M437=\"\",0,$C437*(INDEX(INDIRECT(ACCOUNTS!$M437),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U437=\"\",0,$C437)","v":0},null,{"$f":"IF(ACCOUNTS!N437<>\"\",CONCATENATE(ACCOUNTS!$L437,\"_\",ACCOUNTS!N437),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O437<>\"\",CONCATENATE(ACCOUNTS!$L437,\"_\",ACCOUNTS!O437),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P437<>\"\",CONCATENATE(ACCOUNTS!$L437,\"_\",ACCOUNTS!P437),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q437<>\"\",CONCATENATE(ACCOUNTS!$L437,\"_\",ACCOUNTS!Q437),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R437<>\"\",CONCATENATE(ACCOUNTS!$L437,\"_\",ACCOUNTS!R437),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S437<>\"\",CONCATENATE(ACCOUNTS!$L437,\"_\",ACCOUNTS!S437),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A438","v":"~"},{"$f":"ACCOUNTS!B438","v":"~"},{"$f":"ACCOUNTS!C438","v":0},0,{"$f":"IF(ACCOUNTS!$M438=\"\",0,$C438*(INDEX(INDIRECT(ACCOUNTS!$M438),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M438=\"\",0,$C438*(INDEX(INDIRECT(ACCOUNTS!$M438),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M438=\"\",0,$C438*(INDEX(INDIRECT(ACCOUNTS!$M438),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M438=\"\",0,$C438*(INDEX(INDIRECT(ACCOUNTS!$M438),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M438=\"\",0,$C438*(INDEX(INDIRECT(ACCOUNTS!$M438),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M438=\"\",0,$C438*(INDEX(INDIRECT(ACCOUNTS!$M438),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U438=\"\",0,$C438)","v":0},null,{"$f":"IF(ACCOUNTS!N438<>\"\",CONCATENATE(ACCOUNTS!$L438,\"_\",ACCOUNTS!N438),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O438<>\"\",CONCATENATE(ACCOUNTS!$L438,\"_\",ACCOUNTS!O438),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P438<>\"\",CONCATENATE(ACCOUNTS!$L438,\"_\",ACCOUNTS!P438),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q438<>\"\",CONCATENATE(ACCOUNTS!$L438,\"_\",ACCOUNTS!Q438),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R438<>\"\",CONCATENATE(ACCOUNTS!$L438,\"_\",ACCOUNTS!R438),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S438<>\"\",CONCATENATE(ACCOUNTS!$L438,\"_\",ACCOUNTS!S438),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A439","v":"~"},{"$f":"ACCOUNTS!B439","v":"~"},{"$f":"ACCOUNTS!C439","v":0},0,{"$f":"IF(ACCOUNTS!$M439=\"\",0,$C439*(INDEX(INDIRECT(ACCOUNTS!$M439),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M439=\"\",0,$C439*(INDEX(INDIRECT(ACCOUNTS!$M439),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M439=\"\",0,$C439*(INDEX(INDIRECT(ACCOUNTS!$M439),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M439=\"\",0,$C439*(INDEX(INDIRECT(ACCOUNTS!$M439),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M439=\"\",0,$C439*(INDEX(INDIRECT(ACCOUNTS!$M439),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M439=\"\",0,$C439*(INDEX(INDIRECT(ACCOUNTS!$M439),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U439=\"\",0,$C439)","v":0},null,{"$f":"IF(ACCOUNTS!N439<>\"\",CONCATENATE(ACCOUNTS!$L439,\"_\",ACCOUNTS!N439),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O439<>\"\",CONCATENATE(ACCOUNTS!$L439,\"_\",ACCOUNTS!O439),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P439<>\"\",CONCATENATE(ACCOUNTS!$L439,\"_\",ACCOUNTS!P439),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q439<>\"\",CONCATENATE(ACCOUNTS!$L439,\"_\",ACCOUNTS!Q439),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R439<>\"\",CONCATENATE(ACCOUNTS!$L439,\"_\",ACCOUNTS!R439),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S439<>\"\",CONCATENATE(ACCOUNTS!$L439,\"_\",ACCOUNTS!S439),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A440","v":"~"},{"$f":"ACCOUNTS!B440","v":"~"},{"$f":"ACCOUNTS!C440","v":0},{"$f":"SUM(E440:L440)-C440","v":0},{"$f":"IF(ACCOUNTS!$M440=\"\",0,$C440*(INDEX(INDIRECT(ACCOUNTS!$M440),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M440=\"\",0,$C440*(INDEX(INDIRECT(ACCOUNTS!$M440),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M440=\"\",0,$C440*(INDEX(INDIRECT(ACCOUNTS!$M440),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M440=\"\",0,$C440*(INDEX(INDIRECT(ACCOUNTS!$M440),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M440=\"\",0,$C440*(INDEX(INDIRECT(ACCOUNTS!$M440),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M440=\"\",0,$C440*(INDEX(INDIRECT(ACCOUNTS!$M440),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U440=\"\",0,$C440)","v":0},null,{"$f":"IF(ACCOUNTS!N440<>\"\",CONCATENATE(ACCOUNTS!$L440,\"_\",ACCOUNTS!N440),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O440<>\"\",CONCATENATE(ACCOUNTS!$L440,\"_\",ACCOUNTS!O440),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P440<>\"\",CONCATENATE(ACCOUNTS!$L440,\"_\",ACCOUNTS!P440),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q440<>\"\",CONCATENATE(ACCOUNTS!$L440,\"_\",ACCOUNTS!Q440),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R440<>\"\",CONCATENATE(ACCOUNTS!$L440,\"_\",ACCOUNTS!R440),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S440<>\"\",CONCATENATE(ACCOUNTS!$L440,\"_\",ACCOUNTS!S440),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B441","v":"Sub-total"},{"$f":"SUM(C428:C440)","v":1.2492057903075831},0,{"$f":"SUM(E428:E440)","v":0},0,0,0,0,0,null,{"$f":"SUM(L428:L440)","v":1.2492057903075831}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B443","v":"Transmission - Labor"},null,0]
[{"$f":"ACCOUNTS!A444","v":856},{"$f":"ACCOUNTS!B444","v":"Oper Mains Expenses"},{"$f":"ACCOUNTS!C444","v":0},0,{"$f":"IF(ACCOUNTS!$M444=\"\",0,$C444*(INDEX(INDIRECT(ACCOUNTS!$M444),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M444=\"\",0,$C444*(INDEX(INDIRECT(ACCOUNTS!$M444),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M444=\"\",0,$C444*(INDEX(INDIRECT(ACCOUNTS!$M444),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M444=\"\",0,$C444*(INDEX(INDIRECT(ACCOUNTS!$M444),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M444=\"\",0,$C444*(INDEX(INDIRECT(ACCOUNTS!$M444),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M444=\"\",0,$C444*(INDEX(INDIRECT(ACCOUNTS!$M444),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U444=\"\",0,$C444)","v":0},null,{"$f":"IF(ACCOUNTS!N444<>\"\",CONCATENATE(ACCOUNTS!$L444,\"_\",ACCOUNTS!N444),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O444<>\"\",CONCATENATE(ACCOUNTS!$L444,\"_\",ACCOUNTS!O444),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P444<>\"\",CONCATENATE(ACCOUNTS!$L444,\"_\",ACCOUNTS!P444),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q444<>\"\",CONCATENATE(ACCOUNTS!$L444,\"_\",ACCOUNTS!Q444),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R444<>\"\",CONCATENATE(ACCOUNTS!$L444,\"_\",ACCOUNTS!R444),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S444<>\"\",CONCATENATE(ACCOUNTS!$L444,\"_\",ACCOUNTS!S444),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A445","v":857},{"$f":"ACCOUNTS!B445","v":"Oper Meas & Reg Sta Exp"},{"$f":"ACCOUNTS!C445","v":0},0,{"$f":"IF(ACCOUNTS!$M445=\"\",0,$C445*(INDEX(INDIRECT(ACCOUNTS!$M445),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M445=\"\",0,$C445*(INDEX(INDIRECT(ACCOUNTS!$M445),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M445=\"\",0,$C445*(INDEX(INDIRECT(ACCOUNTS!$M445),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M445=\"\",0,$C445*(INDEX(INDIRECT(ACCOUNTS!$M445),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M445=\"\",0,$C445*(INDEX(INDIRECT(ACCOUNTS!$M445),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M445=\"\",0,$C445*(INDEX(INDIRECT(ACCOUNTS!$M445),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U445=\"\",0,$C445)","v":0},null,{"$f":"IF(ACCOUNTS!N445<>\"\",CONCATENATE(ACCOUNTS!$L445,\"_\",ACCOUNTS!N445),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O445<>\"\",CONCATENATE(ACCOUNTS!$L445,\"_\",ACCOUNTS!O445),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P445<>\"\",CONCATENATE(ACCOUNTS!$L445,\"_\",ACCOUNTS!P445),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q445<>\"\",CONCATENATE(ACCOUNTS!$L445,\"_\",ACCOUNTS!Q445),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R445<>\"\",CONCATENATE(ACCOUNTS!$L445,\"_\",ACCOUNTS!R445),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S445<>\"\",CONCATENATE(ACCOUNTS!$L445,\"_\",ACCOUNTS!S445),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A446","v":862},{"$f":"ACCOUNTS!B446","v":"Maint Structures & Improvements"},{"$f":"ACCOUNTS!C446","v":0},{"$f":"SUM(E446:L446)-C446","v":0},{"$f":"IF(ACCOUNTS!$M446=\"\",0,$C446*(INDEX(INDIRECT(ACCOUNTS!$M446),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M446=\"\",0,$C446*(INDEX(INDIRECT(ACCOUNTS!$M446),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M446=\"\",0,$C446*(INDEX(INDIRECT(ACCOUNTS!$M446),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M446=\"\",0,$C446*(INDEX(INDIRECT(ACCOUNTS!$M446),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M446=\"\",0,$C446*(INDEX(INDIRECT(ACCOUNTS!$M446),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M446=\"\",0,$C446*(INDEX(INDIRECT(ACCOUNTS!$M446),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U446=\"\",0,$C446)","v":0},null,{"$f":"IF(ACCOUNTS!N446<>\"\",CONCATENATE(ACCOUNTS!$L446,\"_\",ACCOUNTS!N446),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O446<>\"\",CONCATENATE(ACCOUNTS!$L446,\"_\",ACCOUNTS!O446),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P446<>\"\",CONCATENATE(ACCOUNTS!$L446,\"_\",ACCOUNTS!P446),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q446<>\"\",CONCATENATE(ACCOUNTS!$L446,\"_\",ACCOUNTS!Q446),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R446<>\"\",CONCATENATE(ACCOUNTS!$L446,\"_\",ACCOUNTS!R446),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S446<>\"\",CONCATENATE(ACCOUNTS!$L446,\"_\",ACCOUNTS!S446),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A447","v":863},{"$f":"ACCOUNTS!B447","v":"Maint Supv & Eng"},{"$f":"ACCOUNTS!C447","v":0},{"$f":"SUM(E447:L447)-C447","v":0},{"$f":"IF(ACCOUNTS!$M447=\"\",0,$C447*(INDEX(INDIRECT(ACCOUNTS!$M447),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M447=\"\",0,$C447*(INDEX(INDIRECT(ACCOUNTS!$M447),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M447=\"\",0,$C447*(INDEX(INDIRECT(ACCOUNTS!$M447),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M447=\"\",0,$C447*(INDEX(INDIRECT(ACCOUNTS!$M447),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M447=\"\",0,$C447*(INDEX(INDIRECT(ACCOUNTS!$M447),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M447=\"\",0,$C447*(INDEX(INDIRECT(ACCOUNTS!$M447),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U447=\"\",0,$C447)","v":0},null,{"$f":"IF(ACCOUNTS!N447<>\"\",CONCATENATE(ACCOUNTS!$L447,\"_\",ACCOUNTS!N447),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O447<>\"\",CONCATENATE(ACCOUNTS!$L447,\"_\",ACCOUNTS!O447),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P447<>\"\",CONCATENATE(ACCOUNTS!$L447,\"_\",ACCOUNTS!P447),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q447<>\"\",CONCATENATE(ACCOUNTS!$L447,\"_\",ACCOUNTS!Q447),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R447<>\"\",CONCATENATE(ACCOUNTS!$L447,\"_\",ACCOUNTS!R447),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S447<>\"\",CONCATENATE(ACCOUNTS!$L447,\"_\",ACCOUNTS!S447),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A448","v":865},{"$f":"ACCOUNTS!B448","v":"Maint Structures"},{"$f":"ACCOUNTS!C448","v":0},{"$f":"SUM(E448:L448)-C448","v":0},{"$f":"IF(ACCOUNTS!$M448=\"\",0,$C448*(INDEX(INDIRECT(ACCOUNTS!$M448),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M448=\"\",0,$C448*(INDEX(INDIRECT(ACCOUNTS!$M448),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M448=\"\",0,$C448*(INDEX(INDIRECT(ACCOUNTS!$M448),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M448=\"\",0,$C448*(INDEX(INDIRECT(ACCOUNTS!$M448),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M448=\"\",0,$C448*(INDEX(INDIRECT(ACCOUNTS!$M448),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M448=\"\",0,$C448*(INDEX(INDIRECT(ACCOUNTS!$M448),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U448=\"\",0,$C448)","v":0},null,{"$f":"IF(ACCOUNTS!N448<>\"\",CONCATENATE(ACCOUNTS!$L448,\"_\",ACCOUNTS!N448),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O448<>\"\",CONCATENATE(ACCOUNTS!$L448,\"_\",ACCOUNTS!O448),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P448<>\"\",CONCATENATE(ACCOUNTS!$L448,\"_\",ACCOUNTS!P448),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q448<>\"\",CONCATENATE(ACCOUNTS!$L448,\"_\",ACCOUNTS!Q448),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R448<>\"\",CONCATENATE(ACCOUNTS!$L448,\"_\",ACCOUNTS!R448),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S448<>\"\",CONCATENATE(ACCOUNTS!$L448,\"_\",ACCOUNTS!S448),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A449","v":867},{"$f":"ACCOUNTS!B449","v":"Maint Other Equipment"},{"$f":"ACCOUNTS!C449","v":0},0,{"$f":"IF(ACCOUNTS!$M449=\"\",0,$C449*(INDEX(INDIRECT(ACCOUNTS!$M449),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M449=\"\",0,$C449*(INDEX(INDIRECT(ACCOUNTS!$M449),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M449=\"\",0,$C449*(INDEX(INDIRECT(ACCOUNTS!$M449),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M449=\"\",0,$C449*(INDEX(INDIRECT(ACCOUNTS!$M449),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M449=\"\",0,$C449*(INDEX(INDIRECT(ACCOUNTS!$M449),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M449=\"\",0,$C449*(INDEX(INDIRECT(ACCOUNTS!$M449),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U449=\"\",0,$C449)","v":0},null,{"$f":"IF(ACCOUNTS!N449<>\"\",CONCATENATE(ACCOUNTS!$L449,\"_\",ACCOUNTS!N449),\" \")","v":"F_TRANS_PAVG"},{"$f":"IF(ACCOUNTS!O449<>\"\",CONCATENATE(ACCOUNTS!$L449,\"_\",ACCOUNTS!O449),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P449<>\"\",CONCATENATE(ACCOUNTS!$L449,\"_\",ACCOUNTS!P449),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q449<>\"\",CONCATENATE(ACCOUNTS!$L449,\"_\",ACCOUNTS!Q449),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R449<>\"\",CONCATENATE(ACCOUNTS!$L449,\"_\",ACCOUNTS!R449),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S449<>\"\",CONCATENATE(ACCOUNTS!$L449,\"_\",ACCOUNTS!S449),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B450","v":"Sub-total"},{"$f":"SUM(C444:C449)","v":0},0,{"$f":"SUM(E444:E449)","v":0},0,0,0,0,0,null,{"$f":"SUM(L444:L449)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B452","v":"Distribution - Labor"},null,0]
[{"$f":"ACCOUNTS!A453","v":870},{"$f":"ACCOUNTS!B453","v":"Oper Supv & Engineering"},{"$f":"ACCOUNTS!C453","v":1957487.4330063302},0,{"$f":"IF(ACCOUNTS!$M453=\"\",0,$C453*(INDEX(INDIRECT(ACCOUNTS!$M453),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M453=\"\",0,$C453*(INDEX(INDIRECT(ACCOUNTS!$M453),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M453=\"\",0,$C453*(INDEX(INDIRECT(ACCOUNTS!$M453),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M453=\"\",0,$C453*(INDEX(INDIRECT(ACCOUNTS!$M453),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M453=\"\",0,$C453*(INDEX(INDIRECT(ACCOUNTS!$M453),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M453=\"\",0,$C453*(INDEX(INDIRECT(ACCOUNTS!$M453),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U453=\"\",0,$C453)","v":1957487.4330063302},null,{"$f":"IF(ACCOUNTS!N453<>\"\",CONCATENATE(ACCOUNTS!$L453,\"_\",ACCOUNTS!N453),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O453<>\"\",CONCATENATE(ACCOUNTS!$L453,\"_\",ACCOUNTS!O453),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P453<>\"\",CONCATENATE(ACCOUNTS!$L453,\"_\",ACCOUNTS!P453),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q453<>\"\",CONCATENATE(ACCOUNTS!$L453,\"_\",ACCOUNTS!Q453),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R453<>\"\",CONCATENATE(ACCOUNTS!$L453,\"_\",ACCOUNTS!R453),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S453<>\"\",CONCATENATE(ACCOUNTS!$L453,\"_\",ACCOUNTS!S453),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A454","v":871},{"$f":"ACCOUNTS!B454","v":"Oper Load Dispatching"},{"$f":"ACCOUNTS!C454","v":220948.39672177829},0,{"$f":"IF(ACCOUNTS!$M454=\"\",0,$C454*(INDEX(INDIRECT(ACCOUNTS!$M454),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M454=\"\",0,$C454*(INDEX(INDIRECT(ACCOUNTS!$M454),1,F$2)))","v":220948.39672177829},{"$f":"IF(ACCOUNTS!$M454=\"\",0,$C454*(INDEX(INDIRECT(ACCOUNTS!$M454),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M454=\"\",0,$C454*(INDEX(INDIRECT(ACCOUNTS!$M454),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M454=\"\",0,$C454*(INDEX(INDIRECT(ACCOUNTS!$M454),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M454=\"\",0,$C454*(INDEX(INDIRECT(ACCOUNTS!$M454),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U454=\"\",0,$C454)","v":0},null,{"$f":"IF(ACCOUNTS!N454<>\"\",CONCATENATE(ACCOUNTS!$L454,\"_\",ACCOUNTS!N454),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O454<>\"\",CONCATENATE(ACCOUNTS!$L454,\"_\",ACCOUNTS!O454),\" \")","v":"F_DISTR_COM_1"},{"$f":"IF(ACCOUNTS!P454<>\"\",CONCATENATE(ACCOUNTS!$L454,\"_\",ACCOUNTS!P454),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q454<>\"\",CONCATENATE(ACCOUNTS!$L454,\"_\",ACCOUNTS!Q454),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R454<>\"\",CONCATENATE(ACCOUNTS!$L454,\"_\",ACCOUNTS!R454),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S454<>\"\",CONCATENATE(ACCOUNTS!$L454,\"_\",ACCOUNTS!S454),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A455","v":874},{"$f":"ACCOUNTS!B455","v":"Oper Mains & Services Exp"},{"$f":"ACCOUNTS!C455","v":2989538.0998428804},{"$f":"SUM(E455:L455)-C455","v":0},{"$f":"IF(ACCOUNTS!$M455=\"\",0,$C455*(INDEX(INDIRECT(ACCOUNTS!$M455),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M455=\"\",0,$C455*(INDEX(INDIRECT(ACCOUNTS!$M455),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M455=\"\",0,$C455*(INDEX(INDIRECT(ACCOUNTS!$M455),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M455=\"\",0,$C455*(INDEX(INDIRECT(ACCOUNTS!$M455),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M455=\"\",0,$C455*(INDEX(INDIRECT(ACCOUNTS!$M455),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M455=\"\",0,$C455*(INDEX(INDIRECT(ACCOUNTS!$M455),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U455=\"\",0,$C455)","v":2989538.0998428804},null,{"$f":"IF(ACCOUNTS!N455<>\"\",CONCATENATE(ACCOUNTS!$L455,\"_\",ACCOUNTS!N455),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O455<>\"\",CONCATENATE(ACCOUNTS!$L455,\"_\",ACCOUNTS!O455),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P455<>\"\",CONCATENATE(ACCOUNTS!$L455,\"_\",ACCOUNTS!P455),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q455<>\"\",CONCATENATE(ACCOUNTS!$L455,\"_\",ACCOUNTS!Q455),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R455<>\"\",CONCATENATE(ACCOUNTS!$L455,\"_\",ACCOUNTS!R455),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S455<>\"\",CONCATENATE(ACCOUNTS!$L455,\"_\",ACCOUNTS!S455),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A456","v":875},{"$f":"ACCOUNTS!B456","v":"Oper Meas & Reg Sta Gen"},{"$f":"ACCOUNTS!C456","v":962313.99489561026},0,{"$f":"IF(ACCOUNTS!$M456=\"\",0,$C456*(INDEX(INDIRECT(ACCOUNTS!$M456),1,E$2)))","v":962313.99489561026},{"$f":"IF(ACCOUNTS!$M456=\"\",0,$C456*(INDEX(INDIRECT(ACCOUNTS!$M456),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M456=\"\",0,$C456*(INDEX(INDIRECT(ACCOUNTS!$M456),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M456=\"\",0,$C456*(INDEX(INDIRECT(ACCOUNTS!$M456),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M456=\"\",0,$C456*(INDEX(INDIRECT(ACCOUNTS!$M456),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M456=\"\",0,$C456*(INDEX(INDIRECT(ACCOUNTS!$M456),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U456=\"\",0,$C456)","v":0},null,{"$f":"IF(ACCOUNTS!N456<>\"\",CONCATENATE(ACCOUNTS!$L456,\"_\",ACCOUNTS!N456),\" \")","v":"F_DISTR_PAVG"},{"$f":"IF(ACCOUNTS!O456<>\"\",CONCATENATE(ACCOUNTS!$L456,\"_\",ACCOUNTS!O456),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P456<>\"\",CONCATENATE(ACCOUNTS!$L456,\"_\",ACCOUNTS!P456),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q456<>\"\",CONCATENATE(ACCOUNTS!$L456,\"_\",ACCOUNTS!Q456),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R456<>\"\",CONCATENATE(ACCOUNTS!$L456,\"_\",ACCOUNTS!R456),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S456<>\"\",CONCATENATE(ACCOUNTS!$L456,\"_\",ACCOUNTS!S456),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A457","v":876},{"$f":"ACCOUNTS!B457","v":"Oper Meas & Reg Sta Indus"},{"$f":"ACCOUNTS!C457","v":400715.05826181703},0,{"$f":"IF(ACCOUNTS!$M457=\"\",0,$C457*(INDEX(INDIRECT(ACCOUNTS!$M457),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M457=\"\",0,$C457*(INDEX(INDIRECT(ACCOUNTS!$M457),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M457=\"\",0,$C457*(INDEX(INDIRECT(ACCOUNTS!$M457),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M457=\"\",0,$C457*(INDEX(INDIRECT(ACCOUNTS!$M457),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M457=\"\",0,$C457*(INDEX(INDIRECT(ACCOUNTS!$M457),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M457=\"\",0,$C457*(INDEX(INDIRECT(ACCOUNTS!$M457),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U457=\"\",0,$C457)","v":400715.05826181703},null,{"$f":"IF(ACCOUNTS!N457<>\"\",CONCATENATE(ACCOUNTS!$L457,\"_\",ACCOUNTS!N457),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O457<>\"\",CONCATENATE(ACCOUNTS!$L457,\"_\",ACCOUNTS!O457),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P457<>\"\",CONCATENATE(ACCOUNTS!$L457,\"_\",ACCOUNTS!P457),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q457<>\"\",CONCATENATE(ACCOUNTS!$L457,\"_\",ACCOUNTS!Q457),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R457<>\"\",CONCATENATE(ACCOUNTS!$L457,\"_\",ACCOUNTS!R457),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S457<>\"\",CONCATENATE(ACCOUNTS!$L457,\"_\",ACCOUNTS!S457),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A458","v":878},{"$f":"ACCOUNTS!B458","v":"Oper Meter & House Reg"},{"$f":"ACCOUNTS!C458","v":1438319.7381347099},0,{"$f":"IF(ACCOUNTS!$M458=\"\",0,$C458*(INDEX(INDIRECT(ACCOUNTS!$M458),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M458=\"\",0,$C458*(INDEX(INDIRECT(ACCOUNTS!$M458),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M458=\"\",0,$C458*(INDEX(INDIRECT(ACCOUNTS!$M458),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M458=\"\",0,$C458*(INDEX(INDIRECT(ACCOUNTS!$M458),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M458=\"\",0,$C458*(INDEX(INDIRECT(ACCOUNTS!$M458),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M458=\"\",0,$C458*(INDEX(INDIRECT(ACCOUNTS!$M458),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U458=\"\",0,$C458)","v":1438319.7381347099},null,{"$f":"IF(ACCOUNTS!N458<>\"\",CONCATENATE(ACCOUNTS!$L458,\"_\",ACCOUNTS!N458),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O458<>\"\",CONCATENATE(ACCOUNTS!$L458,\"_\",ACCOUNTS!O458),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P458<>\"\",CONCATENATE(ACCOUNTS!$L458,\"_\",ACCOUNTS!P458),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q458<>\"\",CONCATENATE(ACCOUNTS!$L458,\"_\",ACCOUNTS!Q458),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R458<>\"\",CONCATENATE(ACCOUNTS!$L458,\"_\",ACCOUNTS!R458),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S458<>\"\",CONCATENATE(ACCOUNTS!$L458,\"_\",ACCOUNTS!S458),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A459","v":879},{"$f":"ACCOUNTS!B459","v":"Oper Customer Install Exp"},{"$f":"ACCOUNTS!C459","v":2707736.7984059406},0,{"$f":"IF(ACCOUNTS!$M459=\"\",0,$C459*(INDEX(INDIRECT(ACCOUNTS!$M459),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M459=\"\",0,$C459*(INDEX(INDIRECT(ACCOUNTS!$M459),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M459=\"\",0,$C459*(INDEX(INDIRECT(ACCOUNTS!$M459),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M459=\"\",0,$C459*(INDEX(INDIRECT(ACCOUNTS!$M459),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M459=\"\",0,$C459*(INDEX(INDIRECT(ACCOUNTS!$M459),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M459=\"\",0,$C459*(INDEX(INDIRECT(ACCOUNTS!$M459),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U459=\"\",0,$C459)","v":2707736.7984059406},null,{"$f":"IF(ACCOUNTS!N459<>\"\",CONCATENATE(ACCOUNTS!$L459,\"_\",ACCOUNTS!N459),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O459<>\"\",CONCATENATE(ACCOUNTS!$L459,\"_\",ACCOUNTS!O459),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P459<>\"\",CONCATENATE(ACCOUNTS!$L459,\"_\",ACCOUNTS!P459),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q459<>\"\",CONCATENATE(ACCOUNTS!$L459,\"_\",ACCOUNTS!Q459),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R459<>\"\",CONCATENATE(ACCOUNTS!$L459,\"_\",ACCOUNTS!R459),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S459<>\"\",CONCATENATE(ACCOUNTS!$L459,\"_\",ACCOUNTS!S459),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A460","v":880},{"$f":"ACCOUNTS!B460","v":"Oper Other Expense"},{"$f":"ACCOUNTS!C460","v":10146587.537673682},0,{"$f":"IF(ACCOUNTS!$M460=\"\",0,$C460*(INDEX(INDIRECT(ACCOUNTS!$M460),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M460=\"\",0,$C460*(INDEX(INDIRECT(ACCOUNTS!$M460),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M460=\"\",0,$C460*(INDEX(INDIRECT(ACCOUNTS!$M460),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M460=\"\",0,$C460*(INDEX(INDIRECT(ACCOUNTS!$M460),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M460=\"\",0,$C460*(INDEX(INDIRECT(ACCOUNTS!$M460),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M460=\"\",0,$C460*(INDEX(INDIRECT(ACCOUNTS!$M460),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U460=\"\",0,$C460)","v":10146587.537673682},null,{"$f":"IF(ACCOUNTS!N460<>\"\",CONCATENATE(ACCOUNTS!$L460,\"_\",ACCOUNTS!N460),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O460<>\"\",CONCATENATE(ACCOUNTS!$L460,\"_\",ACCOUNTS!O460),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P460<>\"\",CONCATENATE(ACCOUNTS!$L460,\"_\",ACCOUNTS!P460),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q460<>\"\",CONCATENATE(ACCOUNTS!$L460,\"_\",ACCOUNTS!Q460),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R460<>\"\",CONCATENATE(ACCOUNTS!$L460,\"_\",ACCOUNTS!R460),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S460<>\"\",CONCATENATE(ACCOUNTS!$L460,\"_\",ACCOUNTS!S460),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A461","v":"~"},{"$f":"ACCOUNTS!B461","v":0},{"$f":"ACCOUNTS!C461","v":10213.256354045623},0,{"$f":"IF(ACCOUNTS!$M461=\"\",0,$C461*(INDEX(INDIRECT(ACCOUNTS!$M461),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M461=\"\",0,$C461*(INDEX(INDIRECT(ACCOUNTS!$M461),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M461=\"\",0,$C461*(INDEX(INDIRECT(ACCOUNTS!$M461),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M461=\"\",0,$C461*(INDEX(INDIRECT(ACCOUNTS!$M461),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M461=\"\",0,$C461*(INDEX(INDIRECT(ACCOUNTS!$M461),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M461=\"\",0,$C461*(INDEX(INDIRECT(ACCOUNTS!$M461),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U461=\"\",0,$C461)","v":10213.256354045623},null,{"$f":"IF(ACCOUNTS!N461<>\"\",CONCATENATE(ACCOUNTS!$L461,\"_\",ACCOUNTS!N461),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O461<>\"\",CONCATENATE(ACCOUNTS!$L461,\"_\",ACCOUNTS!O461),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P461<>\"\",CONCATENATE(ACCOUNTS!$L461,\"_\",ACCOUNTS!P461),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q461<>\"\",CONCATENATE(ACCOUNTS!$L461,\"_\",ACCOUNTS!Q461),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R461<>\"\",CONCATENATE(ACCOUNTS!$L461,\"_\",ACCOUNTS!R461),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S461<>\"\",CONCATENATE(ACCOUNTS!$L461,\"_\",ACCOUNTS!S461),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A462","v":"~"},{"$f":"ACCOUNTS!B462","v":0},{"$f":"ACCOUNTS!C462","v":49029.443559911197},0,{"$f":"IF(ACCOUNTS!$M462=\"\",0,$C462*(INDEX(INDIRECT(ACCOUNTS!$M462),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M462=\"\",0,$C462*(INDEX(INDIRECT(ACCOUNTS!$M462),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M462=\"\",0,$C462*(INDEX(INDIRECT(ACCOUNTS!$M462),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M462=\"\",0,$C462*(INDEX(INDIRECT(ACCOUNTS!$M462),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M462=\"\",0,$C462*(INDEX(INDIRECT(ACCOUNTS!$M462),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M462=\"\",0,$C462*(INDEX(INDIRECT(ACCOUNTS!$M462),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U462=\"\",0,$C462)","v":49029.443559911197},null,{"$f":"IF(ACCOUNTS!N462<>\"\",CONCATENATE(ACCOUNTS!$L462,\"_\",ACCOUNTS!N462),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O462<>\"\",CONCATENATE(ACCOUNTS!$L462,\"_\",ACCOUNTS!O462),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P462<>\"\",CONCATENATE(ACCOUNTS!$L462,\"_\",ACCOUNTS!P462),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q462<>\"\",CONCATENATE(ACCOUNTS!$L462,\"_\",ACCOUNTS!Q462),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R462<>\"\",CONCATENATE(ACCOUNTS!$L462,\"_\",ACCOUNTS!R462),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S462<>\"\",CONCATENATE(ACCOUNTS!$L462,\"_\",ACCOUNTS!S462),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A463","v":"~"},{"$f":"ACCOUNTS!B463","v":0},{"$f":"ACCOUNTS!C463","v":71878.795236096194},0,{"$f":"IF(ACCOUNTS!$M463=\"\",0,$C463*(INDEX(INDIRECT(ACCOUNTS!$M463),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M463=\"\",0,$C463*(INDEX(INDIRECT(ACCOUNTS!$M463),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M463=\"\",0,$C463*(INDEX(INDIRECT(ACCOUNTS!$M463),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M463=\"\",0,$C463*(INDEX(INDIRECT(ACCOUNTS!$M463),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M463=\"\",0,$C463*(INDEX(INDIRECT(ACCOUNTS!$M463),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M463=\"\",0,$C463*(INDEX(INDIRECT(ACCOUNTS!$M463),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U463=\"\",0,$C463)","v":71878.795236096194},null,{"$f":"IF(ACCOUNTS!N463<>\"\",CONCATENATE(ACCOUNTS!$L463,\"_\",ACCOUNTS!N463),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O463<>\"\",CONCATENATE(ACCOUNTS!$L463,\"_\",ACCOUNTS!O463),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P463<>\"\",CONCATENATE(ACCOUNTS!$L463,\"_\",ACCOUNTS!P463),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q463<>\"\",CONCATENATE(ACCOUNTS!$L463,\"_\",ACCOUNTS!Q463),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R463<>\"\",CONCATENATE(ACCOUNTS!$L463,\"_\",ACCOUNTS!R463),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S463<>\"\",CONCATENATE(ACCOUNTS!$L463,\"_\",ACCOUNTS!S463),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A464","v":887},{"$f":"ACCOUNTS!B464","v":"Maint Mains"},{"$f":"ACCOUNTS!C464","v":2892590.6258051945},0,{"$f":"IF(ACCOUNTS!$M464=\"\",0,$C464*(INDEX(INDIRECT(ACCOUNTS!$M464),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M464=\"\",0,$C464*(INDEX(INDIRECT(ACCOUNTS!$M464),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M464=\"\",0,$C464*(INDEX(INDIRECT(ACCOUNTS!$M464),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M464=\"\",0,$C464*(INDEX(INDIRECT(ACCOUNTS!$M464),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M464=\"\",0,$C464*(INDEX(INDIRECT(ACCOUNTS!$M464),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M464=\"\",0,$C464*(INDEX(INDIRECT(ACCOUNTS!$M464),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U464=\"\",0,$C464)","v":2892590.6258051945},null,{"$f":"IF(ACCOUNTS!N464<>\"\",CONCATENATE(ACCOUNTS!$L464,\"_\",ACCOUNTS!N464),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O464<>\"\",CONCATENATE(ACCOUNTS!$L464,\"_\",ACCOUNTS!O464),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P464<>\"\",CONCATENATE(ACCOUNTS!$L464,\"_\",ACCOUNTS!P464),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q464<>\"\",CONCATENATE(ACCOUNTS!$L464,\"_\",ACCOUNTS!Q464),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R464<>\"\",CONCATENATE(ACCOUNTS!$L464,\"_\",ACCOUNTS!R464),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S464<>\"\",CONCATENATE(ACCOUNTS!$L464,\"_\",ACCOUNTS!S464),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A465","v":889},{"$f":"ACCOUNTS!B465","v":"Maint Meas & Reg Sta Gen"},{"$f":"ACCOUNTS!C465","v":572507.48461437796},0,{"$f":"IF(ACCOUNTS!$M465=\"\",0,$C465*(INDEX(INDIRECT(ACCOUNTS!$M465),1,E$2)))","v":572507.48461437796},{"$f":"IF(ACCOUNTS!$M465=\"\",0,$C465*(INDEX(INDIRECT(ACCOUNTS!$M465),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M465=\"\",0,$C465*(INDEX(INDIRECT(ACCOUNTS!$M465),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M465=\"\",0,$C465*(INDEX(INDIRECT(ACCOUNTS!$M465),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M465=\"\",0,$C465*(INDEX(INDIRECT(ACCOUNTS!$M465),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M465=\"\",0,$C465*(INDEX(INDIRECT(ACCOUNTS!$M465),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U465=\"\",0,$C465)","v":0},null,{"$f":"IF(ACCOUNTS!N465<>\"\",CONCATENATE(ACCOUNTS!$L465,\"_\",ACCOUNTS!N465),\" \")","v":"F_DISTR_PAVG"},{"$f":"IF(ACCOUNTS!O465<>\"\",CONCATENATE(ACCOUNTS!$L465,\"_\",ACCOUNTS!O465),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P465<>\"\",CONCATENATE(ACCOUNTS!$L465,\"_\",ACCOUNTS!P465),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q465<>\"\",CONCATENATE(ACCOUNTS!$L465,\"_\",ACCOUNTS!Q465),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R465<>\"\",CONCATENATE(ACCOUNTS!$L465,\"_\",ACCOUNTS!R465),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S465<>\"\",CONCATENATE(ACCOUNTS!$L465,\"_\",ACCOUNTS!S465),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A466","v":890},{"$f":"ACCOUNTS!B466","v":"Maint Meas & Reg Sta Ind"},{"$f":"ACCOUNTS!C466","v":265906.93834072514},0,{"$f":"IF(ACCOUNTS!$M466=\"\",0,$C466*(INDEX(INDIRECT(ACCOUNTS!$M466),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M466=\"\",0,$C466*(INDEX(INDIRECT(ACCOUNTS!$M466),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M466=\"\",0,$C466*(INDEX(INDIRECT(ACCOUNTS!$M466),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M466=\"\",0,$C466*(INDEX(INDIRECT(ACCOUNTS!$M466),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M466=\"\",0,$C466*(INDEX(INDIRECT(ACCOUNTS!$M466),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M466=\"\",0,$C466*(INDEX(INDIRECT(ACCOUNTS!$M466),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U466=\"\",0,$C466)","v":265906.93834072514},null,{"$f":"IF(ACCOUNTS!N466<>\"\",CONCATENATE(ACCOUNTS!$L466,\"_\",ACCOUNTS!N466),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O466<>\"\",CONCATENATE(ACCOUNTS!$L466,\"_\",ACCOUNTS!O466),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P466<>\"\",CONCATENATE(ACCOUNTS!$L466,\"_\",ACCOUNTS!P466),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q466<>\"\",CONCATENATE(ACCOUNTS!$L466,\"_\",ACCOUNTS!Q466),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R466<>\"\",CONCATENATE(ACCOUNTS!$L466,\"_\",ACCOUNTS!R466),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S466<>\"\",CONCATENATE(ACCOUNTS!$L466,\"_\",ACCOUNTS!S466),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A467","v":892},{"$f":"ACCOUNTS!B467","v":"Maint Services"},{"$f":"ACCOUNTS!C467","v":1391212.4208590318},0,{"$f":"IF(ACCOUNTS!$M467=\"\",0,$C467*(INDEX(INDIRECT(ACCOUNTS!$M467),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M467=\"\",0,$C467*(INDEX(INDIRECT(ACCOUNTS!$M467),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M467=\"\",0,$C467*(INDEX(INDIRECT(ACCOUNTS!$M467),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M467=\"\",0,$C467*(INDEX(INDIRECT(ACCOUNTS!$M467),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M467=\"\",0,$C467*(INDEX(INDIRECT(ACCOUNTS!$M467),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M467=\"\",0,$C467*(INDEX(INDIRECT(ACCOUNTS!$M467),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U467=\"\",0,$C467)","v":1391212.4208590318},null,{"$f":"IF(ACCOUNTS!N467<>\"\",CONCATENATE(ACCOUNTS!$L467,\"_\",ACCOUNTS!N467),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O467<>\"\",CONCATENATE(ACCOUNTS!$L467,\"_\",ACCOUNTS!O467),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P467<>\"\",CONCATENATE(ACCOUNTS!$L467,\"_\",ACCOUNTS!P467),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q467<>\"\",CONCATENATE(ACCOUNTS!$L467,\"_\",ACCOUNTS!Q467),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R467<>\"\",CONCATENATE(ACCOUNTS!$L467,\"_\",ACCOUNTS!R467),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S467<>\"\",CONCATENATE(ACCOUNTS!$L467,\"_\",ACCOUNTS!S467),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A468","v":893},{"$f":"ACCOUNTS!B468","v":"Maint Meters & House Reg"},{"$f":"ACCOUNTS!C468","v":813006.31874410564},0,{"$f":"IF(ACCOUNTS!$M468=\"\",0,$C468*(INDEX(INDIRECT(ACCOUNTS!$M468),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M468=\"\",0,$C468*(INDEX(INDIRECT(ACCOUNTS!$M468),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M468=\"\",0,$C468*(INDEX(INDIRECT(ACCOUNTS!$M468),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M468=\"\",0,$C468*(INDEX(INDIRECT(ACCOUNTS!$M468),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M468=\"\",0,$C468*(INDEX(INDIRECT(ACCOUNTS!$M468),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M468=\"\",0,$C468*(INDEX(INDIRECT(ACCOUNTS!$M468),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U468=\"\",0,$C468)","v":813006.31874410564},null,{"$f":"IF(ACCOUNTS!N468<>\"\",CONCATENATE(ACCOUNTS!$L468,\"_\",ACCOUNTS!N468),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O468<>\"\",CONCATENATE(ACCOUNTS!$L468,\"_\",ACCOUNTS!O468),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P468<>\"\",CONCATENATE(ACCOUNTS!$L468,\"_\",ACCOUNTS!P468),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q468<>\"\",CONCATENATE(ACCOUNTS!$L468,\"_\",ACCOUNTS!Q468),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R468<>\"\",CONCATENATE(ACCOUNTS!$L468,\"_\",ACCOUNTS!R468),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S468<>\"\",CONCATENATE(ACCOUNTS!$L468,\"_\",ACCOUNTS!S468),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A469","v":894},{"$f":"ACCOUNTS!B469","v":"Maint Other Equipment"},{"$f":"ACCOUNTS!C469","v":477445.43770323851},0,{"$f":"IF(ACCOUNTS!$M469=\"\",0,$C469*(INDEX(INDIRECT(ACCOUNTS!$M469),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M469=\"\",0,$C469*(INDEX(INDIRECT(ACCOUNTS!$M469),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M469=\"\",0,$C469*(INDEX(INDIRECT(ACCOUNTS!$M469),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M469=\"\",0,$C469*(INDEX(INDIRECT(ACCOUNTS!$M469),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M469=\"\",0,$C469*(INDEX(INDIRECT(ACCOUNTS!$M469),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M469=\"\",0,$C469*(INDEX(INDIRECT(ACCOUNTS!$M469),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U469=\"\",0,$C469)","v":477445.43770323851},null,{"$f":"IF(ACCOUNTS!N469<>\"\",CONCATENATE(ACCOUNTS!$L469,\"_\",ACCOUNTS!N469),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O469<>\"\",CONCATENATE(ACCOUNTS!$L469,\"_\",ACCOUNTS!O469),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P469<>\"\",CONCATENATE(ACCOUNTS!$L469,\"_\",ACCOUNTS!P469),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q469<>\"\",CONCATENATE(ACCOUNTS!$L469,\"_\",ACCOUNTS!Q469),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R469<>\"\",CONCATENATE(ACCOUNTS!$L469,\"_\",ACCOUNTS!R469),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S469<>\"\",CONCATENATE(ACCOUNTS!$L469,\"_\",ACCOUNTS!S469),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A470","v":"~"},{"$f":"ACCOUNTS!B470","v":"~"},{"$f":"ACCOUNTS!C470","v":0},0,{"$f":"IF(ACCOUNTS!$M470=\"\",0,$C470*(INDEX(INDIRECT(ACCOUNTS!$M470),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M470=\"\",0,$C470*(INDEX(INDIRECT(ACCOUNTS!$M470),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M470=\"\",0,$C470*(INDEX(INDIRECT(ACCOUNTS!$M470),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M470=\"\",0,$C470*(INDEX(INDIRECT(ACCOUNTS!$M470),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M470=\"\",0,$C470*(INDEX(INDIRECT(ACCOUNTS!$M470),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M470=\"\",0,$C470*(INDEX(INDIRECT(ACCOUNTS!$M470),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U470=\"\",0,$C470)","v":0},null,{"$f":"IF(ACCOUNTS!N470<>\"\",CONCATENATE(ACCOUNTS!$L470,\"_\",ACCOUNTS!N470),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O470<>\"\",CONCATENATE(ACCOUNTS!$L470,\"_\",ACCOUNTS!O470),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P470<>\"\",CONCATENATE(ACCOUNTS!$L470,\"_\",ACCOUNTS!P470),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q470<>\"\",CONCATENATE(ACCOUNTS!$L470,\"_\",ACCOUNTS!Q470),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R470<>\"\",CONCATENATE(ACCOUNTS!$L470,\"_\",ACCOUNTS!R470),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S470<>\"\",CONCATENATE(ACCOUNTS!$L470,\"_\",ACCOUNTS!S470),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A471","v":"~"},{"$f":"ACCOUNTS!B471","v":"~"},{"$f":"ACCOUNTS!C471","v":0},0,{"$f":"IF(ACCOUNTS!$M471=\"\",0,$C471*(INDEX(INDIRECT(ACCOUNTS!$M471),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M471=\"\",0,$C471*(INDEX(INDIRECT(ACCOUNTS!$M471),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M471=\"\",0,$C471*(INDEX(INDIRECT(ACCOUNTS!$M471),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M471=\"\",0,$C471*(INDEX(INDIRECT(ACCOUNTS!$M471),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M471=\"\",0,$C471*(INDEX(INDIRECT(ACCOUNTS!$M471),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M471=\"\",0,$C471*(INDEX(INDIRECT(ACCOUNTS!$M471),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U471=\"\",0,$C471)","v":0},null,{"$f":"IF(ACCOUNTS!N471<>\"\",CONCATENATE(ACCOUNTS!$L471,\"_\",ACCOUNTS!N471),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O471<>\"\",CONCATENATE(ACCOUNTS!$L471,\"_\",ACCOUNTS!O471),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P471<>\"\",CONCATENATE(ACCOUNTS!$L471,\"_\",ACCOUNTS!P471),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q471<>\"\",CONCATENATE(ACCOUNTS!$L471,\"_\",ACCOUNTS!Q471),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R471<>\"\",CONCATENATE(ACCOUNTS!$L471,\"_\",ACCOUNTS!R471),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S471<>\"\",CONCATENATE(ACCOUNTS!$L471,\"_\",ACCOUNTS!S471),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A472","v":"~"},{"$f":"ACCOUNTS!B472","v":"~"},{"$f":"ACCOUNTS!C472","v":0},0,{"$f":"IF(ACCOUNTS!$M472=\"\",0,$C472*(INDEX(INDIRECT(ACCOUNTS!$M472),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M472=\"\",0,$C472*(INDEX(INDIRECT(ACCOUNTS!$M472),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M472=\"\",0,$C472*(INDEX(INDIRECT(ACCOUNTS!$M472),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M472=\"\",0,$C472*(INDEX(INDIRECT(ACCOUNTS!$M472),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M472=\"\",0,$C472*(INDEX(INDIRECT(ACCOUNTS!$M472),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M472=\"\",0,$C472*(INDEX(INDIRECT(ACCOUNTS!$M472),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U472=\"\",0,$C472)","v":0},null,{"$f":"IF(ACCOUNTS!N472<>\"\",CONCATENATE(ACCOUNTS!$L472,\"_\",ACCOUNTS!N472),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O472<>\"\",CONCATENATE(ACCOUNTS!$L472,\"_\",ACCOUNTS!O472),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P472<>\"\",CONCATENATE(ACCOUNTS!$L472,\"_\",ACCOUNTS!P472),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q472<>\"\",CONCATENATE(ACCOUNTS!$L472,\"_\",ACCOUNTS!Q472),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R472<>\"\",CONCATENATE(ACCOUNTS!$L472,\"_\",ACCOUNTS!R472),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S472<>\"\",CONCATENATE(ACCOUNTS!$L472,\"_\",ACCOUNTS!S472),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A473","v":"~"},{"$f":"ACCOUNTS!B473","v":"~"},{"$f":"ACCOUNTS!C473","v":0},0,{"$f":"IF(ACCOUNTS!$M473=\"\",0,$C473*(INDEX(INDIRECT(ACCOUNTS!$M473),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M473=\"\",0,$C473*(INDEX(INDIRECT(ACCOUNTS!$M473),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M473=\"\",0,$C473*(INDEX(INDIRECT(ACCOUNTS!$M473),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M473=\"\",0,$C473*(INDEX(INDIRECT(ACCOUNTS!$M473),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M473=\"\",0,$C473*(INDEX(INDIRECT(ACCOUNTS!$M473),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M473=\"\",0,$C473*(INDEX(INDIRECT(ACCOUNTS!$M473),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U473=\"\",0,$C473)","v":0},null,{"$f":"IF(ACCOUNTS!N473<>\"\",CONCATENATE(ACCOUNTS!$L473,\"_\",ACCOUNTS!N473),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O473<>\"\",CONCATENATE(ACCOUNTS!$L473,\"_\",ACCOUNTS!O473),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P473<>\"\",CONCATENATE(ACCOUNTS!$L473,\"_\",ACCOUNTS!P473),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q473<>\"\",CONCATENATE(ACCOUNTS!$L473,\"_\",ACCOUNTS!Q473),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R473<>\"\",CONCATENATE(ACCOUNTS!$L473,\"_\",ACCOUNTS!R473),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S473<>\"\",CONCATENATE(ACCOUNTS!$L473,\"_\",ACCOUNTS!S473),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A474","v":"~"},{"$f":"ACCOUNTS!B474","v":"~"},{"$f":"ACCOUNTS!C474","v":0},0,{"$f":"IF(ACCOUNTS!$M474=\"\",0,$C474*(INDEX(INDIRECT(ACCOUNTS!$M474),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M474=\"\",0,$C474*(INDEX(INDIRECT(ACCOUNTS!$M474),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M474=\"\",0,$C474*(INDEX(INDIRECT(ACCOUNTS!$M474),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M474=\"\",0,$C474*(INDEX(INDIRECT(ACCOUNTS!$M474),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M474=\"\",0,$C474*(INDEX(INDIRECT(ACCOUNTS!$M474),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M474=\"\",0,$C474*(INDEX(INDIRECT(ACCOUNTS!$M474),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U474=\"\",0,$C474)","v":0},null,{"$f":"IF(ACCOUNTS!N474<>\"\",CONCATENATE(ACCOUNTS!$L474,\"_\",ACCOUNTS!N474),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O474<>\"\",CONCATENATE(ACCOUNTS!$L474,\"_\",ACCOUNTS!O474),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P474<>\"\",CONCATENATE(ACCOUNTS!$L474,\"_\",ACCOUNTS!P474),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q474<>\"\",CONCATENATE(ACCOUNTS!$L474,\"_\",ACCOUNTS!Q474),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R474<>\"\",CONCATENATE(ACCOUNTS!$L474,\"_\",ACCOUNTS!R474),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S474<>\"\",CONCATENATE(ACCOUNTS!$L474,\"_\",ACCOUNTS!S474),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B475","v":"Sub-total"},{"$f":"SUM(C453:C474)","v":27367437.778159473},0,{"$f":"SUM(E453:E474)","v":1534821.4795099883},220948.39672177829,0,0,0,0,null,{"$f":"SUM(L453:L474)","v":25611667.901927702}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B477","v":"Customer Accounts Expense - Labor"},null,0]
[{"$f":"ACCOUNTS!A478","v":901},{"$f":"ACCOUNTS!B478","v":"Supervision - Customer Accounting"},{"$f":"ACCOUNTS!C478","v":84354.030314860283},0,{"$f":"IF(ACCOUNTS!$M478=\"\",0,$C478*(INDEX(INDIRECT(ACCOUNTS!$M478),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M478=\"\",0,$C478*(INDEX(INDIRECT(ACCOUNTS!$M478),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M478=\"\",0,$C478*(INDEX(INDIRECT(ACCOUNTS!$M478),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M478=\"\",0,$C478*(INDEX(INDIRECT(ACCOUNTS!$M478),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M478=\"\",0,$C478*(INDEX(INDIRECT(ACCOUNTS!$M478),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M478=\"\",0,$C478*(INDEX(INDIRECT(ACCOUNTS!$M478),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U478=\"\",0,$C478)","v":84354.030314860283},null,{"$f":"IF(ACCOUNTS!N478<>\"\",CONCATENATE(ACCOUNTS!$L478,\"_\",ACCOUNTS!N478),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O478<>\"\",CONCATENATE(ACCOUNTS!$L478,\"_\",ACCOUNTS!O478),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P478<>\"\",CONCATENATE(ACCOUNTS!$L478,\"_\",ACCOUNTS!P478),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q478<>\"\",CONCATENATE(ACCOUNTS!$L478,\"_\",ACCOUNTS!Q478),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R478<>\"\",CONCATENATE(ACCOUNTS!$L478,\"_\",ACCOUNTS!R478),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S478<>\"\",CONCATENATE(ACCOUNTS!$L478,\"_\",ACCOUNTS!S478),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A479","v":902},{"$f":"ACCOUNTS!B479","v":"Meter Reading Expenses"},{"$f":"ACCOUNTS!C479","v":140422.37537033285},0,{"$f":"IF(ACCOUNTS!$M479=\"\",0,$C479*(INDEX(INDIRECT(ACCOUNTS!$M479),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M479=\"\",0,$C479*(INDEX(INDIRECT(ACCOUNTS!$M479),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M479=\"\",0,$C479*(INDEX(INDIRECT(ACCOUNTS!$M479),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M479=\"\",0,$C479*(INDEX(INDIRECT(ACCOUNTS!$M479),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M479=\"\",0,$C479*(INDEX(INDIRECT(ACCOUNTS!$M479),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M479=\"\",0,$C479*(INDEX(INDIRECT(ACCOUNTS!$M479),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U479=\"\",0,$C479)","v":140422.37537033285},null,{"$f":"IF(ACCOUNTS!N479<>\"\",CONCATENATE(ACCOUNTS!$L479,\"_\",ACCOUNTS!N479),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O479<>\"\",CONCATENATE(ACCOUNTS!$L479,\"_\",ACCOUNTS!O479),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P479<>\"\",CONCATENATE(ACCOUNTS!$L479,\"_\",ACCOUNTS!P479),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q479<>\"\",CONCATENATE(ACCOUNTS!$L479,\"_\",ACCOUNTS!Q479),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R479<>\"\",CONCATENATE(ACCOUNTS!$L479,\"_\",ACCOUNTS!R479),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S479<>\"\",CONCATENATE(ACCOUNTS!$L479,\"_\",ACCOUNTS!S479),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A480","v":903},{"$f":"ACCOUNTS!B480","v":"Cust. Records & Coll. Exp."},{"$f":"ACCOUNTS!C480","v":8168870.1198540581},0,{"$f":"IF(ACCOUNTS!$M480=\"\",0,$C480*(INDEX(INDIRECT(ACCOUNTS!$M480),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M480=\"\",0,$C480*(INDEX(INDIRECT(ACCOUNTS!$M480),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M480=\"\",0,$C480*(INDEX(INDIRECT(ACCOUNTS!$M480),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M480=\"\",0,$C480*(INDEX(INDIRECT(ACCOUNTS!$M480),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M480=\"\",0,$C480*(INDEX(INDIRECT(ACCOUNTS!$M480),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M480=\"\",0,$C480*(INDEX(INDIRECT(ACCOUNTS!$M480),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U480=\"\",0,$C480)","v":8168870.1198540581},null,{"$f":"IF(ACCOUNTS!N480<>\"\",CONCATENATE(ACCOUNTS!$L480,\"_\",ACCOUNTS!N480),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O480<>\"\",CONCATENATE(ACCOUNTS!$L480,\"_\",ACCOUNTS!O480),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P480<>\"\",CONCATENATE(ACCOUNTS!$L480,\"_\",ACCOUNTS!P480),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q480<>\"\",CONCATENATE(ACCOUNTS!$L480,\"_\",ACCOUNTS!Q480),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R480<>\"\",CONCATENATE(ACCOUNTS!$L480,\"_\",ACCOUNTS!R480),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S480<>\"\",CONCATENATE(ACCOUNTS!$L480,\"_\",ACCOUNTS!S480),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A481","v":905},{"$f":"ACCOUNTS!B481","v":"Misc. Customer Accounts Expense"},{"$f":"ACCOUNTS!C481","v":0},0,{"$f":"IF(ACCOUNTS!$M481=\"\",0,$C481*(INDEX(INDIRECT(ACCOUNTS!$M481),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M481=\"\",0,$C481*(INDEX(INDIRECT(ACCOUNTS!$M481),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M481=\"\",0,$C481*(INDEX(INDIRECT(ACCOUNTS!$M481),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M481=\"\",0,$C481*(INDEX(INDIRECT(ACCOUNTS!$M481),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M481=\"\",0,$C481*(INDEX(INDIRECT(ACCOUNTS!$M481),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M481=\"\",0,$C481*(INDEX(INDIRECT(ACCOUNTS!$M481),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U481=\"\",0,$C481)","v":0},null,{"$f":"IF(ACCOUNTS!N481<>\"\",CONCATENATE(ACCOUNTS!$L481,\"_\",ACCOUNTS!N481),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O481<>\"\",CONCATENATE(ACCOUNTS!$L481,\"_\",ACCOUNTS!O481),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P481<>\"\",CONCATENATE(ACCOUNTS!$L481,\"_\",ACCOUNTS!P481),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q481<>\"\",CONCATENATE(ACCOUNTS!$L481,\"_\",ACCOUNTS!Q481),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R481<>\"\",CONCATENATE(ACCOUNTS!$L481,\"_\",ACCOUNTS!R481),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S481<>\"\",CONCATENATE(ACCOUNTS!$L481,\"_\",ACCOUNTS!S481),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A482","v":"~"},{"$f":"ACCOUNTS!B482","v":"~"},{"$f":"ACCOUNTS!C482","v":0},0,{"$f":"IF(ACCOUNTS!$M482=\"\",0,$C482*(INDEX(INDIRECT(ACCOUNTS!$M482),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M482=\"\",0,$C482*(INDEX(INDIRECT(ACCOUNTS!$M482),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M482=\"\",0,$C482*(INDEX(INDIRECT(ACCOUNTS!$M482),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M482=\"\",0,$C482*(INDEX(INDIRECT(ACCOUNTS!$M482),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M482=\"\",0,$C482*(INDEX(INDIRECT(ACCOUNTS!$M482),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M482=\"\",0,$C482*(INDEX(INDIRECT(ACCOUNTS!$M482),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U482=\"\",0,$C482)","v":0},null,{"$f":"IF(ACCOUNTS!N482<>\"\",CONCATENATE(ACCOUNTS!$L482,\"_\",ACCOUNTS!N482),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O482<>\"\",CONCATENATE(ACCOUNTS!$L482,\"_\",ACCOUNTS!O482),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P482<>\"\",CONCATENATE(ACCOUNTS!$L482,\"_\",ACCOUNTS!P482),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q482<>\"\",CONCATENATE(ACCOUNTS!$L482,\"_\",ACCOUNTS!Q482),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R482<>\"\",CONCATENATE(ACCOUNTS!$L482,\"_\",ACCOUNTS!R482),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S482<>\"\",CONCATENATE(ACCOUNTS!$L482,\"_\",ACCOUNTS!S482),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A483","v":"~"},{"$f":"ACCOUNTS!B483","v":"~"},{"$f":"ACCOUNTS!C483","v":0},0,{"$f":"IF(ACCOUNTS!$M483=\"\",0,$C483*(INDEX(INDIRECT(ACCOUNTS!$M483),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M483=\"\",0,$C483*(INDEX(INDIRECT(ACCOUNTS!$M483),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M483=\"\",0,$C483*(INDEX(INDIRECT(ACCOUNTS!$M483),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M483=\"\",0,$C483*(INDEX(INDIRECT(ACCOUNTS!$M483),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M483=\"\",0,$C483*(INDEX(INDIRECT(ACCOUNTS!$M483),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M483=\"\",0,$C483*(INDEX(INDIRECT(ACCOUNTS!$M483),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U483=\"\",0,$C483)","v":0},null,{"$f":"IF(ACCOUNTS!N483<>\"\",CONCATENATE(ACCOUNTS!$L483,\"_\",ACCOUNTS!N483),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O483<>\"\",CONCATENATE(ACCOUNTS!$L483,\"_\",ACCOUNTS!O483),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P483<>\"\",CONCATENATE(ACCOUNTS!$L483,\"_\",ACCOUNTS!P483),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q483<>\"\",CONCATENATE(ACCOUNTS!$L483,\"_\",ACCOUNTS!Q483),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R483<>\"\",CONCATENATE(ACCOUNTS!$L483,\"_\",ACCOUNTS!R483),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S483<>\"\",CONCATENATE(ACCOUNTS!$L483,\"_\",ACCOUNTS!S483),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A484","v":"~"},{"$f":"ACCOUNTS!B484","v":"~"},{"$f":"ACCOUNTS!C484","v":0},0,{"$f":"IF(ACCOUNTS!$M484=\"\",0,$C484*(INDEX(INDIRECT(ACCOUNTS!$M484),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M484=\"\",0,$C484*(INDEX(INDIRECT(ACCOUNTS!$M484),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M484=\"\",0,$C484*(INDEX(INDIRECT(ACCOUNTS!$M484),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M484=\"\",0,$C484*(INDEX(INDIRECT(ACCOUNTS!$M484),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M484=\"\",0,$C484*(INDEX(INDIRECT(ACCOUNTS!$M484),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M484=\"\",0,$C484*(INDEX(INDIRECT(ACCOUNTS!$M484),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U484=\"\",0,$C484)","v":0},null,{"$f":"IF(ACCOUNTS!N484<>\"\",CONCATENATE(ACCOUNTS!$L484,\"_\",ACCOUNTS!N484),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O484<>\"\",CONCATENATE(ACCOUNTS!$L484,\"_\",ACCOUNTS!O484),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P484<>\"\",CONCATENATE(ACCOUNTS!$L484,\"_\",ACCOUNTS!P484),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q484<>\"\",CONCATENATE(ACCOUNTS!$L484,\"_\",ACCOUNTS!Q484),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R484<>\"\",CONCATENATE(ACCOUNTS!$L484,\"_\",ACCOUNTS!R484),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S484<>\"\",CONCATENATE(ACCOUNTS!$L484,\"_\",ACCOUNTS!S484),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A485","v":"~"},{"$f":"ACCOUNTS!B485","v":"~"},{"$f":"ACCOUNTS!C485","v":0},0,{"$f":"IF(ACCOUNTS!$M485=\"\",0,$C485*(INDEX(INDIRECT(ACCOUNTS!$M485),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M485=\"\",0,$C485*(INDEX(INDIRECT(ACCOUNTS!$M485),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M485=\"\",0,$C485*(INDEX(INDIRECT(ACCOUNTS!$M485),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M485=\"\",0,$C485*(INDEX(INDIRECT(ACCOUNTS!$M485),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M485=\"\",0,$C485*(INDEX(INDIRECT(ACCOUNTS!$M485),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M485=\"\",0,$C485*(INDEX(INDIRECT(ACCOUNTS!$M485),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U485=\"\",0,$C485)","v":0},null,{"$f":"IF(ACCOUNTS!N485<>\"\",CONCATENATE(ACCOUNTS!$L485,\"_\",ACCOUNTS!N485),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O485<>\"\",CONCATENATE(ACCOUNTS!$L485,\"_\",ACCOUNTS!O485),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P485<>\"\",CONCATENATE(ACCOUNTS!$L485,\"_\",ACCOUNTS!P485),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q485<>\"\",CONCATENATE(ACCOUNTS!$L485,\"_\",ACCOUNTS!Q485),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R485<>\"\",CONCATENATE(ACCOUNTS!$L485,\"_\",ACCOUNTS!R485),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S485<>\"\",CONCATENATE(ACCOUNTS!$L485,\"_\",ACCOUNTS!S485),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A486","v":"~"},{"$f":"ACCOUNTS!B486","v":"~"},{"$f":"ACCOUNTS!C486","v":0},0,{"$f":"IF(ACCOUNTS!$M486=\"\",0,$C486*(INDEX(INDIRECT(ACCOUNTS!$M486),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M486=\"\",0,$C486*(INDEX(INDIRECT(ACCOUNTS!$M486),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M486=\"\",0,$C486*(INDEX(INDIRECT(ACCOUNTS!$M486),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M486=\"\",0,$C486*(INDEX(INDIRECT(ACCOUNTS!$M486),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M486=\"\",0,$C486*(INDEX(INDIRECT(ACCOUNTS!$M486),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M486=\"\",0,$C486*(INDEX(INDIRECT(ACCOUNTS!$M486),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U486=\"\",0,$C486)","v":0},null,{"$f":"IF(ACCOUNTS!N486<>\"\",CONCATENATE(ACCOUNTS!$L486,\"_\",ACCOUNTS!N486),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O486<>\"\",CONCATENATE(ACCOUNTS!$L486,\"_\",ACCOUNTS!O486),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P486<>\"\",CONCATENATE(ACCOUNTS!$L486,\"_\",ACCOUNTS!P486),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q486<>\"\",CONCATENATE(ACCOUNTS!$L486,\"_\",ACCOUNTS!Q486),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R486<>\"\",CONCATENATE(ACCOUNTS!$L486,\"_\",ACCOUNTS!R486),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S486<>\"\",CONCATENATE(ACCOUNTS!$L486,\"_\",ACCOUNTS!S486),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A487","v":"~"},{"$f":"ACCOUNTS!B487","v":"~"},{"$f":"ACCOUNTS!C487","v":0},0,{"$f":"IF(ACCOUNTS!$M487=\"\",0,$C487*(INDEX(INDIRECT(ACCOUNTS!$M487),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M487=\"\",0,$C487*(INDEX(INDIRECT(ACCOUNTS!$M487),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M487=\"\",0,$C487*(INDEX(INDIRECT(ACCOUNTS!$M487),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M487=\"\",0,$C487*(INDEX(INDIRECT(ACCOUNTS!$M487),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M487=\"\",0,$C487*(INDEX(INDIRECT(ACCOUNTS!$M487),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M487=\"\",0,$C487*(INDEX(INDIRECT(ACCOUNTS!$M487),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U487=\"\",0,$C487)","v":0},null,{"$f":"IF(ACCOUNTS!N487<>\"\",CONCATENATE(ACCOUNTS!$L487,\"_\",ACCOUNTS!N487),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O487<>\"\",CONCATENATE(ACCOUNTS!$L487,\"_\",ACCOUNTS!O487),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P487<>\"\",CONCATENATE(ACCOUNTS!$L487,\"_\",ACCOUNTS!P487),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q487<>\"\",CONCATENATE(ACCOUNTS!$L487,\"_\",ACCOUNTS!Q487),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R487<>\"\",CONCATENATE(ACCOUNTS!$L487,\"_\",ACCOUNTS!R487),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S487<>\"\",CONCATENATE(ACCOUNTS!$L487,\"_\",ACCOUNTS!S487),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A488","v":"~"},{"$f":"ACCOUNTS!B488","v":"~"},{"$f":"ACCOUNTS!C488","v":0},0,{"$f":"IF(ACCOUNTS!$M488=\"\",0,$C488*(INDEX(INDIRECT(ACCOUNTS!$M488),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M488=\"\",0,$C488*(INDEX(INDIRECT(ACCOUNTS!$M488),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M488=\"\",0,$C488*(INDEX(INDIRECT(ACCOUNTS!$M488),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M488=\"\",0,$C488*(INDEX(INDIRECT(ACCOUNTS!$M488),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M488=\"\",0,$C488*(INDEX(INDIRECT(ACCOUNTS!$M488),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M488=\"\",0,$C488*(INDEX(INDIRECT(ACCOUNTS!$M488),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U488=\"\",0,$C488)","v":0},null,{"$f":"IF(ACCOUNTS!N488<>\"\",CONCATENATE(ACCOUNTS!$L488,\"_\",ACCOUNTS!N488),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O488<>\"\",CONCATENATE(ACCOUNTS!$L488,\"_\",ACCOUNTS!O488),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P488<>\"\",CONCATENATE(ACCOUNTS!$L488,\"_\",ACCOUNTS!P488),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q488<>\"\",CONCATENATE(ACCOUNTS!$L488,\"_\",ACCOUNTS!Q488),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R488<>\"\",CONCATENATE(ACCOUNTS!$L488,\"_\",ACCOUNTS!R488),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S488<>\"\",CONCATENATE(ACCOUNTS!$L488,\"_\",ACCOUNTS!S488),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B489","v":"Sub-total"},{"$f":"SUM(C478:C488)","v":8393646.525539251},0,{"$f":"SUM(E478:E488)","v":0},0,0,0,0,0,null,{"$f":"SUM(L478:L488)","v":8393646.525539251}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B491","v":"Customer Service & Information Expenses - Labor"},null,{"$f":"SUM(E491:L491)-C491","v":0}]
[{"$f":"ACCOUNTS!A492","v":908},{"$f":"ACCOUNTS!B492","v":"Customer Assistance Expenses"},{"$f":"ACCOUNTS!C492","v":444184.7891973494},0,{"$f":"IF(ACCOUNTS!$M492=\"\",0,$C492*(INDEX(INDIRECT(ACCOUNTS!$M492),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M492=\"\",0,$C492*(INDEX(INDIRECT(ACCOUNTS!$M492),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M492=\"\",0,$C492*(INDEX(INDIRECT(ACCOUNTS!$M492),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M492=\"\",0,$C492*(INDEX(INDIRECT(ACCOUNTS!$M492),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M492=\"\",0,$C492*(INDEX(INDIRECT(ACCOUNTS!$M492),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M492=\"\",0,$C492*(INDEX(INDIRECT(ACCOUNTS!$M492),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U492=\"\",0,$C492)","v":444184.7891973494},null,{"$f":"IF(ACCOUNTS!N492<>\"\",CONCATENATE(ACCOUNTS!$L492,\"_\",ACCOUNTS!N492),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O492<>\"\",CONCATENATE(ACCOUNTS!$L492,\"_\",ACCOUNTS!O492),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P492<>\"\",CONCATENATE(ACCOUNTS!$L492,\"_\",ACCOUNTS!P492),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q492<>\"\",CONCATENATE(ACCOUNTS!$L492,\"_\",ACCOUNTS!Q492),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R492<>\"\",CONCATENATE(ACCOUNTS!$L492,\"_\",ACCOUNTS!R492),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S492<>\"\",CONCATENATE(ACCOUNTS!$L492,\"_\",ACCOUNTS!S492),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A493","v":909},{"$f":"ACCOUNTS!B493","v":"Information, Instructional Advertising"},{"$f":"ACCOUNTS!C493","v":440523.17017509713},0,{"$f":"IF(ACCOUNTS!$M493=\"\",0,$C493*(INDEX(INDIRECT(ACCOUNTS!$M493),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M493=\"\",0,$C493*(INDEX(INDIRECT(ACCOUNTS!$M493),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M493=\"\",0,$C493*(INDEX(INDIRECT(ACCOUNTS!$M493),1,G$2)))","v":440523.17017509713},{"$f":"IF(ACCOUNTS!$M493=\"\",0,$C493*(INDEX(INDIRECT(ACCOUNTS!$M493),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M493=\"\",0,$C493*(INDEX(INDIRECT(ACCOUNTS!$M493),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M493=\"\",0,$C493*(INDEX(INDIRECT(ACCOUNTS!$M493),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U493=\"\",0,$C493)","v":0},null,{"$f":"IF(ACCOUNTS!N493<>\"\",CONCATENATE(ACCOUNTS!$L493,\"_\",ACCOUNTS!N493),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O493<>\"\",CONCATENATE(ACCOUNTS!$L493,\"_\",ACCOUNTS!O493),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P493<>\"\",CONCATENATE(ACCOUNTS!$L493,\"_\",ACCOUNTS!P493),\" \")","v":"F_DISTR_CUSTXT"},{"$f":"IF(ACCOUNTS!Q493<>\"\",CONCATENATE(ACCOUNTS!$L493,\"_\",ACCOUNTS!Q493),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R493<>\"\",CONCATENATE(ACCOUNTS!$L493,\"_\",ACCOUNTS!R493),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S493<>\"\",CONCATENATE(ACCOUNTS!$L493,\"_\",ACCOUNTS!S493),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A494","v":910},{"$f":"ACCOUNTS!B494","v":" Misc. Customer Service & Informational Expenses"},{"$f":"ACCOUNTS!C494","v":0},0,{"$f":"IF(ACCOUNTS!$M494=\"\",0,$C494*(INDEX(INDIRECT(ACCOUNTS!$M494),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M494=\"\",0,$C494*(INDEX(INDIRECT(ACCOUNTS!$M494),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M494=\"\",0,$C494*(INDEX(INDIRECT(ACCOUNTS!$M494),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M494=\"\",0,$C494*(INDEX(INDIRECT(ACCOUNTS!$M494),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M494=\"\",0,$C494*(INDEX(INDIRECT(ACCOUNTS!$M494),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M494=\"\",0,$C494*(INDEX(INDIRECT(ACCOUNTS!$M494),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U494=\"\",0,$C494)","v":0},null,{"$f":"IF(ACCOUNTS!N494<>\"\",CONCATENATE(ACCOUNTS!$L494,\"_\",ACCOUNTS!N494),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O494<>\"\",CONCATENATE(ACCOUNTS!$L494,\"_\",ACCOUNTS!O494),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P494<>\"\",CONCATENATE(ACCOUNTS!$L494,\"_\",ACCOUNTS!P494),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q494<>\"\",CONCATENATE(ACCOUNTS!$L494,\"_\",ACCOUNTS!Q494),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R494<>\"\",CONCATENATE(ACCOUNTS!$L494,\"_\",ACCOUNTS!R494),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S494<>\"\",CONCATENATE(ACCOUNTS!$L494,\"_\",ACCOUNTS!S494),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A495","v":"~"},{"$f":"ACCOUNTS!B495","v":"~"},{"$f":"ACCOUNTS!C495","v":0},0,{"$f":"IF(ACCOUNTS!$M495=\"\",0,$C495*(INDEX(INDIRECT(ACCOUNTS!$M495),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M495=\"\",0,$C495*(INDEX(INDIRECT(ACCOUNTS!$M495),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M495=\"\",0,$C495*(INDEX(INDIRECT(ACCOUNTS!$M495),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M495=\"\",0,$C495*(INDEX(INDIRECT(ACCOUNTS!$M495),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M495=\"\",0,$C495*(INDEX(INDIRECT(ACCOUNTS!$M495),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M495=\"\",0,$C495*(INDEX(INDIRECT(ACCOUNTS!$M495),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U495=\"\",0,$C495)","v":0},null,{"$f":"IF(ACCOUNTS!N495<>\"\",CONCATENATE(ACCOUNTS!$L495,\"_\",ACCOUNTS!N495),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O495<>\"\",CONCATENATE(ACCOUNTS!$L495,\"_\",ACCOUNTS!O495),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P495<>\"\",CONCATENATE(ACCOUNTS!$L495,\"_\",ACCOUNTS!P495),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q495<>\"\",CONCATENATE(ACCOUNTS!$L495,\"_\",ACCOUNTS!Q495),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R495<>\"\",CONCATENATE(ACCOUNTS!$L495,\"_\",ACCOUNTS!R495),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S495<>\"\",CONCATENATE(ACCOUNTS!$L495,\"_\",ACCOUNTS!S495),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A496","v":"~"},{"$f":"ACCOUNTS!B496","v":"~"},{"$f":"ACCOUNTS!C496","v":0},0,{"$f":"IF(ACCOUNTS!$M496=\"\",0,$C496*(INDEX(INDIRECT(ACCOUNTS!$M496),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M496=\"\",0,$C496*(INDEX(INDIRECT(ACCOUNTS!$M496),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M496=\"\",0,$C496*(INDEX(INDIRECT(ACCOUNTS!$M496),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M496=\"\",0,$C496*(INDEX(INDIRECT(ACCOUNTS!$M496),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M496=\"\",0,$C496*(INDEX(INDIRECT(ACCOUNTS!$M496),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M496=\"\",0,$C496*(INDEX(INDIRECT(ACCOUNTS!$M496),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U496=\"\",0,$C496)","v":0},null,{"$f":"IF(ACCOUNTS!N496<>\"\",CONCATENATE(ACCOUNTS!$L496,\"_\",ACCOUNTS!N496),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O496<>\"\",CONCATENATE(ACCOUNTS!$L496,\"_\",ACCOUNTS!O496),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P496<>\"\",CONCATENATE(ACCOUNTS!$L496,\"_\",ACCOUNTS!P496),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q496<>\"\",CONCATENATE(ACCOUNTS!$L496,\"_\",ACCOUNTS!Q496),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R496<>\"\",CONCATENATE(ACCOUNTS!$L496,\"_\",ACCOUNTS!R496),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S496<>\"\",CONCATENATE(ACCOUNTS!$L496,\"_\",ACCOUNTS!S496),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A497","v":"~"},{"$f":"ACCOUNTS!B497","v":"~"},{"$f":"ACCOUNTS!C497","v":0},0,{"$f":"IF(ACCOUNTS!$M497=\"\",0,$C497*(INDEX(INDIRECT(ACCOUNTS!$M497),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M497=\"\",0,$C497*(INDEX(INDIRECT(ACCOUNTS!$M497),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M497=\"\",0,$C497*(INDEX(INDIRECT(ACCOUNTS!$M497),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M497=\"\",0,$C497*(INDEX(INDIRECT(ACCOUNTS!$M497),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M497=\"\",0,$C497*(INDEX(INDIRECT(ACCOUNTS!$M497),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M497=\"\",0,$C497*(INDEX(INDIRECT(ACCOUNTS!$M497),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U497=\"\",0,$C497)","v":0},null,{"$f":"IF(ACCOUNTS!N497<>\"\",CONCATENATE(ACCOUNTS!$L497,\"_\",ACCOUNTS!N497),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O497<>\"\",CONCATENATE(ACCOUNTS!$L497,\"_\",ACCOUNTS!O497),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P497<>\"\",CONCATENATE(ACCOUNTS!$L497,\"_\",ACCOUNTS!P497),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q497<>\"\",CONCATENATE(ACCOUNTS!$L497,\"_\",ACCOUNTS!Q497),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R497<>\"\",CONCATENATE(ACCOUNTS!$L497,\"_\",ACCOUNTS!R497),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S497<>\"\",CONCATENATE(ACCOUNTS!$L497,\"_\",ACCOUNTS!S497),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A498","v":"~"},{"$f":"ACCOUNTS!B498","v":"~"},{"$f":"ACCOUNTS!C498","v":0},0,{"$f":"IF(ACCOUNTS!$M498=\"\",0,$C498*(INDEX(INDIRECT(ACCOUNTS!$M498),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M498=\"\",0,$C498*(INDEX(INDIRECT(ACCOUNTS!$M498),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M498=\"\",0,$C498*(INDEX(INDIRECT(ACCOUNTS!$M498),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M498=\"\",0,$C498*(INDEX(INDIRECT(ACCOUNTS!$M498),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M498=\"\",0,$C498*(INDEX(INDIRECT(ACCOUNTS!$M498),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M498=\"\",0,$C498*(INDEX(INDIRECT(ACCOUNTS!$M498),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U498=\"\",0,$C498)","v":0},null,{"$f":"IF(ACCOUNTS!N498<>\"\",CONCATENATE(ACCOUNTS!$L498,\"_\",ACCOUNTS!N498),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O498<>\"\",CONCATENATE(ACCOUNTS!$L498,\"_\",ACCOUNTS!O498),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P498<>\"\",CONCATENATE(ACCOUNTS!$L498,\"_\",ACCOUNTS!P498),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q498<>\"\",CONCATENATE(ACCOUNTS!$L498,\"_\",ACCOUNTS!Q498),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R498<>\"\",CONCATENATE(ACCOUNTS!$L498,\"_\",ACCOUNTS!R498),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S498<>\"\",CONCATENATE(ACCOUNTS!$L498,\"_\",ACCOUNTS!S498),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A499","v":"~"},{"$f":"ACCOUNTS!B499","v":"~"},{"$f":"ACCOUNTS!C499","v":0},0,{"$f":"IF(ACCOUNTS!$M499=\"\",0,$C499*(INDEX(INDIRECT(ACCOUNTS!$M499),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M499=\"\",0,$C499*(INDEX(INDIRECT(ACCOUNTS!$M499),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M499=\"\",0,$C499*(INDEX(INDIRECT(ACCOUNTS!$M499),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M499=\"\",0,$C499*(INDEX(INDIRECT(ACCOUNTS!$M499),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M499=\"\",0,$C499*(INDEX(INDIRECT(ACCOUNTS!$M499),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M499=\"\",0,$C499*(INDEX(INDIRECT(ACCOUNTS!$M499),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U499=\"\",0,$C499)","v":0},null,{"$f":"IF(ACCOUNTS!N499<>\"\",CONCATENATE(ACCOUNTS!$L499,\"_\",ACCOUNTS!N499),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O499<>\"\",CONCATENATE(ACCOUNTS!$L499,\"_\",ACCOUNTS!O499),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P499<>\"\",CONCATENATE(ACCOUNTS!$L499,\"_\",ACCOUNTS!P499),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q499<>\"\",CONCATENATE(ACCOUNTS!$L499,\"_\",ACCOUNTS!Q499),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R499<>\"\",CONCATENATE(ACCOUNTS!$L499,\"_\",ACCOUNTS!R499),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S499<>\"\",CONCATENATE(ACCOUNTS!$L499,\"_\",ACCOUNTS!S499),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A500","v":"~"},{"$f":"ACCOUNTS!B500","v":"~"},{"$f":"ACCOUNTS!C500","v":0},0,{"$f":"IF(ACCOUNTS!$M500=\"\",0,$C500*(INDEX(INDIRECT(ACCOUNTS!$M500),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M500=\"\",0,$C500*(INDEX(INDIRECT(ACCOUNTS!$M500),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M500=\"\",0,$C500*(INDEX(INDIRECT(ACCOUNTS!$M500),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M500=\"\",0,$C500*(INDEX(INDIRECT(ACCOUNTS!$M500),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M500=\"\",0,$C500*(INDEX(INDIRECT(ACCOUNTS!$M500),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M500=\"\",0,$C500*(INDEX(INDIRECT(ACCOUNTS!$M500),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U500=\"\",0,$C500)","v":0},null,{"$f":"IF(ACCOUNTS!N500<>\"\",CONCATENATE(ACCOUNTS!$L500,\"_\",ACCOUNTS!N500),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O500<>\"\",CONCATENATE(ACCOUNTS!$L500,\"_\",ACCOUNTS!O500),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P500<>\"\",CONCATENATE(ACCOUNTS!$L500,\"_\",ACCOUNTS!P500),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q500<>\"\",CONCATENATE(ACCOUNTS!$L500,\"_\",ACCOUNTS!Q500),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R500<>\"\",CONCATENATE(ACCOUNTS!$L500,\"_\",ACCOUNTS!R500),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S500<>\"\",CONCATENATE(ACCOUNTS!$L500,\"_\",ACCOUNTS!S500),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A501","v":"~"},{"$f":"ACCOUNTS!B501","v":"~"},{"$f":"ACCOUNTS!C501","v":0},0,{"$f":"IF(ACCOUNTS!$M501=\"\",0,$C501*(INDEX(INDIRECT(ACCOUNTS!$M501),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M501=\"\",0,$C501*(INDEX(INDIRECT(ACCOUNTS!$M501),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M501=\"\",0,$C501*(INDEX(INDIRECT(ACCOUNTS!$M501),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M501=\"\",0,$C501*(INDEX(INDIRECT(ACCOUNTS!$M501),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M501=\"\",0,$C501*(INDEX(INDIRECT(ACCOUNTS!$M501),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M501=\"\",0,$C501*(INDEX(INDIRECT(ACCOUNTS!$M501),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U501=\"\",0,$C501)","v":0},null,{"$f":"IF(ACCOUNTS!N501<>\"\",CONCATENATE(ACCOUNTS!$L501,\"_\",ACCOUNTS!N501),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O501<>\"\",CONCATENATE(ACCOUNTS!$L501,\"_\",ACCOUNTS!O501),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P501<>\"\",CONCATENATE(ACCOUNTS!$L501,\"_\",ACCOUNTS!P501),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q501<>\"\",CONCATENATE(ACCOUNTS!$L501,\"_\",ACCOUNTS!Q501),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R501<>\"\",CONCATENATE(ACCOUNTS!$L501,\"_\",ACCOUNTS!R501),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S501<>\"\",CONCATENATE(ACCOUNTS!$L501,\"_\",ACCOUNTS!S501),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B502","v":"Sub-total"},{"$f":"SUM(C492:C501)","v":884707.95937244652},0,{"$f":"SUM(E492:E501)","v":0},0,440523.17017509713,0,0,0,null,{"$f":"SUM(L492:L501)","v":444184.7891973494}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B504","v":"Sales Expense - Labor"},null,0]
[{"$f":"ACCOUNTS!A505","v":912},{"$f":"ACCOUNTS!B505","v":"Demonstrating and Selling"},{"$f":"ACCOUNTS!C505","v":0},0,{"$f":"IF(ACCOUNTS!$M505=\"\",0,$C505*(INDEX(INDIRECT(ACCOUNTS!$M505),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M505=\"\",0,$C505*(INDEX(INDIRECT(ACCOUNTS!$M505),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M505=\"\",0,$C505*(INDEX(INDIRECT(ACCOUNTS!$M505),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M505=\"\",0,$C505*(INDEX(INDIRECT(ACCOUNTS!$M505),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M505=\"\",0,$C505*(INDEX(INDIRECT(ACCOUNTS!$M505),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M505=\"\",0,$C505*(INDEX(INDIRECT(ACCOUNTS!$M505),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U505=\"\",0,$C505)","v":0},null,{"$f":"IF(ACCOUNTS!N505<>\"\",CONCATENATE(ACCOUNTS!$L505,\"_\",ACCOUNTS!N505),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O505<>\"\",CONCATENATE(ACCOUNTS!$L505,\"_\",ACCOUNTS!O505),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P505<>\"\",CONCATENATE(ACCOUNTS!$L505,\"_\",ACCOUNTS!P505),\" \")","v":"F_DISTR_CUSTXT"},{"$f":"IF(ACCOUNTS!Q505<>\"\",CONCATENATE(ACCOUNTS!$L505,\"_\",ACCOUNTS!Q505),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R505<>\"\",CONCATENATE(ACCOUNTS!$L505,\"_\",ACCOUNTS!R505),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S505<>\"\",CONCATENATE(ACCOUNTS!$L505,\"_\",ACCOUNTS!S505),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A506","v":"~"},{"$f":"ACCOUNTS!B506","v":"~"},{"$f":"ACCOUNTS!C506","v":0},0,{"$f":"IF(ACCOUNTS!$M506=\"\",0,$C506*(INDEX(INDIRECT(ACCOUNTS!$M506),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M506=\"\",0,$C506*(INDEX(INDIRECT(ACCOUNTS!$M506),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M506=\"\",0,$C506*(INDEX(INDIRECT(ACCOUNTS!$M506),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M506=\"\",0,$C506*(INDEX(INDIRECT(ACCOUNTS!$M506),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M506=\"\",0,$C506*(INDEX(INDIRECT(ACCOUNTS!$M506),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M506=\"\",0,$C506*(INDEX(INDIRECT(ACCOUNTS!$M506),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U506=\"\",0,$C506)","v":0},null,{"$f":"IF(ACCOUNTS!N506<>\"\",CONCATENATE(ACCOUNTS!$L506,\"_\",ACCOUNTS!N506),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O506<>\"\",CONCATENATE(ACCOUNTS!$L506,\"_\",ACCOUNTS!O506),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P506<>\"\",CONCATENATE(ACCOUNTS!$L506,\"_\",ACCOUNTS!P506),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q506<>\"\",CONCATENATE(ACCOUNTS!$L506,\"_\",ACCOUNTS!Q506),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R506<>\"\",CONCATENATE(ACCOUNTS!$L506,\"_\",ACCOUNTS!R506),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S506<>\"\",CONCATENATE(ACCOUNTS!$L506,\"_\",ACCOUNTS!S506),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A507","v":"~"},{"$f":"ACCOUNTS!B507","v":"~"},{"$f":"ACCOUNTS!C507","v":0},0,{"$f":"IF(ACCOUNTS!$M507=\"\",0,$C507*(INDEX(INDIRECT(ACCOUNTS!$M507),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M507=\"\",0,$C507*(INDEX(INDIRECT(ACCOUNTS!$M507),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M507=\"\",0,$C507*(INDEX(INDIRECT(ACCOUNTS!$M507),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M507=\"\",0,$C507*(INDEX(INDIRECT(ACCOUNTS!$M507),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M507=\"\",0,$C507*(INDEX(INDIRECT(ACCOUNTS!$M507),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M507=\"\",0,$C507*(INDEX(INDIRECT(ACCOUNTS!$M507),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U507=\"\",0,$C507)","v":0},null,{"$f":"IF(ACCOUNTS!N507<>\"\",CONCATENATE(ACCOUNTS!$L507,\"_\",ACCOUNTS!N507),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O507<>\"\",CONCATENATE(ACCOUNTS!$L507,\"_\",ACCOUNTS!O507),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P507<>\"\",CONCATENATE(ACCOUNTS!$L507,\"_\",ACCOUNTS!P507),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q507<>\"\",CONCATENATE(ACCOUNTS!$L507,\"_\",ACCOUNTS!Q507),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R507<>\"\",CONCATENATE(ACCOUNTS!$L507,\"_\",ACCOUNTS!R507),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S507<>\"\",CONCATENATE(ACCOUNTS!$L507,\"_\",ACCOUNTS!S507),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A508","v":"~"},{"$f":"ACCOUNTS!B508","v":"~"},{"$f":"ACCOUNTS!C508","v":0},0,{"$f":"IF(ACCOUNTS!$M508=\"\",0,$C508*(INDEX(INDIRECT(ACCOUNTS!$M508),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M508=\"\",0,$C508*(INDEX(INDIRECT(ACCOUNTS!$M508),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M508=\"\",0,$C508*(INDEX(INDIRECT(ACCOUNTS!$M508),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M508=\"\",0,$C508*(INDEX(INDIRECT(ACCOUNTS!$M508),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M508=\"\",0,$C508*(INDEX(INDIRECT(ACCOUNTS!$M508),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M508=\"\",0,$C508*(INDEX(INDIRECT(ACCOUNTS!$M508),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U508=\"\",0,$C508)","v":0},null,{"$f":"IF(ACCOUNTS!N508<>\"\",CONCATENATE(ACCOUNTS!$L508,\"_\",ACCOUNTS!N508),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O508<>\"\",CONCATENATE(ACCOUNTS!$L508,\"_\",ACCOUNTS!O508),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P508<>\"\",CONCATENATE(ACCOUNTS!$L508,\"_\",ACCOUNTS!P508),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q508<>\"\",CONCATENATE(ACCOUNTS!$L508,\"_\",ACCOUNTS!Q508),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R508<>\"\",CONCATENATE(ACCOUNTS!$L508,\"_\",ACCOUNTS!R508),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S508<>\"\",CONCATENATE(ACCOUNTS!$L508,\"_\",ACCOUNTS!S508),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A509","v":"~"},{"$f":"ACCOUNTS!B509","v":"~"},{"$f":"ACCOUNTS!C509","v":0},0,{"$f":"IF(ACCOUNTS!$M509=\"\",0,$C509*(INDEX(INDIRECT(ACCOUNTS!$M509),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M509=\"\",0,$C509*(INDEX(INDIRECT(ACCOUNTS!$M509),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M509=\"\",0,$C509*(INDEX(INDIRECT(ACCOUNTS!$M509),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M509=\"\",0,$C509*(INDEX(INDIRECT(ACCOUNTS!$M509),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M509=\"\",0,$C509*(INDEX(INDIRECT(ACCOUNTS!$M509),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M509=\"\",0,$C509*(INDEX(INDIRECT(ACCOUNTS!$M509),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U509=\"\",0,$C509)","v":0},null,{"$f":"IF(ACCOUNTS!N509<>\"\",CONCATENATE(ACCOUNTS!$L509,\"_\",ACCOUNTS!N509),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O509<>\"\",CONCATENATE(ACCOUNTS!$L509,\"_\",ACCOUNTS!O509),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P509<>\"\",CONCATENATE(ACCOUNTS!$L509,\"_\",ACCOUNTS!P509),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q509<>\"\",CONCATENATE(ACCOUNTS!$L509,\"_\",ACCOUNTS!Q509),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R509<>\"\",CONCATENATE(ACCOUNTS!$L509,\"_\",ACCOUNTS!R509),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S509<>\"\",CONCATENATE(ACCOUNTS!$L509,\"_\",ACCOUNTS!S509),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A510","v":"~"},{"$f":"ACCOUNTS!B510","v":"~"},{"$f":"ACCOUNTS!C510","v":0},0,{"$f":"IF(ACCOUNTS!$M510=\"\",0,$C510*(INDEX(INDIRECT(ACCOUNTS!$M510),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M510=\"\",0,$C510*(INDEX(INDIRECT(ACCOUNTS!$M510),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M510=\"\",0,$C510*(INDEX(INDIRECT(ACCOUNTS!$M510),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M510=\"\",0,$C510*(INDEX(INDIRECT(ACCOUNTS!$M510),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M510=\"\",0,$C510*(INDEX(INDIRECT(ACCOUNTS!$M510),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M510=\"\",0,$C510*(INDEX(INDIRECT(ACCOUNTS!$M510),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U510=\"\",0,$C510)","v":0},null,{"$f":"IF(ACCOUNTS!N510<>\"\",CONCATENATE(ACCOUNTS!$L510,\"_\",ACCOUNTS!N510),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O510<>\"\",CONCATENATE(ACCOUNTS!$L510,\"_\",ACCOUNTS!O510),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P510<>\"\",CONCATENATE(ACCOUNTS!$L510,\"_\",ACCOUNTS!P510),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q510<>\"\",CONCATENATE(ACCOUNTS!$L510,\"_\",ACCOUNTS!Q510),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R510<>\"\",CONCATENATE(ACCOUNTS!$L510,\"_\",ACCOUNTS!R510),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S510<>\"\",CONCATENATE(ACCOUNTS!$L510,\"_\",ACCOUNTS!S510),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A511","v":"~"},{"$f":"ACCOUNTS!B511","v":"~"},{"$f":"ACCOUNTS!C511","v":0},0,{"$f":"IF(ACCOUNTS!$M511=\"\",0,$C511*(INDEX(INDIRECT(ACCOUNTS!$M511),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M511=\"\",0,$C511*(INDEX(INDIRECT(ACCOUNTS!$M511),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M511=\"\",0,$C511*(INDEX(INDIRECT(ACCOUNTS!$M511),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M511=\"\",0,$C511*(INDEX(INDIRECT(ACCOUNTS!$M511),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M511=\"\",0,$C511*(INDEX(INDIRECT(ACCOUNTS!$M511),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M511=\"\",0,$C511*(INDEX(INDIRECT(ACCOUNTS!$M511),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U511=\"\",0,$C511)","v":0},null,{"$f":"IF(ACCOUNTS!N511<>\"\",CONCATENATE(ACCOUNTS!$L511,\"_\",ACCOUNTS!N511),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O511<>\"\",CONCATENATE(ACCOUNTS!$L511,\"_\",ACCOUNTS!O511),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P511<>\"\",CONCATENATE(ACCOUNTS!$L511,\"_\",ACCOUNTS!P511),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q511<>\"\",CONCATENATE(ACCOUNTS!$L511,\"_\",ACCOUNTS!Q511),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R511<>\"\",CONCATENATE(ACCOUNTS!$L511,\"_\",ACCOUNTS!R511),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S511<>\"\",CONCATENATE(ACCOUNTS!$L511,\"_\",ACCOUNTS!S511),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B512","v":"Sub-total"},{"$f":"SUM(C505:C511)","v":0},0,{"$f":"SUM(E505:E511)","v":0},0,0,0,0,0,null,{"$f":"SUM(L505:L511)","v":0}]
[null,null,null,{"$f":"SUM(E513:L513)-C513","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B515","v":"TOTAL LABOR O & M EXPENSES"},{"$f":" SUM(C410,C415,C425,C441,C450,C475,C489,C502,C512)","v":37924617.172624342},0,{"$f":" SUM(E410,E415,E425,E441,E450,E475,E489,E502,E512)","v":1627967.3073216029},469940.74155428924,440523.17017509713,0,0,0,null,{"$f":" SUM(L410,L415,L425,L441,L450,L475,L489,L502,L512)","v":35386185.953573346}]
[null,null,null,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A518","v":"Depreciation Expense"},null,null,0]
[{"$f":"ACCOUNTS!A519","v":403},{"$f":"ACCOUNTS!B519","v":"Production Depreciation Expense"},{"$f":"ACCOUNTS!C519","v":36777.309999999983},0,{"$f":"IF(ACCOUNTS!$M519=\"\",0,$C519*(INDEX(INDIRECT(ACCOUNTS!$M519),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M519=\"\",0,$C519*(INDEX(INDIRECT(ACCOUNTS!$M519),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M519=\"\",0,$C519*(INDEX(INDIRECT(ACCOUNTS!$M519),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M519=\"\",0,$C519*(INDEX(INDIRECT(ACCOUNTS!$M519),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M519=\"\",0,$C519*(INDEX(INDIRECT(ACCOUNTS!$M519),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M519=\"\",0,$C519*(INDEX(INDIRECT(ACCOUNTS!$M519),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U519=\"\",0,$C519)","v":36777.309999999983},null,{"$f":"IF(ACCOUNTS!N519<>\"\",CONCATENATE(ACCOUNTS!$L519,\"_\",ACCOUNTS!N519),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O519<>\"\",CONCATENATE(ACCOUNTS!$L519,\"_\",ACCOUNTS!O519),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P519<>\"\",CONCATENATE(ACCOUNTS!$L519,\"_\",ACCOUNTS!P519),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q519<>\"\",CONCATENATE(ACCOUNTS!$L519,\"_\",ACCOUNTS!Q519),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R519<>\"\",CONCATENATE(ACCOUNTS!$L519,\"_\",ACCOUNTS!R519),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S519<>\"\",CONCATENATE(ACCOUNTS!$L519,\"_\",ACCOUNTS!S519),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A520","v":403},{"$f":"ACCOUNTS!B520","v":"JP Balancing Depreciation Expense"},{"$f":"ACCOUNTS!C520","v":0},{"$f":"SUM(E520:L520)-C520","v":0},{"$f":"IF(ACCOUNTS!$M520=\"\",0,$C520*(INDEX(INDIRECT(ACCOUNTS!$M520),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M520=\"\",0,$C520*(INDEX(INDIRECT(ACCOUNTS!$M520),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M520=\"\",0,$C520*(INDEX(INDIRECT(ACCOUNTS!$M520),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M520=\"\",0,$C520*(INDEX(INDIRECT(ACCOUNTS!$M520),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M520=\"\",0,$C520*(INDEX(INDIRECT(ACCOUNTS!$M520),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M520=\"\",0,$C520*(INDEX(INDIRECT(ACCOUNTS!$M520),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U520=\"\",0,$C520)","v":0},null,{"$f":"IF(ACCOUNTS!N520<>\"\",CONCATENATE(ACCOUNTS!$L520,\"_\",ACCOUNTS!N520),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O520<>\"\",CONCATENATE(ACCOUNTS!$L520,\"_\",ACCOUNTS!O520),\" \")","v":"F_STORG_COM_1"},{"$f":"IF(ACCOUNTS!P520<>\"\",CONCATENATE(ACCOUNTS!$L520,\"_\",ACCOUNTS!P520),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q520<>\"\",CONCATENATE(ACCOUNTS!$L520,\"_\",ACCOUNTS!Q520),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R520<>\"\",CONCATENATE(ACCOUNTS!$L520,\"_\",ACCOUNTS!R520),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S520<>\"\",CONCATENATE(ACCOUNTS!$L520,\"_\",ACCOUNTS!S520),\" \")","v":" "}]
[403,"Underground Depreciation Expense",{"$f":"ACCOUNTS!C521","v":1149992.8900000001},{"$f":"SUM(E521:L521)-C521","v":0},{"$f":"IF(ACCOUNTS!$M521=\"\",0,$C521*(INDEX(INDIRECT(ACCOUNTS!$M521),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M521=\"\",0,$C521*(INDEX(INDIRECT(ACCOUNTS!$M521),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M521=\"\",0,$C521*(INDEX(INDIRECT(ACCOUNTS!$M521),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M521=\"\",0,$C521*(INDEX(INDIRECT(ACCOUNTS!$M521),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M521=\"\",0,$C521*(INDEX(INDIRECT(ACCOUNTS!$M521),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M521=\"\",0,$C521*(INDEX(INDIRECT(ACCOUNTS!$M521),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U521=\"\",0,$C521)","v":1149992.8900000001},null,null,{"$f":"IF(ACCOUNTS!O521<>\"\",CONCATENATE(ACCOUNTS!$L521,\"_\",ACCOUNTS!O521),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A522","v":403},{"$f":"ACCOUNTS!B522","v":"Storage Depreciation Expense"},{"$f":"ACCOUNTS!C522","v":336846.36999999994},{"$f":"SUM(E522:L522)-C522","v":0},{"$f":"IF(ACCOUNTS!$M522=\"\",0,$C522*(INDEX(INDIRECT(ACCOUNTS!$M522),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M522=\"\",0,$C522*(INDEX(INDIRECT(ACCOUNTS!$M522),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M522=\"\",0,$C522*(INDEX(INDIRECT(ACCOUNTS!$M522),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M522=\"\",0,$C522*(INDEX(INDIRECT(ACCOUNTS!$M522),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M522=\"\",0,$C522*(INDEX(INDIRECT(ACCOUNTS!$M522),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M522=\"\",0,$C522*(INDEX(INDIRECT(ACCOUNTS!$M522),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U522=\"\",0,$C522)","v":336846.36999999994},null,{"$f":"IF(ACCOUNTS!N522<>\"\",CONCATENATE(ACCOUNTS!$L522,\"_\",ACCOUNTS!N522),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O522<>\"\",CONCATENATE(ACCOUNTS!$L522,\"_\",ACCOUNTS!O522),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P522<>\"\",CONCATENATE(ACCOUNTS!$L522,\"_\",ACCOUNTS!P522),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q522<>\"\",CONCATENATE(ACCOUNTS!$L522,\"_\",ACCOUNTS!Q522),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R522<>\"\",CONCATENATE(ACCOUNTS!$L522,\"_\",ACCOUNTS!R522),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S522<>\"\",CONCATENATE(ACCOUNTS!$L522,\"_\",ACCOUNTS!S522),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A523","v":403},{"$f":"ACCOUNTS!B523","v":"LNG Terminal/Processing Depr Exp"},{"$f":"ACCOUNTS!C523","v":22517.519999999993},0,{"$f":"IF(ACCOUNTS!$M523=\"\",0,$C523*(INDEX(INDIRECT(ACCOUNTS!$M523),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M523=\"\",0,$C523*(INDEX(INDIRECT(ACCOUNTS!$M523),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M523=\"\",0,$C523*(INDEX(INDIRECT(ACCOUNTS!$M523),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M523=\"\",0,$C523*(INDEX(INDIRECT(ACCOUNTS!$M523),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M523=\"\",0,$C523*(INDEX(INDIRECT(ACCOUNTS!$M523),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M523=\"\",0,$C523*(INDEX(INDIRECT(ACCOUNTS!$M523),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U523=\"\",0,$C523)","v":22517.519999999993},null,{"$f":"IF(ACCOUNTS!N523<>\"\",CONCATENATE(ACCOUNTS!$L523,\"_\",ACCOUNTS!N523),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O523<>\"\",CONCATENATE(ACCOUNTS!$L523,\"_\",ACCOUNTS!O523),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P523<>\"\",CONCATENATE(ACCOUNTS!$L523,\"_\",ACCOUNTS!P523),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q523<>\"\",CONCATENATE(ACCOUNTS!$L523,\"_\",ACCOUNTS!Q523),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R523<>\"\",CONCATENATE(ACCOUNTS!$L523,\"_\",ACCOUNTS!R523),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S523<>\"\",CONCATENATE(ACCOUNTS!$L523,\"_\",ACCOUNTS!S523),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A524","v":403},{"$f":"ACCOUNTS!B524","v":"Transmission Depreciation Expense"},{"$f":"ACCOUNTS!C524","v":0},0,{"$f":"IF(ACCOUNTS!$M524=\"\",0,$C524*(INDEX(INDIRECT(ACCOUNTS!$M524),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M524=\"\",0,$C524*(INDEX(INDIRECT(ACCOUNTS!$M524),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M524=\"\",0,$C524*(INDEX(INDIRECT(ACCOUNTS!$M524),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M524=\"\",0,$C524*(INDEX(INDIRECT(ACCOUNTS!$M524),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M524=\"\",0,$C524*(INDEX(INDIRECT(ACCOUNTS!$M524),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M524=\"\",0,$C524*(INDEX(INDIRECT(ACCOUNTS!$M524),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U524=\"\",0,$C524)","v":0},null,{"$f":"IF(ACCOUNTS!N524<>\"\",CONCATENATE(ACCOUNTS!$L524,\"_\",ACCOUNTS!N524),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O524<>\"\",CONCATENATE(ACCOUNTS!$L524,\"_\",ACCOUNTS!O524),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P524<>\"\",CONCATENATE(ACCOUNTS!$L524,\"_\",ACCOUNTS!P524),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q524<>\"\",CONCATENATE(ACCOUNTS!$L524,\"_\",ACCOUNTS!Q524),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R524<>\"\",CONCATENATE(ACCOUNTS!$L524,\"_\",ACCOUNTS!R524),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S524<>\"\",CONCATENATE(ACCOUNTS!$L524,\"_\",ACCOUNTS!S524),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A525","v":403},{"$f":"ACCOUNTS!B525","v":"Distribution Depreciation Expense"},{"$f":"ACCOUNTS!C525","v":108037626.97924376},0,{"$f":"IF(ACCOUNTS!$M525=\"\",0,$C525*(INDEX(INDIRECT(ACCOUNTS!$M525),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M525=\"\",0,$C525*(INDEX(INDIRECT(ACCOUNTS!$M525),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M525=\"\",0,$C525*(INDEX(INDIRECT(ACCOUNTS!$M525),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M525=\"\",0,$C525*(INDEX(INDIRECT(ACCOUNTS!$M525),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M525=\"\",0,$C525*(INDEX(INDIRECT(ACCOUNTS!$M525),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M525=\"\",0,$C525*(INDEX(INDIRECT(ACCOUNTS!$M525),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U525=\"\",0,$C525)","v":108037626.97924376},null,{"$f":"IF(ACCOUNTS!N525<>\"\",CONCATENATE(ACCOUNTS!$L525,\"_\",ACCOUNTS!N525),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O525<>\"\",CONCATENATE(ACCOUNTS!$L525,\"_\",ACCOUNTS!O525),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P525<>\"\",CONCATENATE(ACCOUNTS!$L525,\"_\",ACCOUNTS!P525),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q525<>\"\",CONCATENATE(ACCOUNTS!$L525,\"_\",ACCOUNTS!Q525),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R525<>\"\",CONCATENATE(ACCOUNTS!$L525,\"_\",ACCOUNTS!R525),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S525<>\"\",CONCATENATE(ACCOUNTS!$L525,\"_\",ACCOUNTS!S525),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A526","v":403},{"$f":"ACCOUNTS!B526","v":"Rental Depreciation Expense"},{"$f":"ACCOUNTS!C526","v":1858203.4300000002},0,{"$f":"IF(ACCOUNTS!$M526=\"\",0,$C526*(INDEX(INDIRECT(ACCOUNTS!$M526),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M526=\"\",0,$C526*(INDEX(INDIRECT(ACCOUNTS!$M526),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M526=\"\",0,$C526*(INDEX(INDIRECT(ACCOUNTS!$M526),1,G$2)))","v":1858203.4300000002},{"$f":"IF(ACCOUNTS!$M526=\"\",0,$C526*(INDEX(INDIRECT(ACCOUNTS!$M526),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M526=\"\",0,$C526*(INDEX(INDIRECT(ACCOUNTS!$M526),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M526=\"\",0,$C526*(INDEX(INDIRECT(ACCOUNTS!$M526),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U526=\"\",0,$C526)","v":0},null,{"$f":"IF(ACCOUNTS!N526<>\"\",CONCATENATE(ACCOUNTS!$L526,\"_\",ACCOUNTS!N526),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O526<>\"\",CONCATENATE(ACCOUNTS!$L526,\"_\",ACCOUNTS!O526),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P526<>\"\",CONCATENATE(ACCOUNTS!$L526,\"_\",ACCOUNTS!P526),\" \")","v":"F_DISTR_DIR_386"},{"$f":"IF(ACCOUNTS!Q526<>\"\",CONCATENATE(ACCOUNTS!$L526,\"_\",ACCOUNTS!Q526),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R526<>\"\",CONCATENATE(ACCOUNTS!$L526,\"_\",ACCOUNTS!R526),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S526<>\"\",CONCATENATE(ACCOUNTS!$L526,\"_\",ACCOUNTS!S526),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A527","v":403},{"$f":"ACCOUNTS!B527","v":"General Depreciation Expense"},{"$f":"ACCOUNTS!C527","v":11106536.754156575},0,{"$f":"IF(ACCOUNTS!$M527=\"\",0,$C527*(INDEX(INDIRECT(ACCOUNTS!$M527),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M527=\"\",0,$C527*(INDEX(INDIRECT(ACCOUNTS!$M527),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M527=\"\",0,$C527*(INDEX(INDIRECT(ACCOUNTS!$M527),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M527=\"\",0,$C527*(INDEX(INDIRECT(ACCOUNTS!$M527),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M527=\"\",0,$C527*(INDEX(INDIRECT(ACCOUNTS!$M527),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M527=\"\",0,$C527*(INDEX(INDIRECT(ACCOUNTS!$M527),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U527=\"\",0,$C527)","v":11106536.754156575},null,{"$f":"IF(ACCOUNTS!N527<>\"\",CONCATENATE(ACCOUNTS!$L527,\"_\",ACCOUNTS!N527),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O527<>\"\",CONCATENATE(ACCOUNTS!$L527,\"_\",ACCOUNTS!O527),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P527<>\"\",CONCATENATE(ACCOUNTS!$L527,\"_\",ACCOUNTS!P527),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q527<>\"\",CONCATENATE(ACCOUNTS!$L527,\"_\",ACCOUNTS!Q527),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R527<>\"\",CONCATENATE(ACCOUNTS!$L527,\"_\",ACCOUNTS!R527),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S527<>\"\",CONCATENATE(ACCOUNTS!$L527,\"_\",ACCOUNTS!S527),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A528","v":"~"},{"$f":"ACCOUNTS!B528","v":"~"},{"$f":"ACCOUNTS!C528","v":0},0,{"$f":"IF(ACCOUNTS!$M528=\"\",0,$C528*(INDEX(INDIRECT(ACCOUNTS!$M528),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M528=\"\",0,$C528*(INDEX(INDIRECT(ACCOUNTS!$M528),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M528=\"\",0,$C528*(INDEX(INDIRECT(ACCOUNTS!$M528),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M528=\"\",0,$C528*(INDEX(INDIRECT(ACCOUNTS!$M528),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M528=\"\",0,$C528*(INDEX(INDIRECT(ACCOUNTS!$M528),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M528=\"\",0,$C528*(INDEX(INDIRECT(ACCOUNTS!$M528),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U528=\"\",0,$C528)","v":0},null,{"$f":"IF(ACCOUNTS!N528<>\"\",CONCATENATE(ACCOUNTS!$L528,\"_\",ACCOUNTS!N528),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O528<>\"\",CONCATENATE(ACCOUNTS!$L528,\"_\",ACCOUNTS!O528),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P528<>\"\",CONCATENATE(ACCOUNTS!$L528,\"_\",ACCOUNTS!P528),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q528<>\"\",CONCATENATE(ACCOUNTS!$L528,\"_\",ACCOUNTS!Q528),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R528<>\"\",CONCATENATE(ACCOUNTS!$L528,\"_\",ACCOUNTS!R528),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S528<>\"\",CONCATENATE(ACCOUNTS!$L528,\"_\",ACCOUNTS!S528),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A529","v":403.1},{"$f":"ACCOUNTS!B529","v":"Depr. Expense - FAS 143"},{"$f":"ACCOUNTS!C529","v":155899.84639799999},0,{"$f":"IF(ACCOUNTS!$M529=\"\",0,$C529*(INDEX(INDIRECT(ACCOUNTS!$M529),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M529=\"\",0,$C529*(INDEX(INDIRECT(ACCOUNTS!$M529),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M529=\"\",0,$C529*(INDEX(INDIRECT(ACCOUNTS!$M529),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M529=\"\",0,$C529*(INDEX(INDIRECT(ACCOUNTS!$M529),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M529=\"\",0,$C529*(INDEX(INDIRECT(ACCOUNTS!$M529),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M529=\"\",0,$C529*(INDEX(INDIRECT(ACCOUNTS!$M529),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U529=\"\",0,$C529)","v":155899.84639799999},null,{"$f":"IF(ACCOUNTS!N529<>\"\",CONCATENATE(ACCOUNTS!$L529,\"_\",ACCOUNTS!N529),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O529<>\"\",CONCATENATE(ACCOUNTS!$L529,\"_\",ACCOUNTS!O529),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P529<>\"\",CONCATENATE(ACCOUNTS!$L529,\"_\",ACCOUNTS!P529),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q529<>\"\",CONCATENATE(ACCOUNTS!$L529,\"_\",ACCOUNTS!Q529),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R529<>\"\",CONCATENATE(ACCOUNTS!$L529,\"_\",ACCOUNTS!R529),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S529<>\"\",CONCATENATE(ACCOUNTS!$L529,\"_\",ACCOUNTS!S529),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A530","v":404},{"$f":"ACCOUNTS!B530","v":"Amort. Ltd - Term Plant"},{"$f":"ACCOUNTS!C530","v":38656639.120793782},0,{"$f":"IF(ACCOUNTS!$M530=\"\",0,$C530*(INDEX(INDIRECT(ACCOUNTS!$M530),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M530=\"\",0,$C530*(INDEX(INDIRECT(ACCOUNTS!$M530),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M530=\"\",0,$C530*(INDEX(INDIRECT(ACCOUNTS!$M530),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M530=\"\",0,$C530*(INDEX(INDIRECT(ACCOUNTS!$M530),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M530=\"\",0,$C530*(INDEX(INDIRECT(ACCOUNTS!$M530),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M530=\"\",0,$C530*(INDEX(INDIRECT(ACCOUNTS!$M530),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U530=\"\",0,$C530)","v":38656639.120793782},null,{"$f":"IF(ACCOUNTS!N530<>\"\",CONCATENATE(ACCOUNTS!$L530,\"_\",ACCOUNTS!N530),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O530<>\"\",CONCATENATE(ACCOUNTS!$L530,\"_\",ACCOUNTS!O530),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P530<>\"\",CONCATENATE(ACCOUNTS!$L530,\"_\",ACCOUNTS!P530),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q530<>\"\",CONCATENATE(ACCOUNTS!$L530,\"_\",ACCOUNTS!Q530),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R530<>\"\",CONCATENATE(ACCOUNTS!$L530,\"_\",ACCOUNTS!R530),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S530<>\"\",CONCATENATE(ACCOUNTS!$L530,\"_\",ACCOUNTS!S530),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A531","v":407},{"$f":"ACCOUNTS!B531","v":"Amortization of Property Losses"},{"$f":"ACCOUNTS!C531","v":0},{"$f":"SUM(E531:L531)-C531","v":0},{"$f":"IF(ACCOUNTS!$M531=\"\",0,$C531*(INDEX(INDIRECT(ACCOUNTS!$M531),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M531=\"\",0,$C531*(INDEX(INDIRECT(ACCOUNTS!$M531),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M531=\"\",0,$C531*(INDEX(INDIRECT(ACCOUNTS!$M531),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M531=\"\",0,$C531*(INDEX(INDIRECT(ACCOUNTS!$M531),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M531=\"\",0,$C531*(INDEX(INDIRECT(ACCOUNTS!$M531),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M531=\"\",0,$C531*(INDEX(INDIRECT(ACCOUNTS!$M531),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U531=\"\",0,$C531)","v":0},null,{"$f":"IF(ACCOUNTS!N531<>\"\",CONCATENATE(ACCOUNTS!$L531,\"_\",ACCOUNTS!N531),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O531<>\"\",CONCATENATE(ACCOUNTS!$L531,\"_\",ACCOUNTS!O531),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P531<>\"\",CONCATENATE(ACCOUNTS!$L531,\"_\",ACCOUNTS!P531),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q531<>\"\",CONCATENATE(ACCOUNTS!$L531,\"_\",ACCOUNTS!Q531),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R531<>\"\",CONCATENATE(ACCOUNTS!$L531,\"_\",ACCOUNTS!R531),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S531<>\"\",CONCATENATE(ACCOUNTS!$L531,\"_\",ACCOUNTS!S531),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A532","v":407.3},{"$f":"ACCOUNTS!B532","v":"Regulatory Debits"},{"$f":"ACCOUNTS!C532","v":15854795.25379236},0,{"$f":"IF(ACCOUNTS!$M532=\"\",0,$C532*(INDEX(INDIRECT(ACCOUNTS!$M532),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M532=\"\",0,$C532*(INDEX(INDIRECT(ACCOUNTS!$M532),1,F$2)))","v":15854795.25379236},{"$f":"IF(ACCOUNTS!$M532=\"\",0,$C532*(INDEX(INDIRECT(ACCOUNTS!$M532),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M532=\"\",0,$C532*(INDEX(INDIRECT(ACCOUNTS!$M532),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M532=\"\",0,$C532*(INDEX(INDIRECT(ACCOUNTS!$M532),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M532=\"\",0,$C532*(INDEX(INDIRECT(ACCOUNTS!$M532),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U532=\"\",0,$C532)","v":0},null,{"$f":"IF(ACCOUNTS!N532<>\"\",CONCATENATE(ACCOUNTS!$L532,\"_\",ACCOUNTS!N532),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O532<>\"\",CONCATENATE(ACCOUNTS!$L532,\"_\",ACCOUNTS!O532),\" \")","v":"F_DISTR_STREV"},{"$f":"IF(ACCOUNTS!P532<>\"\",CONCATENATE(ACCOUNTS!$L532,\"_\",ACCOUNTS!P532),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q532<>\"\",CONCATENATE(ACCOUNTS!$L532,\"_\",ACCOUNTS!Q532),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R532<>\"\",CONCATENATE(ACCOUNTS!$L532,\"_\",ACCOUNTS!R532),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S532<>\"\",CONCATENATE(ACCOUNTS!$L532,\"_\",ACCOUNTS!S532),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A533","v":407.4},{"$f":"ACCOUNTS!B533","v":"Regulatory Credits"},{"$f":"ACCOUNTS!C533","v":0},{"$f":"SUM(E533:L533)-C533","v":0},{"$f":"IF(ACCOUNTS!$M533=\"\",0,$C533*(INDEX(INDIRECT(ACCOUNTS!$M533),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M533=\"\",0,$C533*(INDEX(INDIRECT(ACCOUNTS!$M533),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M533=\"\",0,$C533*(INDEX(INDIRECT(ACCOUNTS!$M533),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M533=\"\",0,$C533*(INDEX(INDIRECT(ACCOUNTS!$M533),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M533=\"\",0,$C533*(INDEX(INDIRECT(ACCOUNTS!$M533),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M533=\"\",0,$C533*(INDEX(INDIRECT(ACCOUNTS!$M533),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U533=\"\",0,$C533)","v":0},null,{"$f":"IF(ACCOUNTS!N533<>\"\",CONCATENATE(ACCOUNTS!$L533,\"_\",ACCOUNTS!N533),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O533<>\"\",CONCATENATE(ACCOUNTS!$L533,\"_\",ACCOUNTS!O533),\" \")","v":"F_DISTR_STREV"},{"$f":"IF(ACCOUNTS!P533<>\"\",CONCATENATE(ACCOUNTS!$L533,\"_\",ACCOUNTS!P533),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q533<>\"\",CONCATENATE(ACCOUNTS!$L533,\"_\",ACCOUNTS!Q533),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R533<>\"\",CONCATENATE(ACCOUNTS!$L533,\"_\",ACCOUNTS!R533),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S533<>\"\",CONCATENATE(ACCOUNTS!$L533,\"_\",ACCOUNTS!S533),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A534","v":411},{"$f":"ACCOUNTS!B534","v":"Accretion Exp - FAS143"},{"$f":"ACCOUNTS!C534","v":168529.07999999987},0,{"$f":"IF(ACCOUNTS!$M534=\"\",0,$C534*(INDEX(INDIRECT(ACCOUNTS!$M534),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M534=\"\",0,$C534*(INDEX(INDIRECT(ACCOUNTS!$M534),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M534=\"\",0,$C534*(INDEX(INDIRECT(ACCOUNTS!$M534),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M534=\"\",0,$C534*(INDEX(INDIRECT(ACCOUNTS!$M534),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M534=\"\",0,$C534*(INDEX(INDIRECT(ACCOUNTS!$M534),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M534=\"\",0,$C534*(INDEX(INDIRECT(ACCOUNTS!$M534),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U534=\"\",0,$C534)","v":168529.07999999987},null,{"$f":"IF(ACCOUNTS!N534<>\"\",CONCATENATE(ACCOUNTS!$L534,\"_\",ACCOUNTS!N534),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O534<>\"\",CONCATENATE(ACCOUNTS!$L534,\"_\",ACCOUNTS!O534),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P534<>\"\",CONCATENATE(ACCOUNTS!$L534,\"_\",ACCOUNTS!P534),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q534<>\"\",CONCATENATE(ACCOUNTS!$L534,\"_\",ACCOUNTS!Q534),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R534<>\"\",CONCATENATE(ACCOUNTS!$L534,\"_\",ACCOUNTS!R534),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S534<>\"\",CONCATENATE(ACCOUNTS!$L534,\"_\",ACCOUNTS!S534),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A535","v":414},{"$f":"ACCOUNTS!B535","v":"Gains/Losses Property Sales"},{"$f":"ACCOUNTS!C535","v":24348.123333333351},0,{"$f":"IF(ACCOUNTS!$M535=\"\",0,$C535*(INDEX(INDIRECT(ACCOUNTS!$M535),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M535=\"\",0,$C535*(INDEX(INDIRECT(ACCOUNTS!$M535),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M535=\"\",0,$C535*(INDEX(INDIRECT(ACCOUNTS!$M535),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M535=\"\",0,$C535*(INDEX(INDIRECT(ACCOUNTS!$M535),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M535=\"\",0,$C535*(INDEX(INDIRECT(ACCOUNTS!$M535),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M535=\"\",0,$C535*(INDEX(INDIRECT(ACCOUNTS!$M535),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U535=\"\",0,$C535)","v":24348.123333333351},null,{"$f":"IF(ACCOUNTS!N535<>\"\",CONCATENATE(ACCOUNTS!$L535,\"_\",ACCOUNTS!N535),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O535<>\"\",CONCATENATE(ACCOUNTS!$L535,\"_\",ACCOUNTS!O535),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P535<>\"\",CONCATENATE(ACCOUNTS!$L535,\"_\",ACCOUNTS!P535),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q535<>\"\",CONCATENATE(ACCOUNTS!$L535,\"_\",ACCOUNTS!Q535),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R535<>\"\",CONCATENATE(ACCOUNTS!$L535,\"_\",ACCOUNTS!R535),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S535<>\"\",CONCATENATE(ACCOUNTS!$L535,\"_\",ACCOUNTS!S535),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B536","v":"TOTAL DEPRECIATION EXPENSES"},{"$f":"SUM(C519:C535)","v":177408712.67771783},0,{"$f":"SUM(E519:E535)","v":0},15854795.25379236,1858203.4300000002,0,0,0,null,{"$f":"SUM(L519:L535)","v":159695713.99392545}]
[null,null,null,{"$f":"SUM(E537:L537)-C537","v":0}]
[{"$f":"ACCOUNTS!A538","v":"Taxes (other than income)"},null,null,0]
[{"$f":"ACCOUNTS!A539","v":408.1},{"$f":"ACCOUNTS!B539","v":"Taxes other than Income Taxes - DIR Sales"},{"$f":"ACCOUNTS!C539","v":213764.86315897084},0,{"$f":"IF(ACCOUNTS!$M539=\"\",0,$C539*(INDEX(INDIRECT(ACCOUNTS!$M539),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M539=\"\",0,$C539*(INDEX(INDIRECT(ACCOUNTS!$M539),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M539=\"\",0,$C539*(INDEX(INDIRECT(ACCOUNTS!$M539),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M539=\"\",0,$C539*(INDEX(INDIRECT(ACCOUNTS!$M539),1,H$2)))","v":213764.86315897084},{"$f":"IF(ACCOUNTS!$M539=\"\",0,$C539*(INDEX(INDIRECT(ACCOUNTS!$M539),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M539=\"\",0,$C539*(INDEX(INDIRECT(ACCOUNTS!$M539),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U539=\"\",0,$C539)","v":0},null,{"$f":"IF(ACCOUNTS!N539<>\"\",CONCATENATE(ACCOUNTS!$L539,\"_\",ACCOUNTS!N539),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O539<>\"\",CONCATENATE(ACCOUNTS!$L539,\"_\",ACCOUNTS!O539),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P539<>\"\",CONCATENATE(ACCOUNTS!$L539,\"_\",ACCOUNTS!P539),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q539<>\"\",CONCATENATE(ACCOUNTS!$L539,\"_\",ACCOUNTS!Q539),\" \")","v":"F_SALES_DIR408_SALES"},{"$f":"IF(ACCOUNTS!R539<>\"\",CONCATENATE(ACCOUNTS!$L539,\"_\",ACCOUNTS!R539),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S539<>\"\",CONCATENATE(ACCOUNTS!$L539,\"_\",ACCOUNTS!S539),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A540","v":408.1},{"$f":"ACCOUNTS!B540","v":"Taxes other than Income Taxes - DIR Transport"},{"$f":"ACCOUNTS!C540","v":24711.720680539755},0,{"$f":"IF(ACCOUNTS!$M540=\"\",0,$C540*(INDEX(INDIRECT(ACCOUNTS!$M540),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M540=\"\",0,$C540*(INDEX(INDIRECT(ACCOUNTS!$M540),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M540=\"\",0,$C540*(INDEX(INDIRECT(ACCOUNTS!$M540),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M540=\"\",0,$C540*(INDEX(INDIRECT(ACCOUNTS!$M540),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M540=\"\",0,$C540*(INDEX(INDIRECT(ACCOUNTS!$M540),1,I$2)))","v":24711.720680539755},{"$f":"IF(ACCOUNTS!$M540=\"\",0,$C540*(INDEX(INDIRECT(ACCOUNTS!$M540),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U540=\"\",0,$C540)","v":0},null,{"$f":"IF(ACCOUNTS!N540<>\"\",CONCATENATE(ACCOUNTS!$L540,\"_\",ACCOUNTS!N540),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O540<>\"\",CONCATENATE(ACCOUNTS!$L540,\"_\",ACCOUNTS!O540),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P540<>\"\",CONCATENATE(ACCOUNTS!$L540,\"_\",ACCOUNTS!P540),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q540<>\"\",CONCATENATE(ACCOUNTS!$L540,\"_\",ACCOUNTS!Q540),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R540<>\"\",CONCATENATE(ACCOUNTS!$L540,\"_\",ACCOUNTS!R540),\" \")","v":"F_TRNSP_DIR408_TRNSPT"},{"$f":"IF(ACCOUNTS!S540<>\"\",CONCATENATE(ACCOUNTS!$L540,\"_\",ACCOUNTS!S540),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A541","v":408.1},{"$f":"ACCOUNTS!B541","v":"Other Taxes - DIR Sales Procurement"},{"$f":"ACCOUNTS!C541","v":0},0,{"$f":"IF(ACCOUNTS!$M541=\"\",0,$C541*(INDEX(INDIRECT(ACCOUNTS!$M541),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M541=\"\",0,$C541*(INDEX(INDIRECT(ACCOUNTS!$M541),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M541=\"\",0,$C541*(INDEX(INDIRECT(ACCOUNTS!$M541),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M541=\"\",0,$C541*(INDEX(INDIRECT(ACCOUNTS!$M541),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M541=\"\",0,$C541*(INDEX(INDIRECT(ACCOUNTS!$M541),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M541=\"\",0,$C541*(INDEX(INDIRECT(ACCOUNTS!$M541),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U541=\"\",0,$C541)","v":0},null,{"$f":"IF(ACCOUNTS!N541<>\"\",CONCATENATE(ACCOUNTS!$L541,\"_\",ACCOUNTS!N541),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O541<>\"\",CONCATENATE(ACCOUNTS!$L541,\"_\",ACCOUNTS!O541),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P541<>\"\",CONCATENATE(ACCOUNTS!$L541,\"_\",ACCOUNTS!P541),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q541<>\"\",CONCATENATE(ACCOUNTS!$L541,\"_\",ACCOUNTS!Q541),\" \")","v":"F_SALES_DIR_CUSTXT"},{"$f":"IF(ACCOUNTS!R541<>\"\",CONCATENATE(ACCOUNTS!$L541,\"_\",ACCOUNTS!R541),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S541<>\"\",CONCATENATE(ACCOUNTS!$L541,\"_\",ACCOUNTS!S541),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A542","v":408.1},{"$f":"ACCOUNTS!B542","v":"Other Taxes - DIR Rental"},{"$f":"ACCOUNTS!C542","v":25916.712910489401},{"$f":"SUM(E542:L542)-C542","v":0},{"$f":"IF(ACCOUNTS!$M542=\"\",0,$C542*(INDEX(INDIRECT(ACCOUNTS!$M542),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M542=\"\",0,$C542*(INDEX(INDIRECT(ACCOUNTS!$M542),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M542=\"\",0,$C542*(INDEX(INDIRECT(ACCOUNTS!$M542),1,G$2)))","v":25916.712910489401},{"$f":"IF(ACCOUNTS!$M542=\"\",0,$C542*(INDEX(INDIRECT(ACCOUNTS!$M542),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M542=\"\",0,$C542*(INDEX(INDIRECT(ACCOUNTS!$M542),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M542=\"\",0,$C542*(INDEX(INDIRECT(ACCOUNTS!$M542),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U542=\"\",0,$C542)","v":0},null,{"$f":"IF(ACCOUNTS!N542<>\"\",CONCATENATE(ACCOUNTS!$L542,\"_\",ACCOUNTS!N542),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O542<>\"\",CONCATENATE(ACCOUNTS!$L542,\"_\",ACCOUNTS!O542),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P542<>\"\",CONCATENATE(ACCOUNTS!$L542,\"_\",ACCOUNTS!P542),\" \")","v":"F_DISTR_DIR_386"},{"$f":"IF(ACCOUNTS!Q542<>\"\",CONCATENATE(ACCOUNTS!$L542,\"_\",ACCOUNTS!Q542),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R542<>\"\",CONCATENATE(ACCOUNTS!$L542,\"_\",ACCOUNTS!R542),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S542<>\"\",CONCATENATE(ACCOUNTS!$L542,\"_\",ACCOUNTS!S542),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A543","v":408.1},"Taxes Other Than Income - Excise Taxes",{"$f":"ACCOUNTS!C543","v":19479566.956018373},0,{"$f":"IF(ACCOUNTS!$M543=\"\",0,$C543*(INDEX(INDIRECT(ACCOUNTS!$M543),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M543=\"\",0,$C543*(INDEX(INDIRECT(ACCOUNTS!$M543),1,F$2)))","v":19479566.956018373},{"$f":"IF(ACCOUNTS!$M543=\"\",0,$C543*(INDEX(INDIRECT(ACCOUNTS!$M543),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M543=\"\",0,$C543*(INDEX(INDIRECT(ACCOUNTS!$M543),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M543=\"\",0,$C543*(INDEX(INDIRECT(ACCOUNTS!$M543),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M543=\"\",0,$C543*(INDEX(INDIRECT(ACCOUNTS!$M543),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U543=\"\",0,$C543)","v":0},null,{"$f":"IF(ACCOUNTS!N543<>\"\",CONCATENATE(ACCOUNTS!$L543,\"_\",ACCOUNTS!N543),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O543<>\"\",CONCATENATE(ACCOUNTS!$L543,\"_\",ACCOUNTS!O543),\" \")","v":"F_DISTR_STRREV"},{"$f":"IF(ACCOUNTS!P543<>\"\",CONCATENATE(ACCOUNTS!$L543,\"_\",ACCOUNTS!P543),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q543<>\"\",CONCATENATE(ACCOUNTS!$L543,\"_\",ACCOUNTS!Q543),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R543<>\"\",CONCATENATE(ACCOUNTS!$L543,\"_\",ACCOUNTS!R543),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S543<>\"\",CONCATENATE(ACCOUNTS!$L543,\"_\",ACCOUNTS!S543),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A544","v":408.1},"Other Taxes - Property Taxes",{"$f":"ACCOUNTS!C544","v":0},{"$f":"SUM(E544:L544)-C544","v":0},{"$f":"IF(ACCOUNTS!$M544=\"\",0,$C544*(INDEX(INDIRECT(ACCOUNTS!$M544),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M544=\"\",0,$C544*(INDEX(INDIRECT(ACCOUNTS!$M544),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M544=\"\",0,$C544*(INDEX(INDIRECT(ACCOUNTS!$M544),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M544=\"\",0,$C544*(INDEX(INDIRECT(ACCOUNTS!$M544),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M544=\"\",0,$C544*(INDEX(INDIRECT(ACCOUNTS!$M544),1,I$2)))","v":0},null,null,{"$f":"IF(ACCOUNTS!$U544=\"\",0,$C544)","v":0},null,{"$f":"IF(ACCOUNTS!N544<>\"\",CONCATENATE(ACCOUNTS!$L544,\"_\",ACCOUNTS!N544),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O544<>\"\",CONCATENATE(ACCOUNTS!$L544,\"_\",ACCOUNTS!O544),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P544<>\"\",CONCATENATE(ACCOUNTS!$L544,\"_\",ACCOUNTS!P544),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q544<>\"\",CONCATENATE(ACCOUNTS!$L544,\"_\",ACCOUNTS!Q544),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R544<>\"\",CONCATENATE(ACCOUNTS!$L544,\"_\",ACCOUNTS!R544),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A545","v":408.1},"Other Taxes - Payroll Taxes",{"$f":"ACCOUNTS!C545","v":4834510.9968993757},{"$f":"SUM(E545:L545)-C545","v":0},{"$f":"IF(ACCOUNTS!$M545=\"\",0,$C545*(INDEX(INDIRECT(ACCOUNTS!$M545),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M545=\"\",0,$C545*(INDEX(INDIRECT(ACCOUNTS!$M545),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M545=\"\",0,$C545*(INDEX(INDIRECT(ACCOUNTS!$M545),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M545=\"\",0,$C545*(INDEX(INDIRECT(ACCOUNTS!$M545),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M545=\"\",0,$C545*(INDEX(INDIRECT(ACCOUNTS!$M545),1,I$2)))","v":0},null,null,{"$f":"IF(ACCOUNTS!$U545=\"\",0,$C545)","v":4834510.9968993757},null,{"$f":"IF(ACCOUNTS!N545<>\"\",CONCATENATE(ACCOUNTS!$L545,\"_\",ACCOUNTS!N545),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O545<>\"\",CONCATENATE(ACCOUNTS!$L545,\"_\",ACCOUNTS!O545),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P545<>\"\",CONCATENATE(ACCOUNTS!$L545,\"_\",ACCOUNTS!P545),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q545<>\"\",CONCATENATE(ACCOUNTS!$L545,\"_\",ACCOUNTS!Q545),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R545<>\"\",CONCATENATE(ACCOUNTS!$L545,\"_\",ACCOUNTS!R545),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A546","v":408.1},{"$f":"ACCOUNTS!B546","v":"Other Taxes  - Rate Inc Rel"},{"$f":"ACCOUNTS!C546","v":3376099.0224080002},0,{"$f":"IF(ACCOUNTS!$M546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$M546),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$M546),1,F$2)))","v":3376099.0224080002},{"$f":"IF(ACCOUNTS!$M546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$M546),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$M546),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$M546),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$M546),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U546=\"\",0,$C546)","v":0},null,{"$f":"IF(ACCOUNTS!N546<>\"\",CONCATENATE(ACCOUNTS!$L546,\"_\",ACCOUNTS!N546),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O546<>\"\",CONCATENATE(ACCOUNTS!$L546,\"_\",ACCOUNTS!O546),\" \")","v":"F_DISTR_STRREV"},{"$f":"IF(ACCOUNTS!P546<>\"\",CONCATENATE(ACCOUNTS!$L546,\"_\",ACCOUNTS!P546),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q546<>\"\",CONCATENATE(ACCOUNTS!$L546,\"_\",ACCOUNTS!Q546),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R546<>\"\",CONCATENATE(ACCOUNTS!$L546,\"_\",ACCOUNTS!R546),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S546<>\"\",CONCATENATE(ACCOUNTS!$L546,\"_\",ACCOUNTS!S546),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A547","v":"~"},{"$f":"ACCOUNTS!B547","v":"~"},{"$f":"ACCOUNTS!C547","v":0},{"$f":"SUM(E547:L547)-C547","v":0},{"$f":"IF(ACCOUNTS!$M547=\"\",0,$C547*(INDEX(INDIRECT(ACCOUNTS!$M547),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M547=\"\",0,$C547*(INDEX(INDIRECT(ACCOUNTS!$M547),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M547=\"\",0,$C547*(INDEX(INDIRECT(ACCOUNTS!$M547),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M547=\"\",0,$C547*(INDEX(INDIRECT(ACCOUNTS!$M547),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M547=\"\",0,$C547*(INDEX(INDIRECT(ACCOUNTS!$M547),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M547=\"\",0,$C547*(INDEX(INDIRECT(ACCOUNTS!$M547),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U547=\"\",0,$C547)","v":0},null,{"$f":"IF(ACCOUNTS!N547<>\"\",CONCATENATE(ACCOUNTS!$L547,\"_\",ACCOUNTS!N547),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O547<>\"\",CONCATENATE(ACCOUNTS!$L547,\"_\",ACCOUNTS!O547),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P547<>\"\",CONCATENATE(ACCOUNTS!$L547,\"_\",ACCOUNTS!P547),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q547<>\"\",CONCATENATE(ACCOUNTS!$L547,\"_\",ACCOUNTS!Q547),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R547<>\"\",CONCATENATE(ACCOUNTS!$L547,\"_\",ACCOUNTS!R547),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S547<>\"\",CONCATENATE(ACCOUNTS!$L547,\"_\",ACCOUNTS!S547),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A548","v":0},{"$f":"ACCOUNTS!B548","v":"TOTAL TAXES OTHER THAN INCOME"},{"$f":"SUM(C539:C547)","v":27954570.27207575},{"$f":"SUM(E548:L548)-C548","v":0},{"$f":"SUM(E539:E547)","v":0},22855665.978426374,25916.712910489401,213764.86315897084,24711.720680539755,0,null,{"$f":"SUM(L539:L547)","v":4834510.9968993757},null,{"$f":"IF(ACCOUNTS!N548<>\"\",CONCATENATE(ACCOUNTS!$L548,\"_\",ACCOUNTS!N548),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O548<>\"\",CONCATENATE(ACCOUNTS!$L548,\"_\",ACCOUNTS!O548),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P548<>\"\",CONCATENATE(ACCOUNTS!$L548,\"_\",ACCOUNTS!P548),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q548<>\"\",CONCATENATE(ACCOUNTS!$L548,\"_\",ACCOUNTS!Q548),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R548<>\"\",CONCATENATE(ACCOUNTS!$L548,\"_\",ACCOUNTS!R548),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S548<>\"\",CONCATENATE(ACCOUNTS!$L548,\"_\",ACCOUNTS!S548),\" \")","v":" "}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A550","v":"TOTAL EXPENSES"},null,{"$f":"SUM(C396,C548,C536,)","v":364401687.03614926},0,{"$f":"SUM(E396,E548,E536,)","v":2237639.611047097},44224777.688871197,17571746.695539601,16491253.408156887,516905.36584588973,0,null,{"$f":"SUM(L396,L548,L536,)","v":283359364.26668859}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A552","v":"INCOME TAXES & ITC"},null,null,0]
[null,{"$f":"ACCOUNTS!B553","v":"DIT, utility operating income"},{"$f":"ACCOUNTS!C553","v":523319.51868811995},0,{"$f":"IF(ACCOUNTS!$M553=\"\",0,$C553*(INDEX(INDIRECT(ACCOUNTS!$M553),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M553=\"\",0,$C553*(INDEX(INDIRECT(ACCOUNTS!$M553),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M553=\"\",0,$C553*(INDEX(INDIRECT(ACCOUNTS!$M553),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M553=\"\",0,$C553*(INDEX(INDIRECT(ACCOUNTS!$M553),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M553=\"\",0,$C553*(INDEX(INDIRECT(ACCOUNTS!$M553),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M553=\"\",0,$C553*(INDEX(INDIRECT(ACCOUNTS!$M553),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U553=\"\",0,$C553)","v":523319.51868811995},null,{"$f":"IF(ACCOUNTS!N553<>\"\",CONCATENATE(ACCOUNTS!$L553,\"_\",ACCOUNTS!N553),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O553<>\"\",CONCATENATE(ACCOUNTS!$L553,\"_\",ACCOUNTS!O553),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P553<>\"\",CONCATENATE(ACCOUNTS!$L553,\"_\",ACCOUNTS!P553),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q553<>\"\",CONCATENATE(ACCOUNTS!$L553,\"_\",ACCOUNTS!Q553),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R553<>\"\",CONCATENATE(ACCOUNTS!$L553,\"_\",ACCOUNTS!R553),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S553<>\"\",CONCATENATE(ACCOUNTS!$L553,\"_\",ACCOUNTS!S553),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B554","v":"Provision for DIT - credit"},{"$f":"ACCOUNTS!C554","v":-722630.37767299998},0,{"$f":"IF(ACCOUNTS!$M554=\"\",0,$C554*(INDEX(INDIRECT(ACCOUNTS!$M554),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M554=\"\",0,$C554*(INDEX(INDIRECT(ACCOUNTS!$M554),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M554=\"\",0,$C554*(INDEX(INDIRECT(ACCOUNTS!$M554),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M554=\"\",0,$C554*(INDEX(INDIRECT(ACCOUNTS!$M554),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M554=\"\",0,$C554*(INDEX(INDIRECT(ACCOUNTS!$M554),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M554=\"\",0,$C554*(INDEX(INDIRECT(ACCOUNTS!$M554),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U554=\"\",0,$C554)","v":-722630.37767299998},null,{"$f":"IF(ACCOUNTS!N554<>\"\",CONCATENATE(ACCOUNTS!$L554,\"_\",ACCOUNTS!N554),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O554<>\"\",CONCATENATE(ACCOUNTS!$L554,\"_\",ACCOUNTS!O554),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P554<>\"\",CONCATENATE(ACCOUNTS!$L554,\"_\",ACCOUNTS!P554),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q554<>\"\",CONCATENATE(ACCOUNTS!$L554,\"_\",ACCOUNTS!Q554),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R554<>\"\",CONCATENATE(ACCOUNTS!$L554,\"_\",ACCOUNTS!R554),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S554<>\"\",CONCATENATE(ACCOUNTS!$L554,\"_\",ACCOUNTS!S554),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B555","v":"ITC adjustments"},{"$f":"ACCOUNTS!C555","v":0},0,{"$f":"IF(ACCOUNTS!$M555=\"\",0,$C555*(INDEX(INDIRECT(ACCOUNTS!$M555),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M555=\"\",0,$C555*(INDEX(INDIRECT(ACCOUNTS!$M555),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M555=\"\",0,$C555*(INDEX(INDIRECT(ACCOUNTS!$M555),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M555=\"\",0,$C555*(INDEX(INDIRECT(ACCOUNTS!$M555),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M555=\"\",0,$C555*(INDEX(INDIRECT(ACCOUNTS!$M555),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M555=\"\",0,$C555*(INDEX(INDIRECT(ACCOUNTS!$M555),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U555=\"\",0,$C555)","v":0},null,{"$f":"IF(ACCOUNTS!N555<>\"\",CONCATENATE(ACCOUNTS!$L555,\"_\",ACCOUNTS!N555),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O555<>\"\",CONCATENATE(ACCOUNTS!$L555,\"_\",ACCOUNTS!O555),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P555<>\"\",CONCATENATE(ACCOUNTS!$L555,\"_\",ACCOUNTS!P555),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q555<>\"\",CONCATENATE(ACCOUNTS!$L555,\"_\",ACCOUNTS!Q555),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R555<>\"\",CONCATENATE(ACCOUNTS!$L555,\"_\",ACCOUNTS!R555),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S555<>\"\",CONCATENATE(ACCOUNTS!$L555,\"_\",ACCOUNTS!S555),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B556","v":"FIT Current"},{"$f":"ACCOUNTS!C556","v":1173284.1518323175},0,{"$f":"IF(ACCOUNTS!$M556=\"\",0,$C556*(INDEX(INDIRECT(ACCOUNTS!$M556),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M556=\"\",0,$C556*(INDEX(INDIRECT(ACCOUNTS!$M556),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M556=\"\",0,$C556*(INDEX(INDIRECT(ACCOUNTS!$M556),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M556=\"\",0,$C556*(INDEX(INDIRECT(ACCOUNTS!$M556),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M556=\"\",0,$C556*(INDEX(INDIRECT(ACCOUNTS!$M556),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M556=\"\",0,$C556*(INDEX(INDIRECT(ACCOUNTS!$M556),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U556=\"\",0,$C556)","v":1173284.1518323175},null,{"$f":"IF(ACCOUNTS!N556<>\"\",CONCATENATE(ACCOUNTS!$L556,\"_\",ACCOUNTS!N556),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O556<>\"\",CONCATENATE(ACCOUNTS!$L556,\"_\",ACCOUNTS!O556),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P556<>\"\",CONCATENATE(ACCOUNTS!$L556,\"_\",ACCOUNTS!P556),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q556<>\"\",CONCATENATE(ACCOUNTS!$L556,\"_\",ACCOUNTS!Q556),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R556<>\"\",CONCATENATE(ACCOUNTS!$L556,\"_\",ACCOUNTS!R556),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S556<>\"\",CONCATENATE(ACCOUNTS!$L556,\"_\",ACCOUNTS!S556),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B557","v":"FIT Current - Rate Incr. Rel."},{"$f":"ACCOUNTS!C557","v":17659350.928576},0,{"$f":"IF(ACCOUNTS!$M557=\"\",0,$C557*(INDEX(INDIRECT(ACCOUNTS!$M557),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M557=\"\",0,$C557*(INDEX(INDIRECT(ACCOUNTS!$M557),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M557=\"\",0,$C557*(INDEX(INDIRECT(ACCOUNTS!$M557),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M557=\"\",0,$C557*(INDEX(INDIRECT(ACCOUNTS!$M557),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M557=\"\",0,$C557*(INDEX(INDIRECT(ACCOUNTS!$M557),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M557=\"\",0,$C557*(INDEX(INDIRECT(ACCOUNTS!$M557),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U557=\"\",0,$C557)","v":17659350.928576},null,{"$f":"IF(ACCOUNTS!N557<>\"\",CONCATENATE(ACCOUNTS!$L557,\"_\",ACCOUNTS!N557),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O557<>\"\",CONCATENATE(ACCOUNTS!$L557,\"_\",ACCOUNTS!O557),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P557<>\"\",CONCATENATE(ACCOUNTS!$L557,\"_\",ACCOUNTS!P557),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q557<>\"\",CONCATENATE(ACCOUNTS!$L557,\"_\",ACCOUNTS!Q557),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R557<>\"\",CONCATENATE(ACCOUNTS!$L557,\"_\",ACCOUNTS!R557),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S557<>\"\",CONCATENATE(ACCOUNTS!$L557,\"_\",ACCOUNTS!S557),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B558","v":"~"},{"$f":"ACCOUNTS!C558","v":0},0,{"$f":"IF(ACCOUNTS!$M558=\"\",0,$C558*(INDEX(INDIRECT(ACCOUNTS!$M558),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M558=\"\",0,$C558*(INDEX(INDIRECT(ACCOUNTS!$M558),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M558=\"\",0,$C558*(INDEX(INDIRECT(ACCOUNTS!$M558),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M558=\"\",0,$C558*(INDEX(INDIRECT(ACCOUNTS!$M558),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M558=\"\",0,$C558*(INDEX(INDIRECT(ACCOUNTS!$M558),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M558=\"\",0,$C558*(INDEX(INDIRECT(ACCOUNTS!$M558),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U558=\"\",0,$C558)","v":0},null,{"$f":"IF(ACCOUNTS!N558<>\"\",CONCATENATE(ACCOUNTS!$L558,\"_\",ACCOUNTS!N558),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O558<>\"\",CONCATENATE(ACCOUNTS!$L558,\"_\",ACCOUNTS!O558),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P558<>\"\",CONCATENATE(ACCOUNTS!$L558,\"_\",ACCOUNTS!P558),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q558<>\"\",CONCATENATE(ACCOUNTS!$L558,\"_\",ACCOUNTS!Q558),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R558<>\"\",CONCATENATE(ACCOUNTS!$L558,\"_\",ACCOUNTS!R558),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S558<>\"\",CONCATENATE(ACCOUNTS!$L558,\"_\",ACCOUNTS!S558),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B559","v":"~"},{"$f":"ACCOUNTS!C559","v":0},0,{"$f":"IF(ACCOUNTS!$M559=\"\",0,$C559*(INDEX(INDIRECT(ACCOUNTS!$M559),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M559=\"\",0,$C559*(INDEX(INDIRECT(ACCOUNTS!$M559),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M559=\"\",0,$C559*(INDEX(INDIRECT(ACCOUNTS!$M559),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M559=\"\",0,$C559*(INDEX(INDIRECT(ACCOUNTS!$M559),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M559=\"\",0,$C559*(INDEX(INDIRECT(ACCOUNTS!$M559),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M559=\"\",0,$C559*(INDEX(INDIRECT(ACCOUNTS!$M559),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U559=\"\",0,$C559)","v":0},null,{"$f":"IF(ACCOUNTS!N559<>\"\",CONCATENATE(ACCOUNTS!$L559,\"_\",ACCOUNTS!N559),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O559<>\"\",CONCATENATE(ACCOUNTS!$L559,\"_\",ACCOUNTS!O559),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P559<>\"\",CONCATENATE(ACCOUNTS!$L559,\"_\",ACCOUNTS!P559),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q559<>\"\",CONCATENATE(ACCOUNTS!$L559,\"_\",ACCOUNTS!Q559),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R559<>\"\",CONCATENATE(ACCOUNTS!$L559,\"_\",ACCOUNTS!R559),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S559<>\"\",CONCATENATE(ACCOUNTS!$L559,\"_\",ACCOUNTS!S559),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B560","v":"TOTAL INCOME TAXES & ITC"},{"$f":"SUM(C553:C559)","v":18633324.221423436},0,{"$f":"SUM(E553:E559)","v":0},0,0,0,0,0,null,{"$f":"SUM(L553:L559)","v":18633324.221423436}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A562","v":"~"},null,null,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A564","v":"~"},null,null,0]
[null,{"$f":"ACCOUNTS!B565","v":"~"},null,0]
[{"$f":"ACCOUNTS!A566","v":"~"},{"$f":"ACCOUNTS!B566","v":"~"},{"$f":"ACCOUNTS!C566","v":0},0,{"$f":"IF(ACCOUNTS!$M566=\"\",0,$C566*(INDEX(INDIRECT(ACCOUNTS!$M566),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M566=\"\",0,$C566*(INDEX(INDIRECT(ACCOUNTS!$M566),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M566=\"\",0,$C566*(INDEX(INDIRECT(ACCOUNTS!$M566),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M566=\"\",0,$C566*(INDEX(INDIRECT(ACCOUNTS!$M566),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M566=\"\",0,$C566*(INDEX(INDIRECT(ACCOUNTS!$M566),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M566=\"\",0,$C566*(INDEX(INDIRECT(ACCOUNTS!$M566),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U566=\"\",0,$C566)","v":0},null,{"$f":"IF(ACCOUNTS!N566<>\"\",CONCATENATE(ACCOUNTS!$L566,\"_\",ACCOUNTS!N566),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O566<>\"\",CONCATENATE(ACCOUNTS!$L566,\"_\",ACCOUNTS!O566),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P566<>\"\",CONCATENATE(ACCOUNTS!$L566,\"_\",ACCOUNTS!P566),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q566<>\"\",CONCATENATE(ACCOUNTS!$L566,\"_\",ACCOUNTS!Q566),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R566<>\"\",CONCATENATE(ACCOUNTS!$L566,\"_\",ACCOUNTS!R566),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S566<>\"\",CONCATENATE(ACCOUNTS!$L566,\"_\",ACCOUNTS!S566),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A567","v":"~"},{"$f":"ACCOUNTS!B567","v":"~"},{"$f":"ACCOUNTS!C567","v":0},0,{"$f":"IF(ACCOUNTS!$M567=\"\",0,$C567*(INDEX(INDIRECT(ACCOUNTS!$M567),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M567=\"\",0,$C567*(INDEX(INDIRECT(ACCOUNTS!$M567),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M567=\"\",0,$C567*(INDEX(INDIRECT(ACCOUNTS!$M567),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M567=\"\",0,$C567*(INDEX(INDIRECT(ACCOUNTS!$M567),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M567=\"\",0,$C567*(INDEX(INDIRECT(ACCOUNTS!$M567),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M567=\"\",0,$C567*(INDEX(INDIRECT(ACCOUNTS!$M567),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U567=\"\",0,$C567)","v":0},null,{"$f":"IF(ACCOUNTS!N567<>\"\",CONCATENATE(ACCOUNTS!$L567,\"_\",ACCOUNTS!N567),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O567<>\"\",CONCATENATE(ACCOUNTS!$L567,\"_\",ACCOUNTS!O567),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P567<>\"\",CONCATENATE(ACCOUNTS!$L567,\"_\",ACCOUNTS!P567),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q567<>\"\",CONCATENATE(ACCOUNTS!$L567,\"_\",ACCOUNTS!Q567),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R567<>\"\",CONCATENATE(ACCOUNTS!$L567,\"_\",ACCOUNTS!R567),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S567<>\"\",CONCATENATE(ACCOUNTS!$L567,\"_\",ACCOUNTS!S567),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A568","v":"~"},{"$f":"ACCOUNTS!B568","v":"~"},{"$f":"ACCOUNTS!C568","v":0},0,{"$f":"IF(ACCOUNTS!$M568=\"\",0,$C568*(INDEX(INDIRECT(ACCOUNTS!$M568),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M568=\"\",0,$C568*(INDEX(INDIRECT(ACCOUNTS!$M568),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M568=\"\",0,$C568*(INDEX(INDIRECT(ACCOUNTS!$M568),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M568=\"\",0,$C568*(INDEX(INDIRECT(ACCOUNTS!$M568),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M568=\"\",0,$C568*(INDEX(INDIRECT(ACCOUNTS!$M568),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M568=\"\",0,$C568*(INDEX(INDIRECT(ACCOUNTS!$M568),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U568=\"\",0,$C568)","v":0},null,{"$f":"IF(ACCOUNTS!N568<>\"\",CONCATENATE(ACCOUNTS!$L568,\"_\",ACCOUNTS!N568),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O568<>\"\",CONCATENATE(ACCOUNTS!$L568,\"_\",ACCOUNTS!O568),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P568<>\"\",CONCATENATE(ACCOUNTS!$L568,\"_\",ACCOUNTS!P568),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q568<>\"\",CONCATENATE(ACCOUNTS!$L568,\"_\",ACCOUNTS!Q568),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R568<>\"\",CONCATENATE(ACCOUNTS!$L568,\"_\",ACCOUNTS!R568),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S568<>\"\",CONCATENATE(ACCOUNTS!$L568,\"_\",ACCOUNTS!S568),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B569","v":"~"},{"$f":"SUM(C566:C568)","v":0},0,{"$f":"SUM(E566:E568)","v":0},0,0,0,0,0,null,{"$f":"SUM(L566:L568)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B571","v":"~"},null,{"$f":"SUM(E571:L571)-C571","v":0}]
[{"$f":"ACCOUNTS!A572","v":"~"},{"$f":"ACCOUNTS!B572","v":"~"},{"$f":"ACCOUNTS!C572","v":0},{"$f":"SUM(E572:L572)-C572","v":0},{"$f":"IF(ACCOUNTS!$M572=\"\",0,$C572*(INDEX(INDIRECT(ACCOUNTS!$M572),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M572=\"\",0,$C572*(INDEX(INDIRECT(ACCOUNTS!$M572),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M572=\"\",0,$C572*(INDEX(INDIRECT(ACCOUNTS!$M572),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M572=\"\",0,$C572*(INDEX(INDIRECT(ACCOUNTS!$M572),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M572=\"\",0,$C572*(INDEX(INDIRECT(ACCOUNTS!$M572),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M572=\"\",0,$C572*(INDEX(INDIRECT(ACCOUNTS!$M572),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U572=\"\",0,$C572)","v":0},null,{"$f":"IF(ACCOUNTS!N572<>\"\",CONCATENATE(ACCOUNTS!$L572,\"_\",ACCOUNTS!N572),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O572<>\"\",CONCATENATE(ACCOUNTS!$L572,\"_\",ACCOUNTS!O572),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P572<>\"\",CONCATENATE(ACCOUNTS!$L572,\"_\",ACCOUNTS!P572),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q572<>\"\",CONCATENATE(ACCOUNTS!$L572,\"_\",ACCOUNTS!Q572),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R572<>\"\",CONCATENATE(ACCOUNTS!$L572,\"_\",ACCOUNTS!R572),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S572<>\"\",CONCATENATE(ACCOUNTS!$L572,\"_\",ACCOUNTS!S572),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A573","v":"~"},{"$f":"ACCOUNTS!B573","v":"~"},{"$f":"ACCOUNTS!C573","v":0},{"$f":"SUM(E573:L573)-C573","v":0},{"$f":"IF(ACCOUNTS!$M573=\"\",0,$C573*(INDEX(INDIRECT(ACCOUNTS!$M573),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M573=\"\",0,$C573*(INDEX(INDIRECT(ACCOUNTS!$M573),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M573=\"\",0,$C573*(INDEX(INDIRECT(ACCOUNTS!$M573),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M573=\"\",0,$C573*(INDEX(INDIRECT(ACCOUNTS!$M573),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M573=\"\",0,$C573*(INDEX(INDIRECT(ACCOUNTS!$M573),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M573=\"\",0,$C573*(INDEX(INDIRECT(ACCOUNTS!$M573),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U573=\"\",0,$C573)","v":0},null,{"$f":"IF(ACCOUNTS!N573<>\"\",CONCATENATE(ACCOUNTS!$L573,\"_\",ACCOUNTS!N573),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O573<>\"\",CONCATENATE(ACCOUNTS!$L573,\"_\",ACCOUNTS!O573),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P573<>\"\",CONCATENATE(ACCOUNTS!$L573,\"_\",ACCOUNTS!P573),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q573<>\"\",CONCATENATE(ACCOUNTS!$L573,\"_\",ACCOUNTS!Q573),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R573<>\"\",CONCATENATE(ACCOUNTS!$L573,\"_\",ACCOUNTS!R573),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S573<>\"\",CONCATENATE(ACCOUNTS!$L573,\"_\",ACCOUNTS!S573),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A574","v":"~"},{"$f":"ACCOUNTS!B574","v":"~"},{"$f":"ACCOUNTS!C574","v":0},{"$f":"SUM(E574:L574)-C574","v":0},{"$f":"IF(ACCOUNTS!$M574=\"\",0,$C574*(INDEX(INDIRECT(ACCOUNTS!$M574),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M574=\"\",0,$C574*(INDEX(INDIRECT(ACCOUNTS!$M574),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M574=\"\",0,$C574*(INDEX(INDIRECT(ACCOUNTS!$M574),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M574=\"\",0,$C574*(INDEX(INDIRECT(ACCOUNTS!$M574),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M574=\"\",0,$C574*(INDEX(INDIRECT(ACCOUNTS!$M574),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M574=\"\",0,$C574*(INDEX(INDIRECT(ACCOUNTS!$M574),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U574=\"\",0,$C574)","v":0},null,{"$f":"IF(ACCOUNTS!N574<>\"\",CONCATENATE(ACCOUNTS!$L574,\"_\",ACCOUNTS!N574),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O574<>\"\",CONCATENATE(ACCOUNTS!$L574,\"_\",ACCOUNTS!O574),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P574<>\"\",CONCATENATE(ACCOUNTS!$L574,\"_\",ACCOUNTS!P574),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q574<>\"\",CONCATENATE(ACCOUNTS!$L574,\"_\",ACCOUNTS!Q574),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R574<>\"\",CONCATENATE(ACCOUNTS!$L574,\"_\",ACCOUNTS!R574),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S574<>\"\",CONCATENATE(ACCOUNTS!$L574,\"_\",ACCOUNTS!S574),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A575","v":"~"},{"$f":"ACCOUNTS!B575","v":"~"},{"$f":"ACCOUNTS!C575","v":0},{"$f":"SUM(E575:L575)-C575","v":0},{"$f":"IF(ACCOUNTS!$M575=\"\",0,$C575*(INDEX(INDIRECT(ACCOUNTS!$M575),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M575=\"\",0,$C575*(INDEX(INDIRECT(ACCOUNTS!$M575),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M575=\"\",0,$C575*(INDEX(INDIRECT(ACCOUNTS!$M575),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M575=\"\",0,$C575*(INDEX(INDIRECT(ACCOUNTS!$M575),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M575=\"\",0,$C575*(INDEX(INDIRECT(ACCOUNTS!$M575),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M575=\"\",0,$C575*(INDEX(INDIRECT(ACCOUNTS!$M575),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U575=\"\",0,$C575)","v":0},null,{"$f":"IF(ACCOUNTS!N575<>\"\",CONCATENATE(ACCOUNTS!$L575,\"_\",ACCOUNTS!N575),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O575<>\"\",CONCATENATE(ACCOUNTS!$L575,\"_\",ACCOUNTS!O575),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P575<>\"\",CONCATENATE(ACCOUNTS!$L575,\"_\",ACCOUNTS!P575),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q575<>\"\",CONCATENATE(ACCOUNTS!$L575,\"_\",ACCOUNTS!Q575),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R575<>\"\",CONCATENATE(ACCOUNTS!$L575,\"_\",ACCOUNTS!R575),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S575<>\"\",CONCATENATE(ACCOUNTS!$L575,\"_\",ACCOUNTS!S575),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A576","v":"~"},{"$f":"ACCOUNTS!B576","v":"~"},{"$f":"ACCOUNTS!C576","v":0},0,{"$f":"IF(ACCOUNTS!$M576=\"\",0,$C576*(INDEX(INDIRECT(ACCOUNTS!$M576),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M576=\"\",0,$C576*(INDEX(INDIRECT(ACCOUNTS!$M576),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M576=\"\",0,$C576*(INDEX(INDIRECT(ACCOUNTS!$M576),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M576=\"\",0,$C576*(INDEX(INDIRECT(ACCOUNTS!$M576),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M576=\"\",0,$C576*(INDEX(INDIRECT(ACCOUNTS!$M576),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M576=\"\",0,$C576*(INDEX(INDIRECT(ACCOUNTS!$M576),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U576=\"\",0,$C576)","v":0},null,{"$f":"IF(ACCOUNTS!N576<>\"\",CONCATENATE(ACCOUNTS!$L576,\"_\",ACCOUNTS!N576),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O576<>\"\",CONCATENATE(ACCOUNTS!$L576,\"_\",ACCOUNTS!O576),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P576<>\"\",CONCATENATE(ACCOUNTS!$L576,\"_\",ACCOUNTS!P576),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q576<>\"\",CONCATENATE(ACCOUNTS!$L576,\"_\",ACCOUNTS!Q576),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R576<>\"\",CONCATENATE(ACCOUNTS!$L576,\"_\",ACCOUNTS!R576),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S576<>\"\",CONCATENATE(ACCOUNTS!$L576,\"_\",ACCOUNTS!S576),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A577","v":"~"},{"$f":"ACCOUNTS!B577","v":"~"},{"$f":"ACCOUNTS!C577","v":0},0,{"$f":"IF(ACCOUNTS!$M577=\"\",0,$C577*(INDEX(INDIRECT(ACCOUNTS!$M577),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M577=\"\",0,$C577*(INDEX(INDIRECT(ACCOUNTS!$M577),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M577=\"\",0,$C577*(INDEX(INDIRECT(ACCOUNTS!$M577),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M577=\"\",0,$C577*(INDEX(INDIRECT(ACCOUNTS!$M577),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M577=\"\",0,$C577*(INDEX(INDIRECT(ACCOUNTS!$M577),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M577=\"\",0,$C577*(INDEX(INDIRECT(ACCOUNTS!$M577),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U577=\"\",0,$C577)","v":0},null,{"$f":"IF(ACCOUNTS!N577<>\"\",CONCATENATE(ACCOUNTS!$L577,\"_\",ACCOUNTS!N577),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O577<>\"\",CONCATENATE(ACCOUNTS!$L577,\"_\",ACCOUNTS!O577),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P577<>\"\",CONCATENATE(ACCOUNTS!$L577,\"_\",ACCOUNTS!P577),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q577<>\"\",CONCATENATE(ACCOUNTS!$L577,\"_\",ACCOUNTS!Q577),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R577<>\"\",CONCATENATE(ACCOUNTS!$L577,\"_\",ACCOUNTS!R577),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S577<>\"\",CONCATENATE(ACCOUNTS!$L577,\"_\",ACCOUNTS!S577),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A578","v":"~"},{"$f":"ACCOUNTS!B578","v":"~"},{"$f":"ACCOUNTS!C578","v":0},0,{"$f":"IF(ACCOUNTS!$M578=\"\",0,$C578*(INDEX(INDIRECT(ACCOUNTS!$M578),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M578=\"\",0,$C578*(INDEX(INDIRECT(ACCOUNTS!$M578),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M578=\"\",0,$C578*(INDEX(INDIRECT(ACCOUNTS!$M578),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M578=\"\",0,$C578*(INDEX(INDIRECT(ACCOUNTS!$M578),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M578=\"\",0,$C578*(INDEX(INDIRECT(ACCOUNTS!$M578),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M578=\"\",0,$C578*(INDEX(INDIRECT(ACCOUNTS!$M578),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U578=\"\",0,$C578)","v":0},null,{"$f":"IF(ACCOUNTS!N578<>\"\",CONCATENATE(ACCOUNTS!$L578,\"_\",ACCOUNTS!N578),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O578<>\"\",CONCATENATE(ACCOUNTS!$L578,\"_\",ACCOUNTS!O578),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P578<>\"\",CONCATENATE(ACCOUNTS!$L578,\"_\",ACCOUNTS!P578),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q578<>\"\",CONCATENATE(ACCOUNTS!$L578,\"_\",ACCOUNTS!Q578),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R578<>\"\",CONCATENATE(ACCOUNTS!$L578,\"_\",ACCOUNTS!R578),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S578<>\"\",CONCATENATE(ACCOUNTS!$L578,\"_\",ACCOUNTS!S578),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A579","v":"~"},{"$f":"ACCOUNTS!B579","v":"~"},{"$f":"ACCOUNTS!C579","v":0},0,{"$f":"IF(ACCOUNTS!$M579=\"\",0,$C579*(INDEX(INDIRECT(ACCOUNTS!$M579),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M579=\"\",0,$C579*(INDEX(INDIRECT(ACCOUNTS!$M579),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M579=\"\",0,$C579*(INDEX(INDIRECT(ACCOUNTS!$M579),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M579=\"\",0,$C579*(INDEX(INDIRECT(ACCOUNTS!$M579),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M579=\"\",0,$C579*(INDEX(INDIRECT(ACCOUNTS!$M579),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M579=\"\",0,$C579*(INDEX(INDIRECT(ACCOUNTS!$M579),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U579=\"\",0,$C579)","v":0},null,{"$f":"IF(ACCOUNTS!N579<>\"\",CONCATENATE(ACCOUNTS!$L579,\"_\",ACCOUNTS!N579),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O579<>\"\",CONCATENATE(ACCOUNTS!$L579,\"_\",ACCOUNTS!O579),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P579<>\"\",CONCATENATE(ACCOUNTS!$L579,\"_\",ACCOUNTS!P579),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q579<>\"\",CONCATENATE(ACCOUNTS!$L579,\"_\",ACCOUNTS!Q579),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R579<>\"\",CONCATENATE(ACCOUNTS!$L579,\"_\",ACCOUNTS!R579),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S579<>\"\",CONCATENATE(ACCOUNTS!$L579,\"_\",ACCOUNTS!S579),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B580","v":"~"},{"$f":"SUM(C572:C579)","v":0},0,{"$f":"SUM(E572:E579)","v":0},0,0,0,0,0,null,{"$f":"SUM(L572:L579)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B582","v":"~"},null,{"$f":"SUM(E582:L582)-C582","v":0}]
[{"$f":"ACCOUNTS!A583","v":"~"},{"$f":"ACCOUNTS!B583","v":"~"},{"$f":"ACCOUNTS!C583","v":0},{"$f":"SUM(E583:L583)-C583","v":0},{"$f":"IF(ACCOUNTS!$M583=\"\",0,$C583*(INDEX(INDIRECT(ACCOUNTS!$M583),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M583=\"\",0,$C583*(INDEX(INDIRECT(ACCOUNTS!$M583),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M583=\"\",0,$C583*(INDEX(INDIRECT(ACCOUNTS!$M583),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M583=\"\",0,$C583*(INDEX(INDIRECT(ACCOUNTS!$M583),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M583=\"\",0,$C583*(INDEX(INDIRECT(ACCOUNTS!$M583),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M583=\"\",0,$C583*(INDEX(INDIRECT(ACCOUNTS!$M583),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U583=\"\",0,$C583)","v":0},null,{"$f":"IF(ACCOUNTS!N583<>\"\",CONCATENATE(ACCOUNTS!$L583,\"_\",ACCOUNTS!N583),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O583<>\"\",CONCATENATE(ACCOUNTS!$L583,\"_\",ACCOUNTS!O583),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P583<>\"\",CONCATENATE(ACCOUNTS!$L583,\"_\",ACCOUNTS!P583),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q583<>\"\",CONCATENATE(ACCOUNTS!$L583,\"_\",ACCOUNTS!Q583),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R583<>\"\",CONCATENATE(ACCOUNTS!$L583,\"_\",ACCOUNTS!R583),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S583<>\"\",CONCATENATE(ACCOUNTS!$L583,\"_\",ACCOUNTS!S583),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A584","v":"~"},{"$f":"ACCOUNTS!B584","v":"~"},{"$f":"ACCOUNTS!C584","v":0},{"$f":"SUM(E584:L584)-C584","v":0},{"$f":"IF(ACCOUNTS!$M584=\"\",0,$C584*(INDEX(INDIRECT(ACCOUNTS!$M584),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M584=\"\",0,$C584*(INDEX(INDIRECT(ACCOUNTS!$M584),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M584=\"\",0,$C584*(INDEX(INDIRECT(ACCOUNTS!$M584),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M584=\"\",0,$C584*(INDEX(INDIRECT(ACCOUNTS!$M584),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M584=\"\",0,$C584*(INDEX(INDIRECT(ACCOUNTS!$M584),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M584=\"\",0,$C584*(INDEX(INDIRECT(ACCOUNTS!$M584),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U584=\"\",0,$C584)","v":0},null,{"$f":"IF(ACCOUNTS!N584<>\"\",CONCATENATE(ACCOUNTS!$L584,\"_\",ACCOUNTS!N584),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O584<>\"\",CONCATENATE(ACCOUNTS!$L584,\"_\",ACCOUNTS!O584),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P584<>\"\",CONCATENATE(ACCOUNTS!$L584,\"_\",ACCOUNTS!P584),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q584<>\"\",CONCATENATE(ACCOUNTS!$L584,\"_\",ACCOUNTS!Q584),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R584<>\"\",CONCATENATE(ACCOUNTS!$L584,\"_\",ACCOUNTS!R584),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S584<>\"\",CONCATENATE(ACCOUNTS!$L584,\"_\",ACCOUNTS!S584),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A585","v":"~"},{"$f":"ACCOUNTS!B585","v":"~"},{"$f":"ACCOUNTS!C585","v":0},0,{"$f":"IF(ACCOUNTS!$M585=\"\",0,$C585*(INDEX(INDIRECT(ACCOUNTS!$M585),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M585=\"\",0,$C585*(INDEX(INDIRECT(ACCOUNTS!$M585),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M585=\"\",0,$C585*(INDEX(INDIRECT(ACCOUNTS!$M585),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M585=\"\",0,$C585*(INDEX(INDIRECT(ACCOUNTS!$M585),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M585=\"\",0,$C585*(INDEX(INDIRECT(ACCOUNTS!$M585),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M585=\"\",0,$C585*(INDEX(INDIRECT(ACCOUNTS!$M585),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U585=\"\",0,$C585)","v":0},null,{"$f":"IF(ACCOUNTS!N585<>\"\",CONCATENATE(ACCOUNTS!$L585,\"_\",ACCOUNTS!N585),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O585<>\"\",CONCATENATE(ACCOUNTS!$L585,\"_\",ACCOUNTS!O585),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P585<>\"\",CONCATENATE(ACCOUNTS!$L585,\"_\",ACCOUNTS!P585),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q585<>\"\",CONCATENATE(ACCOUNTS!$L585,\"_\",ACCOUNTS!Q585),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R585<>\"\",CONCATENATE(ACCOUNTS!$L585,\"_\",ACCOUNTS!R585),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S585<>\"\",CONCATENATE(ACCOUNTS!$L585,\"_\",ACCOUNTS!S585),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A586","v":"~"},{"$f":"ACCOUNTS!B586","v":"~"},{"$f":"ACCOUNTS!C586","v":0},0,{"$f":"IF(ACCOUNTS!$M586=\"\",0,$C586*(INDEX(INDIRECT(ACCOUNTS!$M586),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M586=\"\",0,$C586*(INDEX(INDIRECT(ACCOUNTS!$M586),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M586=\"\",0,$C586*(INDEX(INDIRECT(ACCOUNTS!$M586),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M586=\"\",0,$C586*(INDEX(INDIRECT(ACCOUNTS!$M586),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M586=\"\",0,$C586*(INDEX(INDIRECT(ACCOUNTS!$M586),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M586=\"\",0,$C586*(INDEX(INDIRECT(ACCOUNTS!$M586),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U586=\"\",0,$C586)","v":0},null,{"$f":"IF(ACCOUNTS!N586<>\"\",CONCATENATE(ACCOUNTS!$L586,\"_\",ACCOUNTS!N586),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O586<>\"\",CONCATENATE(ACCOUNTS!$L586,\"_\",ACCOUNTS!O586),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P586<>\"\",CONCATENATE(ACCOUNTS!$L586,\"_\",ACCOUNTS!P586),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q586<>\"\",CONCATENATE(ACCOUNTS!$L586,\"_\",ACCOUNTS!Q586),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R586<>\"\",CONCATENATE(ACCOUNTS!$L586,\"_\",ACCOUNTS!R586),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S586<>\"\",CONCATENATE(ACCOUNTS!$L586,\"_\",ACCOUNTS!S586),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A587","v":"~"},{"$f":"ACCOUNTS!B587","v":"~"},{"$f":"ACCOUNTS!C587","v":0},0,{"$f":"IF(ACCOUNTS!$M587=\"\",0,$C587*(INDEX(INDIRECT(ACCOUNTS!$M587),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M587=\"\",0,$C587*(INDEX(INDIRECT(ACCOUNTS!$M587),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M587=\"\",0,$C587*(INDEX(INDIRECT(ACCOUNTS!$M587),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M587=\"\",0,$C587*(INDEX(INDIRECT(ACCOUNTS!$M587),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M587=\"\",0,$C587*(INDEX(INDIRECT(ACCOUNTS!$M587),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M587=\"\",0,$C587*(INDEX(INDIRECT(ACCOUNTS!$M587),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U587=\"\",0,$C587)","v":0},null,{"$f":"IF(ACCOUNTS!N587<>\"\",CONCATENATE(ACCOUNTS!$L587,\"_\",ACCOUNTS!N587),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O587<>\"\",CONCATENATE(ACCOUNTS!$L587,\"_\",ACCOUNTS!O587),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P587<>\"\",CONCATENATE(ACCOUNTS!$L587,\"_\",ACCOUNTS!P587),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q587<>\"\",CONCATENATE(ACCOUNTS!$L587,\"_\",ACCOUNTS!Q587),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R587<>\"\",CONCATENATE(ACCOUNTS!$L587,\"_\",ACCOUNTS!R587),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S587<>\"\",CONCATENATE(ACCOUNTS!$L587,\"_\",ACCOUNTS!S587),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A588","v":"~"},{"$f":"ACCOUNTS!B588","v":"~"},{"$f":"ACCOUNTS!C588","v":0},0,{"$f":"IF(ACCOUNTS!$M588=\"\",0,$C588*(INDEX(INDIRECT(ACCOUNTS!$M588),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M588=\"\",0,$C588*(INDEX(INDIRECT(ACCOUNTS!$M588),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M588=\"\",0,$C588*(INDEX(INDIRECT(ACCOUNTS!$M588),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M588=\"\",0,$C588*(INDEX(INDIRECT(ACCOUNTS!$M588),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M588=\"\",0,$C588*(INDEX(INDIRECT(ACCOUNTS!$M588),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M588=\"\",0,$C588*(INDEX(INDIRECT(ACCOUNTS!$M588),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U588=\"\",0,$C588)","v":0},null,{"$f":"IF(ACCOUNTS!N588<>\"\",CONCATENATE(ACCOUNTS!$L588,\"_\",ACCOUNTS!N588),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O588<>\"\",CONCATENATE(ACCOUNTS!$L588,\"_\",ACCOUNTS!O588),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P588<>\"\",CONCATENATE(ACCOUNTS!$L588,\"_\",ACCOUNTS!P588),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q588<>\"\",CONCATENATE(ACCOUNTS!$L588,\"_\",ACCOUNTS!Q588),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R588<>\"\",CONCATENATE(ACCOUNTS!$L588,\"_\",ACCOUNTS!R588),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S588<>\"\",CONCATENATE(ACCOUNTS!$L588,\"_\",ACCOUNTS!S588),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A589","v":"~"},{"$f":"ACCOUNTS!B589","v":"~"},{"$f":"ACCOUNTS!C589","v":0},0,{"$f":"IF(ACCOUNTS!$M589=\"\",0,$C589*(INDEX(INDIRECT(ACCOUNTS!$M589),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M589=\"\",0,$C589*(INDEX(INDIRECT(ACCOUNTS!$M589),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M589=\"\",0,$C589*(INDEX(INDIRECT(ACCOUNTS!$M589),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M589=\"\",0,$C589*(INDEX(INDIRECT(ACCOUNTS!$M589),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M589=\"\",0,$C589*(INDEX(INDIRECT(ACCOUNTS!$M589),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M589=\"\",0,$C589*(INDEX(INDIRECT(ACCOUNTS!$M589),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U589=\"\",0,$C589)","v":0},null,{"$f":"IF(ACCOUNTS!N589<>\"\",CONCATENATE(ACCOUNTS!$L589,\"_\",ACCOUNTS!N589),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O589<>\"\",CONCATENATE(ACCOUNTS!$L589,\"_\",ACCOUNTS!O589),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P589<>\"\",CONCATENATE(ACCOUNTS!$L589,\"_\",ACCOUNTS!P589),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q589<>\"\",CONCATENATE(ACCOUNTS!$L589,\"_\",ACCOUNTS!Q589),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R589<>\"\",CONCATENATE(ACCOUNTS!$L589,\"_\",ACCOUNTS!R589),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S589<>\"\",CONCATENATE(ACCOUNTS!$L589,\"_\",ACCOUNTS!S589),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A590","v":"~"},{"$f":"ACCOUNTS!B590","v":"~"},{"$f":"ACCOUNTS!C590","v":0},0,{"$f":"IF(ACCOUNTS!$M590=\"\",0,$C590*(INDEX(INDIRECT(ACCOUNTS!$M590),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M590=\"\",0,$C590*(INDEX(INDIRECT(ACCOUNTS!$M590),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M590=\"\",0,$C590*(INDEX(INDIRECT(ACCOUNTS!$M590),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M590=\"\",0,$C590*(INDEX(INDIRECT(ACCOUNTS!$M590),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M590=\"\",0,$C590*(INDEX(INDIRECT(ACCOUNTS!$M590),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M590=\"\",0,$C590*(INDEX(INDIRECT(ACCOUNTS!$M590),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U590=\"\",0,$C590)","v":0},null,{"$f":"IF(ACCOUNTS!N590<>\"\",CONCATENATE(ACCOUNTS!$L590,\"_\",ACCOUNTS!N590),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O590<>\"\",CONCATENATE(ACCOUNTS!$L590,\"_\",ACCOUNTS!O590),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P590<>\"\",CONCATENATE(ACCOUNTS!$L590,\"_\",ACCOUNTS!P590),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q590<>\"\",CONCATENATE(ACCOUNTS!$L590,\"_\",ACCOUNTS!Q590),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R590<>\"\",CONCATENATE(ACCOUNTS!$L590,\"_\",ACCOUNTS!R590),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S590<>\"\",CONCATENATE(ACCOUNTS!$L590,\"_\",ACCOUNTS!S590),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B591","v":"~"},{"$f":"SUM(C583:C590)","v":0},0,{"$f":"SUM(E583:E590)","v":0},0,0,0,0,0,null,{"$f":"SUM(L583:L590)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B593","v":"~"},null,{"$f":"SUM(E593:L593)-C593","v":0}]
[{"$f":"ACCOUNTS!A594","v":"~"},{"$f":"ACCOUNTS!B594","v":"~"},{"$f":"ACCOUNTS!C594","v":0},0,{"$f":"IF(ACCOUNTS!$M594=\"\",0,$C594*(INDEX(INDIRECT(ACCOUNTS!$M594),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M594=\"\",0,$C594*(INDEX(INDIRECT(ACCOUNTS!$M594),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M594=\"\",0,$C594*(INDEX(INDIRECT(ACCOUNTS!$M594),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M594=\"\",0,$C594*(INDEX(INDIRECT(ACCOUNTS!$M594),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M594=\"\",0,$C594*(INDEX(INDIRECT(ACCOUNTS!$M594),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M594=\"\",0,$C594*(INDEX(INDIRECT(ACCOUNTS!$M594),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U594=\"\",0,$C594)","v":0},null,{"$f":"IF(ACCOUNTS!N594<>\"\",CONCATENATE(ACCOUNTS!$L594,\"_\",ACCOUNTS!N594),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O594<>\"\",CONCATENATE(ACCOUNTS!$L594,\"_\",ACCOUNTS!O594),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P594<>\"\",CONCATENATE(ACCOUNTS!$L594,\"_\",ACCOUNTS!P594),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q594<>\"\",CONCATENATE(ACCOUNTS!$L594,\"_\",ACCOUNTS!Q594),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R594<>\"\",CONCATENATE(ACCOUNTS!$L594,\"_\",ACCOUNTS!R594),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S594<>\"\",CONCATENATE(ACCOUNTS!$L594,\"_\",ACCOUNTS!S594),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A595","v":"~"},{"$f":"ACCOUNTS!B595","v":"~"},{"$f":"ACCOUNTS!C595","v":0},0,{"$f":"IF(ACCOUNTS!$M595=\"\",0,$C595*(INDEX(INDIRECT(ACCOUNTS!$M595),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M595=\"\",0,$C595*(INDEX(INDIRECT(ACCOUNTS!$M595),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M595=\"\",0,$C595*(INDEX(INDIRECT(ACCOUNTS!$M595),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M595=\"\",0,$C595*(INDEX(INDIRECT(ACCOUNTS!$M595),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M595=\"\",0,$C595*(INDEX(INDIRECT(ACCOUNTS!$M595),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M595=\"\",0,$C595*(INDEX(INDIRECT(ACCOUNTS!$M595),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U595=\"\",0,$C595)","v":0},null,{"$f":"IF(ACCOUNTS!N595<>\"\",CONCATENATE(ACCOUNTS!$L595,\"_\",ACCOUNTS!N595),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O595<>\"\",CONCATENATE(ACCOUNTS!$L595,\"_\",ACCOUNTS!O595),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P595<>\"\",CONCATENATE(ACCOUNTS!$L595,\"_\",ACCOUNTS!P595),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q595<>\"\",CONCATENATE(ACCOUNTS!$L595,\"_\",ACCOUNTS!Q595),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R595<>\"\",CONCATENATE(ACCOUNTS!$L595,\"_\",ACCOUNTS!R595),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S595<>\"\",CONCATENATE(ACCOUNTS!$L595,\"_\",ACCOUNTS!S595),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B596","v":"~"},{"$f":"SUM(C594:C595)","v":0},0,{"$f":"SUM(E594:E595)","v":0},0,0,0,0,0,null,{"$f":"SUM(L594:L595)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B598","v":"~"},{"$f":"C569+C580+C591+C596","v":0},0,{"$f":"E569+E580+E591+E596","v":0},0,0,0,0,0,null,{"$f":"L569+L580+L591+L596","v":0}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A600","v":"~"},null,null,{"$f":"SUM(E600:L600)-C600","v":0}]
[null,{"$f":"ACCOUNTS!B601","v":"~"},null,{"$f":"SUM(E601:L601)-C601","v":0}]
[{"$f":"ACCOUNTS!A602","v":"~"},{"$f":"ACCOUNTS!B602","v":"~"},{"$f":"ACCOUNTS!C602","v":0},{"$f":"SUM(E602:L602)-C602","v":0},{"$f":"IF(ACCOUNTS!$M602=\"\",0,$C602*(INDEX(INDIRECT(ACCOUNTS!$M602),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M602=\"\",0,$C602*(INDEX(INDIRECT(ACCOUNTS!$M602),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M602=\"\",0,$C602*(INDEX(INDIRECT(ACCOUNTS!$M602),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M602=\"\",0,$C602*(INDEX(INDIRECT(ACCOUNTS!$M602),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M602=\"\",0,$C602*(INDEX(INDIRECT(ACCOUNTS!$M602),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M602=\"\",0,$C602*(INDEX(INDIRECT(ACCOUNTS!$M602),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U602=\"\",0,$C602)","v":0},null,{"$f":"IF(ACCOUNTS!N602<>\"\",CONCATENATE(ACCOUNTS!$L602,\"_\",ACCOUNTS!N602),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O602<>\"\",CONCATENATE(ACCOUNTS!$L602,\"_\",ACCOUNTS!O602),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P602<>\"\",CONCATENATE(ACCOUNTS!$L602,\"_\",ACCOUNTS!P602),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q602<>\"\",CONCATENATE(ACCOUNTS!$L602,\"_\",ACCOUNTS!Q602),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R602<>\"\",CONCATENATE(ACCOUNTS!$L602,\"_\",ACCOUNTS!R602),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S602<>\"\",CONCATENATE(ACCOUNTS!$L602,\"_\",ACCOUNTS!S602),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A603","v":"~"},{"$f":"ACCOUNTS!B603","v":"~"},{"$f":"ACCOUNTS!C603","v":0},{"$f":"SUM(E603:L603)-C603","v":0},{"$f":"IF(ACCOUNTS!$M603=\"\",0,$C603*(INDEX(INDIRECT(ACCOUNTS!$M603),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M603=\"\",0,$C603*(INDEX(INDIRECT(ACCOUNTS!$M603),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M603=\"\",0,$C603*(INDEX(INDIRECT(ACCOUNTS!$M603),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M603=\"\",0,$C603*(INDEX(INDIRECT(ACCOUNTS!$M603),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M603=\"\",0,$C603*(INDEX(INDIRECT(ACCOUNTS!$M603),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M603=\"\",0,$C603*(INDEX(INDIRECT(ACCOUNTS!$M603),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U603=\"\",0,$C603)","v":0},null,{"$f":"IF(ACCOUNTS!N603<>\"\",CONCATENATE(ACCOUNTS!$L603,\"_\",ACCOUNTS!N603),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O603<>\"\",CONCATENATE(ACCOUNTS!$L603,\"_\",ACCOUNTS!O603),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P603<>\"\",CONCATENATE(ACCOUNTS!$L603,\"_\",ACCOUNTS!P603),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q603<>\"\",CONCATENATE(ACCOUNTS!$L603,\"_\",ACCOUNTS!Q603),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R603<>\"\",CONCATENATE(ACCOUNTS!$L603,\"_\",ACCOUNTS!R603),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S603<>\"\",CONCATENATE(ACCOUNTS!$L603,\"_\",ACCOUNTS!S603),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A604","v":"~"},{"$f":"ACCOUNTS!B604","v":"~"},{"$f":"ACCOUNTS!C604","v":0},{"$f":"SUM(E604:L604)-C604","v":0},{"$f":"IF(ACCOUNTS!$M604=\"\",0,$C604*(INDEX(INDIRECT(ACCOUNTS!$M604),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M604=\"\",0,$C604*(INDEX(INDIRECT(ACCOUNTS!$M604),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M604=\"\",0,$C604*(INDEX(INDIRECT(ACCOUNTS!$M604),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M604=\"\",0,$C604*(INDEX(INDIRECT(ACCOUNTS!$M604),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M604=\"\",0,$C604*(INDEX(INDIRECT(ACCOUNTS!$M604),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M604=\"\",0,$C604*(INDEX(INDIRECT(ACCOUNTS!$M604),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U604=\"\",0,$C604)","v":0},null,{"$f":"IF(ACCOUNTS!N604<>\"\",CONCATENATE(ACCOUNTS!$L604,\"_\",ACCOUNTS!N604),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O604<>\"\",CONCATENATE(ACCOUNTS!$L604,\"_\",ACCOUNTS!O604),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P604<>\"\",CONCATENATE(ACCOUNTS!$L604,\"_\",ACCOUNTS!P604),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q604<>\"\",CONCATENATE(ACCOUNTS!$L604,\"_\",ACCOUNTS!Q604),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R604<>\"\",CONCATENATE(ACCOUNTS!$L604,\"_\",ACCOUNTS!R604),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S604<>\"\",CONCATENATE(ACCOUNTS!$L604,\"_\",ACCOUNTS!S604),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A605","v":"~"},{"$f":"ACCOUNTS!B605","v":"~"},{"$f":"ACCOUNTS!C605","v":0},{"$f":"SUM(E605:L605)-C605","v":0},{"$f":"IF(ACCOUNTS!$M605=\"\",0,$C605*(INDEX(INDIRECT(ACCOUNTS!$M605),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M605=\"\",0,$C605*(INDEX(INDIRECT(ACCOUNTS!$M605),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M605=\"\",0,$C605*(INDEX(INDIRECT(ACCOUNTS!$M605),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M605=\"\",0,$C605*(INDEX(INDIRECT(ACCOUNTS!$M605),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M605=\"\",0,$C605*(INDEX(INDIRECT(ACCOUNTS!$M605),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M605=\"\",0,$C605*(INDEX(INDIRECT(ACCOUNTS!$M605),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U605=\"\",0,$C605)","v":0},null,{"$f":"IF(ACCOUNTS!N605<>\"\",CONCATENATE(ACCOUNTS!$L605,\"_\",ACCOUNTS!N605),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O605<>\"\",CONCATENATE(ACCOUNTS!$L605,\"_\",ACCOUNTS!O605),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P605<>\"\",CONCATENATE(ACCOUNTS!$L605,\"_\",ACCOUNTS!P605),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q605<>\"\",CONCATENATE(ACCOUNTS!$L605,\"_\",ACCOUNTS!Q605),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R605<>\"\",CONCATENATE(ACCOUNTS!$L605,\"_\",ACCOUNTS!R605),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S605<>\"\",CONCATENATE(ACCOUNTS!$L605,\"_\",ACCOUNTS!S605),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A606","v":"~"},{"$f":"ACCOUNTS!B606","v":"~"},{"$f":"ACCOUNTS!C606","v":0},0,{"$f":"IF(ACCOUNTS!$M606=\"\",0,$C606*(INDEX(INDIRECT(ACCOUNTS!$M606),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M606=\"\",0,$C606*(INDEX(INDIRECT(ACCOUNTS!$M606),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M606=\"\",0,$C606*(INDEX(INDIRECT(ACCOUNTS!$M606),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M606=\"\",0,$C606*(INDEX(INDIRECT(ACCOUNTS!$M606),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M606=\"\",0,$C606*(INDEX(INDIRECT(ACCOUNTS!$M606),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M606=\"\",0,$C606*(INDEX(INDIRECT(ACCOUNTS!$M606),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U606=\"\",0,$C606)","v":0},null,{"$f":"IF(ACCOUNTS!N606<>\"\",CONCATENATE(ACCOUNTS!$L606,\"_\",ACCOUNTS!N606),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O606<>\"\",CONCATENATE(ACCOUNTS!$L606,\"_\",ACCOUNTS!O606),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P606<>\"\",CONCATENATE(ACCOUNTS!$L606,\"_\",ACCOUNTS!P606),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q606<>\"\",CONCATENATE(ACCOUNTS!$L606,\"_\",ACCOUNTS!Q606),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R606<>\"\",CONCATENATE(ACCOUNTS!$L606,\"_\",ACCOUNTS!R606),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S606<>\"\",CONCATENATE(ACCOUNTS!$L606,\"_\",ACCOUNTS!S606),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A607","v":"~"},{"$f":"ACCOUNTS!B607","v":"~"},{"$f":"ACCOUNTS!C607","v":0},0,{"$f":"IF(ACCOUNTS!$M607=\"\",0,$C607*(INDEX(INDIRECT(ACCOUNTS!$M607),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M607=\"\",0,$C607*(INDEX(INDIRECT(ACCOUNTS!$M607),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M607=\"\",0,$C607*(INDEX(INDIRECT(ACCOUNTS!$M607),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M607=\"\",0,$C607*(INDEX(INDIRECT(ACCOUNTS!$M607),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M607=\"\",0,$C607*(INDEX(INDIRECT(ACCOUNTS!$M607),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M607=\"\",0,$C607*(INDEX(INDIRECT(ACCOUNTS!$M607),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U607=\"\",0,$C607)","v":0},null,{"$f":"IF(ACCOUNTS!N607<>\"\",CONCATENATE(ACCOUNTS!$L607,\"_\",ACCOUNTS!N607),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O607<>\"\",CONCATENATE(ACCOUNTS!$L607,\"_\",ACCOUNTS!O607),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P607<>\"\",CONCATENATE(ACCOUNTS!$L607,\"_\",ACCOUNTS!P607),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q607<>\"\",CONCATENATE(ACCOUNTS!$L607,\"_\",ACCOUNTS!Q607),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R607<>\"\",CONCATENATE(ACCOUNTS!$L607,\"_\",ACCOUNTS!R607),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S607<>\"\",CONCATENATE(ACCOUNTS!$L607,\"_\",ACCOUNTS!S607),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A608","v":"~"},{"$f":"ACCOUNTS!B608","v":"~"},{"$f":"ACCOUNTS!C608","v":0},0,{"$f":"IF(ACCOUNTS!$M608=\"\",0,$C608*(INDEX(INDIRECT(ACCOUNTS!$M608),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M608=\"\",0,$C608*(INDEX(INDIRECT(ACCOUNTS!$M608),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M608=\"\",0,$C608*(INDEX(INDIRECT(ACCOUNTS!$M608),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M608=\"\",0,$C608*(INDEX(INDIRECT(ACCOUNTS!$M608),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M608=\"\",0,$C608*(INDEX(INDIRECT(ACCOUNTS!$M608),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M608=\"\",0,$C608*(INDEX(INDIRECT(ACCOUNTS!$M608),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U608=\"\",0,$C608)","v":0},null,{"$f":"IF(ACCOUNTS!N608<>\"\",CONCATENATE(ACCOUNTS!$L608,\"_\",ACCOUNTS!N608),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O608<>\"\",CONCATENATE(ACCOUNTS!$L608,\"_\",ACCOUNTS!O608),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P608<>\"\",CONCATENATE(ACCOUNTS!$L608,\"_\",ACCOUNTS!P608),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q608<>\"\",CONCATENATE(ACCOUNTS!$L608,\"_\",ACCOUNTS!Q608),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R608<>\"\",CONCATENATE(ACCOUNTS!$L608,\"_\",ACCOUNTS!R608),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S608<>\"\",CONCATENATE(ACCOUNTS!$L608,\"_\",ACCOUNTS!S608),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A609","v":"~"},{"$f":"ACCOUNTS!B609","v":"~"},{"$f":"ACCOUNTS!C609","v":0},0,{"$f":"IF(ACCOUNTS!$M609=\"\",0,$C609*(INDEX(INDIRECT(ACCOUNTS!$M609),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M609=\"\",0,$C609*(INDEX(INDIRECT(ACCOUNTS!$M609),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M609=\"\",0,$C609*(INDEX(INDIRECT(ACCOUNTS!$M609),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M609=\"\",0,$C609*(INDEX(INDIRECT(ACCOUNTS!$M609),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M609=\"\",0,$C609*(INDEX(INDIRECT(ACCOUNTS!$M609),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M609=\"\",0,$C609*(INDEX(INDIRECT(ACCOUNTS!$M609),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U609=\"\",0,$C609)","v":0},null,{"$f":"IF(ACCOUNTS!N609<>\"\",CONCATENATE(ACCOUNTS!$L609,\"_\",ACCOUNTS!N609),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O609<>\"\",CONCATENATE(ACCOUNTS!$L609,\"_\",ACCOUNTS!O609),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P609<>\"\",CONCATENATE(ACCOUNTS!$L609,\"_\",ACCOUNTS!P609),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q609<>\"\",CONCATENATE(ACCOUNTS!$L609,\"_\",ACCOUNTS!Q609),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R609<>\"\",CONCATENATE(ACCOUNTS!$L609,\"_\",ACCOUNTS!R609),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S609<>\"\",CONCATENATE(ACCOUNTS!$L609,\"_\",ACCOUNTS!S609),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A610","v":"~"},{"$f":"ACCOUNTS!B610","v":"~"},{"$f":"ACCOUNTS!C610","v":0},0,{"$f":"IF(ACCOUNTS!$M610=\"\",0,$C610*(INDEX(INDIRECT(ACCOUNTS!$M610),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M610=\"\",0,$C610*(INDEX(INDIRECT(ACCOUNTS!$M610),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M610=\"\",0,$C610*(INDEX(INDIRECT(ACCOUNTS!$M610),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M610=\"\",0,$C610*(INDEX(INDIRECT(ACCOUNTS!$M610),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M610=\"\",0,$C610*(INDEX(INDIRECT(ACCOUNTS!$M610),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M610=\"\",0,$C610*(INDEX(INDIRECT(ACCOUNTS!$M610),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U610=\"\",0,$C610)","v":0},null,{"$f":"IF(ACCOUNTS!N610<>\"\",CONCATENATE(ACCOUNTS!$L610,\"_\",ACCOUNTS!N610),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O610<>\"\",CONCATENATE(ACCOUNTS!$L610,\"_\",ACCOUNTS!O610),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P610<>\"\",CONCATENATE(ACCOUNTS!$L610,\"_\",ACCOUNTS!P610),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q610<>\"\",CONCATENATE(ACCOUNTS!$L610,\"_\",ACCOUNTS!Q610),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R610<>\"\",CONCATENATE(ACCOUNTS!$L610,\"_\",ACCOUNTS!R610),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S610<>\"\",CONCATENATE(ACCOUNTS!$L610,\"_\",ACCOUNTS!S610),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B611","v":"~"},{"$f":"SUM(C602:C610)","v":0},0,{"$f":"SUM(E602:E610)","v":0},0,0,0,0,0,null,{"$f":"SUM(L602:L610)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B613","v":"~"},null,{"$f":"SUM(E613:L613)-C613","v":0}]
[{"$f":"ACCOUNTS!A614","v":"~"},{"$f":"ACCOUNTS!B614","v":"~"},{"$f":"ACCOUNTS!C614","v":0},{"$f":"SUM(E614:L614)-C614","v":0},{"$f":"IF(ACCOUNTS!$M614=\"\",0,$C614*(INDEX(INDIRECT(ACCOUNTS!$M614),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M614=\"\",0,$C614*(INDEX(INDIRECT(ACCOUNTS!$M614),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M614=\"\",0,$C614*(INDEX(INDIRECT(ACCOUNTS!$M614),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M614=\"\",0,$C614*(INDEX(INDIRECT(ACCOUNTS!$M614),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M614=\"\",0,$C614*(INDEX(INDIRECT(ACCOUNTS!$M614),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M614=\"\",0,$C614*(INDEX(INDIRECT(ACCOUNTS!$M614),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U614=\"\",0,$C614)","v":0},null,{"$f":"IF(ACCOUNTS!N614<>\"\",CONCATENATE(ACCOUNTS!$L614,\"_\",ACCOUNTS!N614),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O614<>\"\",CONCATENATE(ACCOUNTS!$L614,\"_\",ACCOUNTS!O614),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P614<>\"\",CONCATENATE(ACCOUNTS!$L614,\"_\",ACCOUNTS!P614),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q614<>\"\",CONCATENATE(ACCOUNTS!$L614,\"_\",ACCOUNTS!Q614),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R614<>\"\",CONCATENATE(ACCOUNTS!$L614,\"_\",ACCOUNTS!R614),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A615","v":"~"},{"$f":"ACCOUNTS!B615","v":"~"},{"$f":"ACCOUNTS!C615","v":0},{"$f":"SUM(E615:L615)-C615","v":0},{"$f":"IF(ACCOUNTS!$M615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$M615),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$M615),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$M615),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$M615),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$M615),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$M615),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U615=\"\",0,$C615)","v":0},null,{"$f":"IF(ACCOUNTS!N615<>\"\",CONCATENATE(ACCOUNTS!$L615,\"_\",ACCOUNTS!N615),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O615<>\"\",CONCATENATE(ACCOUNTS!$L615,\"_\",ACCOUNTS!O615),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P615<>\"\",CONCATENATE(ACCOUNTS!$L615,\"_\",ACCOUNTS!P615),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q615<>\"\",CONCATENATE(ACCOUNTS!$L615,\"_\",ACCOUNTS!Q615),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R615<>\"\",CONCATENATE(ACCOUNTS!$L615,\"_\",ACCOUNTS!R615),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A616","v":"~"},{"$f":"ACCOUNTS!B616","v":"~"},{"$f":"ACCOUNTS!C616","v":0},0,{"$f":"IF(ACCOUNTS!$M616=\"\",0,$C616*(INDEX(INDIRECT(ACCOUNTS!$M616),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M616=\"\",0,$C616*(INDEX(INDIRECT(ACCOUNTS!$M616),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M616=\"\",0,$C616*(INDEX(INDIRECT(ACCOUNTS!$M616),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M616=\"\",0,$C616*(INDEX(INDIRECT(ACCOUNTS!$M616),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M616=\"\",0,$C616*(INDEX(INDIRECT(ACCOUNTS!$M616),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M616=\"\",0,$C616*(INDEX(INDIRECT(ACCOUNTS!$M616),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U616=\"\",0,$C616)","v":0},null,{"$f":"IF(ACCOUNTS!N616<>\"\",CONCATENATE(ACCOUNTS!$L616,\"_\",ACCOUNTS!N616),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O616<>\"\",CONCATENATE(ACCOUNTS!$L616,\"_\",ACCOUNTS!O616),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P616<>\"\",CONCATENATE(ACCOUNTS!$L616,\"_\",ACCOUNTS!P616),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q616<>\"\",CONCATENATE(ACCOUNTS!$L616,\"_\",ACCOUNTS!Q616),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R616<>\"\",CONCATENATE(ACCOUNTS!$L616,\"_\",ACCOUNTS!R616),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S616<>\"\",CONCATENATE(ACCOUNTS!$L616,\"_\",ACCOUNTS!S616),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A617","v":"~"},{"$f":"ACCOUNTS!B617","v":"~"},{"$f":"ACCOUNTS!C617","v":0},0,{"$f":"IF(ACCOUNTS!$M617=\"\",0,$C617*(INDEX(INDIRECT(ACCOUNTS!$M617),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M617=\"\",0,$C617*(INDEX(INDIRECT(ACCOUNTS!$M617),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M617=\"\",0,$C617*(INDEX(INDIRECT(ACCOUNTS!$M617),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M617=\"\",0,$C617*(INDEX(INDIRECT(ACCOUNTS!$M617),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M617=\"\",0,$C617*(INDEX(INDIRECT(ACCOUNTS!$M617),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M617=\"\",0,$C617*(INDEX(INDIRECT(ACCOUNTS!$M617),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U617=\"\",0,$C617)","v":0},null,{"$f":"IF(ACCOUNTS!N617<>\"\",CONCATENATE(ACCOUNTS!$L617,\"_\",ACCOUNTS!N617),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O617<>\"\",CONCATENATE(ACCOUNTS!$L617,\"_\",ACCOUNTS!O617),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P617<>\"\",CONCATENATE(ACCOUNTS!$L617,\"_\",ACCOUNTS!P617),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q617<>\"\",CONCATENATE(ACCOUNTS!$L617,\"_\",ACCOUNTS!Q617),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R617<>\"\",CONCATENATE(ACCOUNTS!$L617,\"_\",ACCOUNTS!R617),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S617<>\"\",CONCATENATE(ACCOUNTS!$L617,\"_\",ACCOUNTS!S617),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A618","v":"~"},{"$f":"ACCOUNTS!B618","v":"~"},{"$f":"ACCOUNTS!C618","v":0},0,{"$f":"IF(ACCOUNTS!$M618=\"\",0,$C618*(INDEX(INDIRECT(ACCOUNTS!$M618),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M618=\"\",0,$C618*(INDEX(INDIRECT(ACCOUNTS!$M618),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M618=\"\",0,$C618*(INDEX(INDIRECT(ACCOUNTS!$M618),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M618=\"\",0,$C618*(INDEX(INDIRECT(ACCOUNTS!$M618),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M618=\"\",0,$C618*(INDEX(INDIRECT(ACCOUNTS!$M618),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M618=\"\",0,$C618*(INDEX(INDIRECT(ACCOUNTS!$M618),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U618=\"\",0,$C618)","v":0},null,{"$f":"IF(ACCOUNTS!N618<>\"\",CONCATENATE(ACCOUNTS!$L618,\"_\",ACCOUNTS!N618),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O618<>\"\",CONCATENATE(ACCOUNTS!$L618,\"_\",ACCOUNTS!O618),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P618<>\"\",CONCATENATE(ACCOUNTS!$L618,\"_\",ACCOUNTS!P618),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q618<>\"\",CONCATENATE(ACCOUNTS!$L618,\"_\",ACCOUNTS!Q618),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R618<>\"\",CONCATENATE(ACCOUNTS!$L618,\"_\",ACCOUNTS!R618),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S618<>\"\",CONCATENATE(ACCOUNTS!$L618,\"_\",ACCOUNTS!S618),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B619","v":"~"},{"$f":"SUM(C614:C618)","v":0},0,{"$f":"SUM(E614:E618)","v":0},{"$f":"SUM(F614:F618)","v":0},{"$f":"SUM(G614:G618)","v":0},{"$f":"SUM(H614:H618)","v":0},{"$f":"SUM(I614:I618)","v":0},{"$f":"SUM(J616:J618)","v":0},null,{"$f":"SUM(L614:L618)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B621","v":"~"},null,{"$f":"SUM(E621:L621)-C621","v":0}]
[{"$f":"ACCOUNTS!A622","v":"~"},{"$f":"ACCOUNTS!B622","v":"~"},{"$f":"ACCOUNTS!C622","v":0},0,{"$f":"IF(ACCOUNTS!$M622=\"\",0,$C622*(INDEX(INDIRECT(ACCOUNTS!$M622),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M622=\"\",0,$C622*(INDEX(INDIRECT(ACCOUNTS!$M622),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M622=\"\",0,$C622*(INDEX(INDIRECT(ACCOUNTS!$M622),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M622=\"\",0,$C622*(INDEX(INDIRECT(ACCOUNTS!$M622),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M622=\"\",0,$C622*(INDEX(INDIRECT(ACCOUNTS!$M622),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M622=\"\",0,$C622*(INDEX(INDIRECT(ACCOUNTS!$M622),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U622=\"\",0,$C622)","v":0},null,{"$f":"IF(ACCOUNTS!N622<>\"\",CONCATENATE(ACCOUNTS!$L622,\"_\",ACCOUNTS!N622),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O622<>\"\",CONCATENATE(ACCOUNTS!$L622,\"_\",ACCOUNTS!O622),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P622<>\"\",CONCATENATE(ACCOUNTS!$L622,\"_\",ACCOUNTS!P622),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q622<>\"\",CONCATENATE(ACCOUNTS!$L622,\"_\",ACCOUNTS!Q622),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R622<>\"\",CONCATENATE(ACCOUNTS!$L622,\"_\",ACCOUNTS!R622),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S622<>\"\",CONCATENATE(ACCOUNTS!$L622,\"_\",ACCOUNTS!S622),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A623","v":"~"},{"$f":"ACCOUNTS!B623","v":"~"},{"$f":"ACCOUNTS!C623","v":0},0,{"$f":"IF(ACCOUNTS!$M623=\"\",0,$C623*(INDEX(INDIRECT(ACCOUNTS!$M623),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M623=\"\",0,$C623*(INDEX(INDIRECT(ACCOUNTS!$M623),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M623=\"\",0,$C623*(INDEX(INDIRECT(ACCOUNTS!$M623),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M623=\"\",0,$C623*(INDEX(INDIRECT(ACCOUNTS!$M623),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M623=\"\",0,$C623*(INDEX(INDIRECT(ACCOUNTS!$M623),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M623=\"\",0,$C623*(INDEX(INDIRECT(ACCOUNTS!$M623),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U623=\"\",0,$C623)","v":0},null,{"$f":"IF(ACCOUNTS!N623<>\"\",CONCATENATE(ACCOUNTS!$L623,\"_\",ACCOUNTS!N623),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O623<>\"\",CONCATENATE(ACCOUNTS!$L623,\"_\",ACCOUNTS!O623),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P623<>\"\",CONCATENATE(ACCOUNTS!$L623,\"_\",ACCOUNTS!P623),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q623<>\"\",CONCATENATE(ACCOUNTS!$L623,\"_\",ACCOUNTS!Q623),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R623<>\"\",CONCATENATE(ACCOUNTS!$L623,\"_\",ACCOUNTS!R623),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S623<>\"\",CONCATENATE(ACCOUNTS!$L623,\"_\",ACCOUNTS!S623),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A624","v":"~"},{"$f":"ACCOUNTS!B624","v":"~"},{"$f":"ACCOUNTS!C624","v":0},0,{"$f":"IF(ACCOUNTS!$M624=\"\",0,$C624*(INDEX(INDIRECT(ACCOUNTS!$M624),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M624=\"\",0,$C624*(INDEX(INDIRECT(ACCOUNTS!$M624),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M624=\"\",0,$C624*(INDEX(INDIRECT(ACCOUNTS!$M624),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M624=\"\",0,$C624*(INDEX(INDIRECT(ACCOUNTS!$M624),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M624=\"\",0,$C624*(INDEX(INDIRECT(ACCOUNTS!$M624),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M624=\"\",0,$C624*(INDEX(INDIRECT(ACCOUNTS!$M624),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U624=\"\",0,$C624)","v":0},null,{"$f":"IF(ACCOUNTS!N624<>\"\",CONCATENATE(ACCOUNTS!$L624,\"_\",ACCOUNTS!N624),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O624<>\"\",CONCATENATE(ACCOUNTS!$L624,\"_\",ACCOUNTS!O624),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P624<>\"\",CONCATENATE(ACCOUNTS!$L624,\"_\",ACCOUNTS!P624),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q624<>\"\",CONCATENATE(ACCOUNTS!$L624,\"_\",ACCOUNTS!Q624),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R624<>\"\",CONCATENATE(ACCOUNTS!$L624,\"_\",ACCOUNTS!R624),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S624<>\"\",CONCATENATE(ACCOUNTS!$L624,\"_\",ACCOUNTS!S624),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A625","v":"~"},{"$f":"ACCOUNTS!B625","v":"~"},{"$f":"ACCOUNTS!C625","v":0},0,{"$f":"IF(ACCOUNTS!$M625=\"\",0,$C625*(INDEX(INDIRECT(ACCOUNTS!$M625),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M625=\"\",0,$C625*(INDEX(INDIRECT(ACCOUNTS!$M625),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M625=\"\",0,$C625*(INDEX(INDIRECT(ACCOUNTS!$M625),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M625=\"\",0,$C625*(INDEX(INDIRECT(ACCOUNTS!$M625),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M625=\"\",0,$C625*(INDEX(INDIRECT(ACCOUNTS!$M625),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M625=\"\",0,$C625*(INDEX(INDIRECT(ACCOUNTS!$M625),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U625=\"\",0,$C625)","v":0},null,{"$f":"IF(ACCOUNTS!N625<>\"\",CONCATENATE(ACCOUNTS!$L625,\"_\",ACCOUNTS!N625),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O625<>\"\",CONCATENATE(ACCOUNTS!$L625,\"_\",ACCOUNTS!O625),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P625<>\"\",CONCATENATE(ACCOUNTS!$L625,\"_\",ACCOUNTS!P625),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q625<>\"\",CONCATENATE(ACCOUNTS!$L625,\"_\",ACCOUNTS!Q625),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R625<>\"\",CONCATENATE(ACCOUNTS!$L625,\"_\",ACCOUNTS!R625),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S625<>\"\",CONCATENATE(ACCOUNTS!$L625,\"_\",ACCOUNTS!S625),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A626","v":"~"},{"$f":"ACCOUNTS!B626","v":"~"},{"$f":"ACCOUNTS!C626","v":0},0,{"$f":"IF(ACCOUNTS!$M626=\"\",0,$C626*(INDEX(INDIRECT(ACCOUNTS!$M626),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M626=\"\",0,$C626*(INDEX(INDIRECT(ACCOUNTS!$M626),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M626=\"\",0,$C626*(INDEX(INDIRECT(ACCOUNTS!$M626),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M626=\"\",0,$C626*(INDEX(INDIRECT(ACCOUNTS!$M626),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M626=\"\",0,$C626*(INDEX(INDIRECT(ACCOUNTS!$M626),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M626=\"\",0,$C626*(INDEX(INDIRECT(ACCOUNTS!$M626),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U626=\"\",0,$C626)","v":0},null,{"$f":"IF(ACCOUNTS!N626<>\"\",CONCATENATE(ACCOUNTS!$L626,\"_\",ACCOUNTS!N626),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O626<>\"\",CONCATENATE(ACCOUNTS!$L626,\"_\",ACCOUNTS!O626),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P626<>\"\",CONCATENATE(ACCOUNTS!$L626,\"_\",ACCOUNTS!P626),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q626<>\"\",CONCATENATE(ACCOUNTS!$L626,\"_\",ACCOUNTS!Q626),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R626<>\"\",CONCATENATE(ACCOUNTS!$L626,\"_\",ACCOUNTS!R626),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S626<>\"\",CONCATENATE(ACCOUNTS!$L626,\"_\",ACCOUNTS!S626),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A627","v":"~"},{"$f":"ACCOUNTS!B627","v":"~"},{"$f":"ACCOUNTS!C627","v":0},0,{"$f":"IF(ACCOUNTS!$M627=\"\",0,$C627*(INDEX(INDIRECT(ACCOUNTS!$M627),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M627=\"\",0,$C627*(INDEX(INDIRECT(ACCOUNTS!$M627),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M627=\"\",0,$C627*(INDEX(INDIRECT(ACCOUNTS!$M627),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M627=\"\",0,$C627*(INDEX(INDIRECT(ACCOUNTS!$M627),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M627=\"\",0,$C627*(INDEX(INDIRECT(ACCOUNTS!$M627),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M627=\"\",0,$C627*(INDEX(INDIRECT(ACCOUNTS!$M627),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U627=\"\",0,$C627)","v":0},null,{"$f":"IF(ACCOUNTS!N627<>\"\",CONCATENATE(ACCOUNTS!$L627,\"_\",ACCOUNTS!N627),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O627<>\"\",CONCATENATE(ACCOUNTS!$L627,\"_\",ACCOUNTS!O627),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P627<>\"\",CONCATENATE(ACCOUNTS!$L627,\"_\",ACCOUNTS!P627),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q627<>\"\",CONCATENATE(ACCOUNTS!$L627,\"_\",ACCOUNTS!Q627),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R627<>\"\",CONCATENATE(ACCOUNTS!$L627,\"_\",ACCOUNTS!R627),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S627<>\"\",CONCATENATE(ACCOUNTS!$L627,\"_\",ACCOUNTS!S627),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A628","v":"~"},{"$f":"ACCOUNTS!B628","v":"~"},{"$f":"ACCOUNTS!C628","v":0},0,{"$f":"IF(ACCOUNTS!$M628=\"\",0,$C628*(INDEX(INDIRECT(ACCOUNTS!$M628),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$M628=\"\",0,$C628*(INDEX(INDIRECT(ACCOUNTS!$M628),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$M628=\"\",0,$C628*(INDEX(INDIRECT(ACCOUNTS!$M628),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$M628=\"\",0,$C628*(INDEX(INDIRECT(ACCOUNTS!$M628),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$M628=\"\",0,$C628*(INDEX(INDIRECT(ACCOUNTS!$M628),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$M628=\"\",0,$C628*(INDEX(INDIRECT(ACCOUNTS!$M628),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$U628=\"\",0,$C628)","v":0},null,{"$f":"IF(ACCOUNTS!N628<>\"\",CONCATENATE(ACCOUNTS!$L628,\"_\",ACCOUNTS!N628),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O628<>\"\",CONCATENATE(ACCOUNTS!$L628,\"_\",ACCOUNTS!O628),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P628<>\"\",CONCATENATE(ACCOUNTS!$L628,\"_\",ACCOUNTS!P628),\" \")","v":" "},{"$f":"IF(ACCOUNTS!Q628<>\"\",CONCATENATE(ACCOUNTS!$L628,\"_\",ACCOUNTS!Q628),\" \")","v":" "},{"$f":"IF(ACCOUNTS!R628<>\"\",CONCATENATE(ACCOUNTS!$L628,\"_\",ACCOUNTS!R628),\" \")","v":" "},{"$f":"IF(ACCOUNTS!S628<>\"\",CONCATENATE(ACCOUNTS!$L628,\"_\",ACCOUNTS!S628),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B629","v":"~"},{"$f":"SUM(C622:C628)","v":0},0,{"$f":"SUM(E622:E628)","v":0},0,0,0,0,0,null,{"$f":"SUM(L622:L628)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B631","v":"~"},{"$f":"C611+C619+C629","v":0},0,{"$f":"E611+E619+E629","v":0},0,0,0,0,0,null,{"$f":"L611+L619+L629","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B633","v":"~"},{"$f":"C598+C631","v":0},0,{"$f":"E598+E631","v":0},0,0,0,0,0,null,{"$f":"L598+L631","v":0}]
[null,null,null,"END"]

{"sheet":"FUNCALLOC","index":7,"n_rows":634,"n_cols":151,"rows_kept":634,"cut":false,"hidden":false,"merged":[]}
["Functionalization"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Proposed Test Year"},null,null,null,4,{"$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,{"$f":"AR2+1","v":44},45,46,47,48,49,50,51,52,53,54,55,56,57,58,{"$f":"BF2+1","v":58},60,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},null,null,null,null,null,null,null,{"$f":"INPUTS!$E$13","v":"~"},null,null,null,null,null,null,null,{"$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$15","v":"~"}]
["No. ","Account Description","Amount",null,"F_PRODU_PDAYXT","F_STORG_SEAS3_DEM","F_DISTR_P_MAINS","F_DISTR_PDAY","F_TRANS_PAVG","F_DISTR_PAVG","F_STORG_COM_1","F_DISTR_A_MAINS","F_DISTR_COM_1","F_PRODU_COM_1","F_PRODU_COM1XT_COM","F_DISTR_STRREV","F_DISTR_OTHREV","F_DISTR_STREV","F_DISTR_SERV","F_DISTR_DIR_380","F_DISTR_MTRS_CUS","F_DISTR_MTRS_INST","F_DISTR_MTRS_385","F_DISTR_DIR_386","F_DISTR_DIR_252","F_DISTR_DIR_235","F_DISTR_CUST","F_DISTR_DIR_904","F_DISTR_DIR_908","F_DISTR_CUSTXT","F_STORG_LNGMAINS","F_SALES_DIR_DSALES","F_SALES_SALES_902","F_SALES_DIR_CASALES","F_SALES_DIR_CUSTXT","F_SALES_DIR926_SALES","F_SALES_DIR408_SALES","F_TRNSP_DIR_DTRNSP","F_TRNSP_TRANS_902","F_TRNSP_DIR_CATRNSP","F_TRNSP_DIR920_TRNSPT","F_TRNSP_DIR921_TRNSPT","F_TRNSP_DIR926_TRNSPT","F_TRNSP_DIR408_TRNSPT","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~",null,{"$f":"IF(BK2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(BK2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(BK2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(BK2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(BK2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(BK2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(BL2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},"~",{"$f":"IF(BS2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(BS2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(BS2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(BS2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(BS2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(BS2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(BT2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},{"$f":"IF(CA2=\"~\",\"~\",\"\")","v":""},{"$f":"IF(CA2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(CA2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(CA2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(CA2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(CA2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(CA2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CB2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},{"$f":"IF(CI2=\"~\",\"~\",\"\")","v":""},{"$f":"IF(CI2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(CI2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(CI2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(CI2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(CI2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(CI2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CI2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},{"$f":"IF(CQ2=\"~\",\"~\",\"\")","v":""},{"$f":"IF(CQ2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(CQ2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(CQ2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(CQ2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(CQ2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(CQ2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CQ2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},{"$f":"IF(CY2=\"~\",\"~\",\"\")","v":""},{"$f":"IF(CY2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(CY2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(CY2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(CY2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(CY2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(CY2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CY2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},{"$f":"IF(DG2=\"~\",\"~\",\"\")","v":""},{"$f":"IF(DG2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(DG2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(DG2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(DG2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(DG2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(DG2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(DG2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},{"$f":"IF(DO2=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(DO2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(DO2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(DO2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(DO2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(DO2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(DO2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(DO2=\"~\",\"~\",\"TOTAL\")","v":"~"},{"$f":"IF(DW2=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(DW2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(DW2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(DW2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(DW2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(DW2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(DW2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(DW2=\"~\",\"~\",\"TOTAL\")","v":"~"},{"$f":"IF(EE2=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(EE2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(EE2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(EE2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(EE2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(EE2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(EE2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(EE2=\"~\",\"~\",\"TOTAL\")","v":"~"},{"$f":"IF(EM2=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(EM2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(EM2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(EM2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(EM2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(EM2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(EM2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(EM2=\"~\",\"~\",\"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":"IF(F3=\"~\",\"~\",CONCATENATE(LEFT(F3,7),\"_\",INDEX(INDIRECT(REPLACE(F3,1,8,\"\")),1,3)))","v":"F_STORG_DEM"},"F_DISTR_DEM","F_DISTR_DEM","F_TRANS_DEM","F_DISTR_DEM","F_STORG_COM","F_DISTR_COM","F_DISTR_COM","F_PRODU_COM",{"$f":"IF(O3=\"~\",\"~\",CONCATENATE(LEFT(O3,7),\"_\",INDEX(INDIRECT(REPLACE(O3,1,8,\"\")),1,3)))","v":"F_PRODU_COM"},"F_DISTR_COM","F_DISTR_COM","F_DISTR_COM","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS",{"$f":"IF(W3=\"~\",\"~\",CONCATENATE(LEFT(W3,7),\"_\",INDEX(INDIRECT(REPLACE(W3,1,8,\"\")),1,3)))","v":"F_DISTR_CUS"},"F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS",{"$f":"IF(AD3=\"~\",\"~\",CONCATENATE(LEFT(AD3,7),\"_\",INDEX(INDIRECT(REPLACE(AD3,1,8,\"\")),1,3)))","v":"F_DISTR_CUS"},"F_STORG_DIRS",{"$f":"IF(AF3=\"~\",\"~\",CONCATENATE(LEFT(AF3,7),\"_\",INDEX(INDIRECT(REPLACE(AF3,1,8,\"\")),1,3)))","v":"F_SALES_DIRS"},{"$f":"IF(AG3=\"~\",\"~\",CONCATENATE(LEFT(AG3,7),\"_\",INDEX(INDIRECT(REPLACE(AG3,1,8,\"\")),1,3)))","v":"F_SALES_DIRS"},{"$f":"IF(AH3=\"~\",\"~\",CONCATENATE(LEFT(AH3,7),\"_\",INDEX(INDIRECT(REPLACE(AH3,1,8,\"\")),1,3)))","v":"F_SALES_DIRS"},"F_SALES_DIRS","F_SALES_DIRS","F_SALES_DIRS","F_TRNSP_DIRT","F_TRNSP_DIRT",{"$f":"IF(AN3=\"~\",\"~\",CONCATENATE(LEFT(AN3,7),\"_\",INDEX(INDIRECT(REPLACE(AN3,1,8,\"\")),1,3)))","v":"F_TRNSP_DIRT"},{"$f":"IF(AO3=\"~\",\"~\",CONCATENATE(LEFT(AO3,7),\"_\",INDEX(INDIRECT(REPLACE(AO3,1,8,\"\")),1,3)))","v":"F_TRNSP_DIRT"},"F_TRNSP_DIRT","F_TRNSP_DIRT",{"$f":"IF(AR3=\"~\",\"~\",CONCATENATE(LEFT(AR3,7),\"_\",INDEX(INDIRECT(REPLACE(AR3,1,8,\"\")),1,3)))","v":"F_TRNSP_DIRT"},{"$f":"IF(AS3=\"~\",\"~\",CONCATENATE(LEFT(AS3,7),\"_\",INDEX(INDIRECT(REPLACE(AS3,1,8,\"\")),1,3)))","v":"~"},"~","~","~","~","~","~","~","~","~",{"$f":"IF(BC3=\"~\",\"~\",CONCATENATE(LEFT(BC3,7),\"_\",INDEX(INDIRECT(REPLACE(BC3,1,8,\"\")),1,3)))","v":"~"},"~","~","~","~","~","~",null,null,{"$f":"IF(OR(BK2=\"~\",BL3=\"~\"),\"~\",CONCATENATE(BK2,\"_\",BL3))","v":"F_PRODU_DEM"},{"$f":"IF(OR(BK2=\"~\",BM3=\"~\"),\"~\",CONCATENATE(BK2,\"_\",BM3))","v":"F_PRODU_COM"},{"$f":"IF(OR(BK2=\"~\",BN3=\"~\"),\"~\",CONCATENATE(BK2,\"_\",BN3))","v":"F_PRODU_CUS"},{"$f":"IF(OR(BK2=\"~\",BO3=\"~\"),\"~\",CONCATENATE(BK2,\"_\",BO3))","v":"F_PRODU_DIRS"},{"$f":"IF(OR(BK2=\"~\",BP3=\"~\"),\"~\",CONCATENATE(BK2,\"_\",BP3))","v":"F_PRODU_DIRT"},{"$f":"IF(OR(BK2=\"~\",BQ3=\"~\"),\"~\",CONCATENATE(BK2,\"_\",BQ3))","v":"~"},null,null,{"$f":"IF(OR(BS2=\"~\",BT3=\"~\"),\"~\",CONCATENATE(BS2,\"_\",BT3))","v":"F_STORG_DEM"},{"$f":"IF(OR(BS2=\"~\",BU3=\"~\"),\"~\",CONCATENATE(BS2,\"_\",BU3))","v":"F_STORG_COM"},{"$f":"IF(OR(BS2=\"~\",BV3=\"~\"),\"~\",CONCATENATE(BS2,\"_\",BV3))","v":"F_STORG_CUS"},{"$f":"IF(OR(BS2=\"~\",BW3=\"~\"),\"~\",CONCATENATE(BS2,\"_\",BW3))","v":"F_STORG_DIRS"},{"$f":"IF(OR(BS2=\"~\",BX3=\"~\"),\"~\",CONCATENATE(BS2,\"_\",BX3))","v":"F_STORG_DIRT"},{"$f":"IF(OR(BS2=\"~\",BY3=\"~\"),\"~\",CONCATENATE(BS2,\"_\",BY3))","v":"~"},null,null,{"$f":"IF(OR(CA2=\"~\",CB3=\"~\"),\"~\",CONCATENATE(CA2,\"_\",CB3))","v":"F_TRANS_DEM"},{"$f":"IF(OR(CA2=\"~\",CC3=\"~\"),\"~\",CONCATENATE(CA2,\"_\",CC3))","v":"F_TRANS_COM"},{"$f":"IF(OR(CA2=\"~\",CD3=\"~\"),\"~\",CONCATENATE(CA2,\"_\",CD3))","v":"F_TRANS_CUS"},{"$f":"IF(OR(CA2=\"~\",CE3=\"~\"),\"~\",CONCATENATE(CA2,\"_\",CE3))","v":"F_TRANS_DIRS"},{"$f":"IF(OR(CA2=\"~\",CF3=\"~\"),\"~\",CONCATENATE(CA2,\"_\",CF3))","v":"F_TRANS_DIRT"},{"$f":"IF(OR(CA2=\"~\",CG3=\"~\"),\"~\",CONCATENATE(CA2,\"_\",CG3))","v":"~"},null,null,{"$f":"IF(OR(CI2=\"~\",CJ3=\"~\"),\"~\",CONCATENATE(CI2,\"_\",CJ3))","v":"F_DISTR_DEM"},{"$f":"IF(OR(CI2=\"~\",CK3=\"~\"),\"~\",CONCATENATE(CI2,\"_\",CK3))","v":"F_DISTR_COM"},{"$f":"IF(OR(CI2=\"~\",CL3=\"~\"),\"~\",CONCATENATE(CI2,\"_\",CL3))","v":"F_DISTR_CUS"},{"$f":"IF(OR(CI2=\"~\",CM3=\"~\"),\"~\",CONCATENATE(CI2,\"_\",CM3))","v":"F_DISTR_DIRS"},{"$f":"IF(OR(CI2=\"~\",CN3=\"~\"),\"~\",CONCATENATE(CI2,\"_\",CN3))","v":"F_DISTR_DIRT"},{"$f":"IF(OR(CI2=\"~\",CO3=\"~\"),\"~\",CONCATENATE(CI2,\"_\",CO3))","v":"~"},null,null,{"$f":"IF(OR(CQ2=\"~\",CR3=\"~\"),\"~\",CONCATENATE(CQ2,\"_\",CR3))","v":"F_GASSP_DEM"},{"$f":"IF(OR(CQ2=\"~\",CS3=\"~\"),\"~\",CONCATENATE(CQ2,\"_\",CS3))","v":"F_GASSP_COM"},{"$f":"IF(OR(CQ2=\"~\",CT3=\"~\"),\"~\",CONCATENATE(CQ2,\"_\",CT3))","v":"F_GASSP_CUS"},{"$f":"IF(OR(CQ2=\"~\",CU3=\"~\"),\"~\",CONCATENATE(CQ2,\"_\",CU3))","v":"F_GASSP_DIRS"},{"$f":"IF(OR(CQ2=\"~\",CV3=\"~\"),\"~\",CONCATENATE(CQ2,\"_\",CV3))","v":"F_GASSP_DIRT"},{"$f":"IF(OR(CQ2=\"~\",CW3=\"~\"),\"~\",CONCATENATE(CQ2,\"_\",CW3))","v":"~"},null,null,{"$f":"IF(OR(CY2=\"~\",CZ3=\"~\"),\"~\",CONCATENATE(CY2,\"_\",CZ3))","v":"F_SALES_DEM"},{"$f":"IF(OR(CY2=\"~\",DA3=\"~\"),\"~\",CONCATENATE(CY2,\"_\",DA3))","v":"F_SALES_COM"},{"$f":"IF(OR(CY2=\"~\",DB3=\"~\"),\"~\",CONCATENATE(CY2,\"_\",DB3))","v":"F_SALES_CUS"},{"$f":"IF(OR(CY2=\"~\",DC3=\"~\"),\"~\",CONCATENATE(CY2,\"_\",DC3))","v":"F_SALES_DIRS"},{"$f":"IF(OR(CY2=\"~\",DD3=\"~\"),\"~\",CONCATENATE(CY2,\"_\",DD3))","v":"F_SALES_DIRT"},{"$f":"IF(OR(CY2=\"~\",DE3=\"~\"),\"~\",CONCATENATE(CY2,\"_\",DE3))","v":"~"},null,null,{"$f":"IF(OR(DG2=\"~\",DH3=\"~\"),\"~\",CONCATENATE(DG2,\"_\",DH3))","v":"F_TRNSP_DEM"},{"$f":"IF(OR(DG2=\"~\",DI3=\"~\"),\"~\",CONCATENATE(DG2,\"_\",DI3))","v":"F_TRNSP_COM"},{"$f":"IF(OR(DG2=\"~\",DJ3=\"~\"),\"~\",CONCATENATE(DG2,\"_\",DJ3))","v":"F_TRNSP_CUS"},{"$f":"IF(OR(DG2=\"~\",DK3=\"~\"),\"~\",CONCATENATE(DG2,\"_\",DK3))","v":"F_TRNSP_DIRS"},{"$f":"IF(OR(DG2=\"~\",DL3=\"~\"),\"~\",CONCATENATE(DG2,\"_\",DL3))","v":"F_TRNSP_DIRT"},{"$f":"IF(OR(DG2=\"~\",DM3=\"~\"),\"~\",CONCATENATE(DG2,\"_\",DM3))","v":"~"},null,null,{"$f":"IF(OR(DO2=\"~\",DP3=\"~\"),\"~\",CONCATENATE(DO2,\"_\",DP3))","v":"~"},{"$f":"IF(OR(DO2=\"~\",DQ3=\"~\"),\"~\",CONCATENATE(DO2,\"_\",DQ3))","v":"~"},{"$f":"IF(OR(DO2=\"~\",DR3=\"~\"),\"~\",CONCATENATE(DO2,\"_\",DR3))","v":"~"},{"$f":"IF(OR(DO2=\"~\",DS3=\"~\"),\"~\",CONCATENATE(DO2,\"_\",DS3))","v":"~"},{"$f":"IF(OR(DO2=\"~\",DT3=\"~\"),\"~\",CONCATENATE(DO2,\"_\",DT3))","v":"~"},{"$f":"IF(OR(DO2=\"~\",DU3=\"~\"),\"~\",CONCATENATE(DO2,\"_\",DU3))","v":"~"},null,null,{"$f":"IF(OR(DW2=\"~\",DX3=\"~\"),\"~\",CONCATENATE(DW2,\"_\",DX3))","v":"~"},{"$f":"IF(OR(DW2=\"~\",DY3=\"~\"),\"~\",CONCATENATE(DW2,\"_\",DY3))","v":"~"},{"$f":"IF(OR(DW2=\"~\",DZ3=\"~\"),\"~\",CONCATENATE(DW2,\"_\",DZ3))","v":"~"},{"$f":"IF(OR(DW2=\"~\",EA3=\"~\"),\"~\",CONCATENATE(DW2,\"_\",EA3))","v":"~"},{"$f":"IF(OR(DW2=\"~\",EB3=\"~\"),\"~\",CONCATENATE(DW2,\"_\",EB3))","v":"~"},{"$f":"IF(OR(DW2=\"~\",EC3=\"~\"),\"~\",CONCATENATE(DW2,\"_\",EC3))","v":"~"},null,null,{"$f":"IF(OR(EE2=\"~\",EF3=\"~\"),\"~\",CONCATENATE(EE2,\"_\",EF3))","v":"~"},{"$f":"IF(OR(EE2=\"~\",EG3=\"~\"),\"~\",CONCATENATE(EE2,\"_\",EG3))","v":"~"},{"$f":"IF(OR(EE2=\"~\",EH3=\"~\"),\"~\",CONCATENATE(EE2,\"_\",EH3))","v":"~"},{"$f":"IF(OR(EE2=\"~\",EI3=\"~\"),\"~\",CONCATENATE(EE2,\"_\",EI3))","v":"~"},{"$f":"IF(OR(EE2=\"~\",EJ3=\"~\"),\"~\",CONCATENATE(EE2,\"_\",EJ3))","v":"~"},{"$f":"IF(OR(EE2=\"~\",EK3=\"~\"),\"~\",CONCATENATE(EE2,\"_\",EK3))","v":"~"},null,null,{"$f":"IF(OR(EM2=\"~\",EN3=\"~\"),\"~\",CONCATENATE(EM2,\"_\",EN3))","v":"~"},{"$f":"IF(OR(EM2=\"~\",EO3=\"~\"),\"~\",CONCATENATE(EM2,\"_\",EO3))","v":"~"},{"$f":"IF(OR(EM2=\"~\",EP3=\"~\"),\"~\",CONCATENATE(EM2,\"_\",EP3))","v":"~"},{"$f":"IF(OR(EM2=\"~\",EQ3=\"~\"),\"~\",CONCATENATE(EM2,\"_\",EQ3))","v":"~"},{"$f":"IF(OR(EM2=\"~\",ER3=\"~\"),\"~\",CONCATENATE(EM2,\"_\",ER3))","v":"~"},{"$f":"IF(OR(EM2=\"~\",ES3=\"~\"),\"~\",CONCATENATE(EM2,\"_\",ES3))","v":"~"}]
[null,null,null,{"$f":"ROUND((SUM(E5:BI5)-C5),1)","v":0}]
[{"$f":"ACCOUNTS!A6","v":"RATE BASE"},null,null,{"$f":"ROUND((SUM(E6:BI6)-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]
[{"$f":"ACCOUNTS!A10","v":301},{"$f":"ACCOUNTS!B10","v":"Organization"},{"$f":"ACCOUNTS!C10","v":159000},0,{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,E$2),SUMIF(CLASS!$N10:$S10,E$3,CLASS!$E10:$J10))","v":337.65682292028146},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,F$2),SUMIF(CLASS!$N10:$S10,F$3,CLASS!$E10:$J10))","v":2110.8284751140013},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,G$2),SUMIF(CLASS!$N10:$S10,G$3,CLASS!$E10:$J10))","v":55469.686091031988},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,H$2),SUMIF(CLASS!$N10:$S10,H$3,CLASS!$E10:$J10))","v":3549.3378112247096},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,I$2),SUMIF(CLASS!$N10:$S10,I$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,J$2),SUMIF(CLASS!$N10:$S10,J$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,K$2),SUMIF(CLASS!$N10:$S10,K$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,L$2),SUMIF(CLASS!$N10:$S10,L$3,CLASS!$E10:$J10))","v":26363.543237907212},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,M$2),SUMIF(CLASS!$N10:$S10,M$3,CLASS!$E10:$J10))","v":1686.9235693635899},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,N$2),SUMIF(CLASS!$N10:$S10,N$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,O$2),SUMIF(CLASS!$N10:$S10,O$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,P$2),SUMIF(CLASS!$N10:$S10,P$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,Q$2),SUMIF(CLASS!$N10:$S10,Q$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,R$2),SUMIF(CLASS!$N10:$S10,R$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,S$2),SUMIF(CLASS!$N10:$S10,S$3,CLASS!$E10:$J10))","v":47997.008349431948},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,T$2),SUMIF(CLASS!$N10:$S10,T$3,CLASS!$E10:$J10))","v":458.42722220992596},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,U$2),SUMIF(CLASS!$N10:$S10,U$3,CLASS!$E10:$J10))","v":9595.1010968889386},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,V$2),SUMIF(CLASS!$N10:$S10,V$3,CLASS!$E10:$J10))","v":7530.8121403722425},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,W$2),SUMIF(CLASS!$N10:$S10,W$3,CLASS!$E10:$J10))","v":1790.6870517987884},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,X$2),SUMIF(CLASS!$N10:$S10,X$3,CLASS!$E10:$J10))","v":811.4720879153125},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,Y$2),SUMIF(CLASS!$N10:$S10,Y$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,Z$2),SUMIF(CLASS!$N10:$S10,Z$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AA$2),SUMIF(CLASS!$N10:$S10,AA$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AB$2),SUMIF(CLASS!$N10:$S10,AB$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AC$2),SUMIF(CLASS!$N10:$S10,AC$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AD$2),SUMIF(CLASS!$N10:$S10,AD$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AE$2),SUMIF(CLASS!$N10:$S10,AE$3,CLASS!$E10:$J10))","v":1298.5160438210735},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AF$2),SUMIF(CLASS!$N10:$S10,AF$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AG$2),SUMIF(CLASS!$N10:$S10,AG$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AH$2),SUMIF(CLASS!$N10:$S10,AH$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AI$2),SUMIF(CLASS!$N10:$S10,AI$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AJ$2),SUMIF(CLASS!$N10:$S10,AJ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AK$2),SUMIF(CLASS!$N10:$S10,AK$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AL$2),SUMIF(CLASS!$N10:$S10,AL$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AM$2),SUMIF(CLASS!$N10:$S10,AM$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AN$2),SUMIF(CLASS!$N10:$S10,AN$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AO$2),SUMIF(CLASS!$N10:$S10,AO$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AP$2),SUMIF(CLASS!$N10:$S10,AP$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AQ$2),SUMIF(CLASS!$N10:$S10,AQ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AR$2),SUMIF(CLASS!$N10:$S10,AR$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AS$2),SUMIF(CLASS!$N10:$S10,AS$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AT$2),SUMIF(CLASS!$N10:$S10,AT$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AU$2),SUMIF(CLASS!$N10:$S10,AU$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AV$2),SUMIF(CLASS!$N10:$S10,AV$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AW$2),SUMIF(CLASS!$N10:$S10,AW$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AX$2),SUMIF(CLASS!$N10:$S10,AX$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AY$2),SUMIF(CLASS!$N10:$S10,AY$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,AZ$2),SUMIF(CLASS!$N10:$S10,AZ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,BA$2),SUMIF(CLASS!$N10:$S10,BA$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,BB$2),SUMIF(CLASS!$N10:$S10,BB$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,BC$2),SUMIF(CLASS!$N10:$S10,BC$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,BD$2),SUMIF(CLASS!$N10:$S10,BD$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,BE$2),SUMIF(CLASS!$N10:$S10,BE$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,BF$2),SUMIF(CLASS!$N10:$S10,BF$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,BG$2),SUMIF(CLASS!$N10:$S10,BG$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,BH$2),SUMIF(CLASS!$N10:$S10,BH$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOC!$C10*INDEX(INDIRECT(ACCOUNTS!$U10),2,BI$2),SUMIF(CLASS!$N10:$S10,BI$3,CLASS!$E10:$J10))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E10:$BI10)","v":337.65682292028146},0,0,0,0,0,{"$f":"SUM(BL10:BQ10)","v":337.65682292028146},null,{"$f":"SUMIF($E$4:$AR$4,BT$4,$E10:$AR10)","v":2110.8284751140013},{"$f":"SUMIF($E$4:$BI$4,BU$4,$E10:$BI10)","v":0},0,1298.5160438210735,0,0,{"$f":"SUM(BT10:BY10)","v":3409.344518935075},null,{"$f":"SUMIF($E$4:$AR$4,CB$4,$E10:$AR10)","v":0},{"$f":"SUMIF($E$4:$BI$4,CC$4,$E10:$BI10)","v":0},0,0,0,0,{"$f":"SUM(CB10:CG10)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,CJ$4,$E10:$AR10)","v":59019.023902256697},{"$f":"SUMIF($E$4:$BI$4,CK$4,$E10:$BI10)","v":28050.466807270801},68183.50794861716,0,0,0,{"$f":"SUM(CJ10:CO10)","v":155252.99865814467},null,{"$f":"SUMIF($E$4:$AR$4,CR$4,$E10:$AR10)","v":0},{"$f":"SUMIF($E$4:$BI$4,CS$4,$E10:$BI10)","v":0},0,0,0,0,{"$f":"SUM(CR10:CW10)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,CZ$4,$E10:$AR10)","v":0},{"$f":"SUMIF($E$4:$BI$4,DA$4,$E10:$BI10)","v":0},0,0,0,0,{"$f":"SUM(CZ10:DE10)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,DH$4,$E10:$AR10)","v":0},{"$f":"SUMIF($E$4:$BI$4,DI$4,$E10:$BI10)","v":0},0,0,0,0,{"$f":"SUM(DH10:DM10)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,DP$4,$E10:$AR10)","v":0},{"$f":"SUMIF($E$4:$BI$4,DQ$4,$E10:$BI10)","v":0},0,0,0,0,{"$f":"SUM(DP10:DU10)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,DX$4,$E10:$AR10)","v":0},{"$f":"SUMIF($E$4:$BI$4,DY$4,$E10:$BI10)","v":0},0,0,0,0,{"$f":"SUM(DX10:EC10)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,EF$4,$E10:$AR10)","v":0},{"$f":"SUMIF($E$4:$BI$4,EG$4,$E10:$BI10)","v":0},0,0,0,0,{"$f":"SUM(EF10:EK10)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,EN$4,$E10:$AR10)","v":0},{"$f":"SUMIF($E$4:$BI$4,EO$4,$E10:$BI10)","v":0},0,0,0,0,{"$f":"SUM(EN10:ES10)","v":0},{"$f":"ROUND((SUM(ET10,EL10,ED10,DV10,DN10,DF10,CX10,CP10,CH10,BZ10,BR10)-C10),1)","v":0}]
[{"$f":"ACCOUNTS!A11","v":302},{"$f":"ACCOUNTS!B11","v":"Franchise and Consents"},{"$f":"ACCOUNTS!C11","v":532382.00000000012},0,{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,E$2),SUMIF(CLASS!$N11:$S11,E$3,CLASS!$E11:$J11))","v":1130.5812245279581},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,F$2),SUMIF(CLASS!$N11:$S11,F$3,CLASS!$E11:$J11))","v":7067.7175172210218},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,G$2),SUMIF(CLASS!$N11:$S11,G$3,CLASS!$E11:$J11))","v":185729.95233028804},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,H$2),SUMIF(CLASS!$N11:$S11,H$3,CLASS!$E11:$J11))","v":11884.299135946125},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,I$2),SUMIF(CLASS!$N11:$S11,I$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,J$2),SUMIF(CLASS!$N11:$S11,J$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,K$2),SUMIF(CLASS!$N11:$S11,K$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,L$2),SUMIF(CLASS!$N11:$S11,L$3,CLASS!$E11:$J11))","v":88273.433182915222},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,M$2),SUMIF(CLASS!$N11:$S11,M$3,CLASS!$E11:$J11))","v":5648.350589339163},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,N$2),SUMIF(CLASS!$N11:$S11,N$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,O$2),SUMIF(CLASS!$N11:$S11,O$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,P$2),SUMIF(CLASS!$N11:$S11,P$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,Q$2),SUMIF(CLASS!$N11:$S11,Q$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,R$2),SUMIF(CLASS!$N11:$S11,R$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,S$2),SUMIF(CLASS!$N11:$S11,S$3,CLASS!$E11:$J11))","v":160709.0773527502},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,T$2),SUMIF(CLASS!$N11:$S11,T$3,CLASS!$E11:$J11))","v":1534.9584994626721},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,U$2),SUMIF(CLASS!$N11:$S11,U$3,CLASS!$E11:$J11))","v":32127.415799773134},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,V$2),SUMIF(CLASS!$N11:$S11,V$3,CLASS!$E11:$J11))","v":25215.527225884627},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,W$2),SUMIF(CLASS!$N11:$S11,W$3,CLASS!$E11:$J11))","v":5995.7833585581311},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,X$2),SUMIF(CLASS!$N11:$S11,X$3,CLASS!$E11:$J11))","v":2717.063730242327},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,Y$2),SUMIF(CLASS!$N11:$S11,Y$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,Z$2),SUMIF(CLASS!$N11:$S11,Z$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AA$2),SUMIF(CLASS!$N11:$S11,AA$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AB$2),SUMIF(CLASS!$N11:$S11,AB$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AC$2),SUMIF(CLASS!$N11:$S11,AC$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AD$2),SUMIF(CLASS!$N11:$S11,AD$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AE$2),SUMIF(CLASS!$N11:$S11,AE$3,CLASS!$E11:$J11))","v":4347.8400530915151},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AF$2),SUMIF(CLASS!$N11:$S11,AF$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AG$2),SUMIF(CLASS!$N11:$S11,AG$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AH$2),SUMIF(CLASS!$N11:$S11,AH$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AI$2),SUMIF(CLASS!$N11:$S11,AI$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AJ$2),SUMIF(CLASS!$N11:$S11,AJ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AK$2),SUMIF(CLASS!$N11:$S11,AK$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AL$2),SUMIF(CLASS!$N11:$S11,AL$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AM$2),SUMIF(CLASS!$N11:$S11,AM$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AN$2),SUMIF(CLASS!$N11:$S11,AN$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AO$2),SUMIF(CLASS!$N11:$S11,AO$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AP$2),SUMIF(CLASS!$N11:$S11,AP$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AQ$2),SUMIF(CLASS!$N11:$S11,AQ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AR$2),SUMIF(CLASS!$N11:$S11,AR$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AS$2),SUMIF(CLASS!$N11:$S11,AS$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AT$2),SUMIF(CLASS!$N11:$S11,AT$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AU$2),SUMIF(CLASS!$N11:$S11,AU$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AV$2),SUMIF(CLASS!$N11:$S11,AV$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AW$2),SUMIF(CLASS!$N11:$S11,AW$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AX$2),SUMIF(CLASS!$N11:$S11,AX$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AY$2),SUMIF(CLASS!$N11:$S11,AY$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,AZ$2),SUMIF(CLASS!$N11:$S11,AZ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,BA$2),SUMIF(CLASS!$N11:$S11,BA$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,BB$2),SUMIF(CLASS!$N11:$S11,BB$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,BC$2),SUMIF(CLASS!$N11:$S11,BC$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,BD$2),SUMIF(CLASS!$N11:$S11,BD$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,BE$2),SUMIF(CLASS!$N11:$S11,BE$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,BF$2),SUMIF(CLASS!$N11:$S11,BF$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,BG$2),SUMIF(CLASS!$N11:$S11,BG$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,BH$2),SUMIF(CLASS!$N11:$S11,BH$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$U11),2,BI$2),SUMIF(CLASS!$N11:$S11,BI$3,CLASS!$E11:$J11))","v":0},null,null,1130.5812245279581,0,0,0,0,0,{"$f":"SUM(BL11:BQ11)","v":1130.5812245279581},null,{"$f":"SUMIF($E$4:$AR$4,BT$4,$E11:$AR11)","v":7067.7175172210218},0,0,4347.8400530915151,0,0,{"$f":"SUM(BT11:BY11)","v":11415.557570312536},null,{"$f":"SUMIF($E$4:$AR$4,CB$4,$E11:$AR11)","v":0},0,0,0,0,0,{"$f":"SUM(CB11:CG11)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,CJ$4,$E11:$AR11)","v":197614.25146623416},93921.783772254392,228299.82596667108,0,0,0,{"$f":"SUM(CJ11:CO11)","v":519835.86120515969},null,{"$f":"SUMIF($E$4:$AR$4,CR$4,$E11:$AR11)","v":0},0,0,0,0,0,{"$f":"SUM(CR11:CW11)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,CZ$4,$E11:$AR11)","v":0},0,0,0,0,0,{"$f":"SUM(CZ11:DE11)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,DH$4,$E11:$AR11)","v":0},0,0,0,0,0,{"$f":"SUM(DH11:DM11)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,DP$4,$E11:$AR11)","v":0},0,0,0,0,0,{"$f":"SUM(DP11:DU11)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,DX$4,$E11:$AR11)","v":0},0,0,0,0,0,{"$f":"SUM(DX11:EC11)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,EF$4,$E11:$AR11)","v":0},0,0,0,0,0,{"$f":"SUM(EF11:EK11)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,EN$4,$E11:$AR11)","v":0},0,0,0,0,0,{"$f":"SUM(EN11:ES11)","v":0},{"$f":"ROUND((SUM(ET11,EL11,ED11,DV11,DN11,DF11,CX11,CP11,CH11,BZ11,BR11)-C11),1)","v":0}]
[{"$f":"ACCOUNTS!A12","v":303},{"$f":"ACCOUNTS!B12","v":"Misc. Intangible"},{"$f":"ACCOUNTS!C12","v":210883065.5858312},0,{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,E$2),SUMIF(CLASS!$N12:$S12,E$3,CLASS!$E12:$J12))","v":521368.33311264665},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,F$2),SUMIF(CLASS!$N12:$S12,F$3,CLASS!$E12:$J12))","v":5242948.7626508418},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,G$2),SUMIF(CLASS!$N12:$S12,G$3,CLASS!$E12:$J12))","v":38499824.313473672},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,H$2),SUMIF(CLASS!$N12:$S12,H$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,I$2),SUMIF(CLASS!$N12:$S12,I$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,J$2),SUMIF(CLASS!$N12:$S12,J$3,CLASS!$E12:$J12))","v":12265020.644666998},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,K$2),SUMIF(CLASS!$N12:$S12,K$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,L$2),SUMIF(CLASS!$N12:$S12,L$3,CLASS!$E12:$J12))","v":18298134.611297045},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,M$2),SUMIF(CLASS!$N12:$S12,M$3,CLASS!$E12:$J12))","v":1926292.7935905752},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,N$2),SUMIF(CLASS!$N12:$S12,N$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,O$2),SUMIF(CLASS!$N12:$S12,O$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,P$2),SUMIF(CLASS!$N12:$S12,P$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,Q$2),SUMIF(CLASS!$N12:$S12,Q$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,R$2),SUMIF(CLASS!$N12:$S12,R$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,S$2),SUMIF(CLASS!$N12:$S12,S$3,CLASS!$E12:$J12))","v":31338395.115624011},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,T$2),SUMIF(CLASS!$N12:$S12,T$3,CLASS!$E12:$J12))","v":299318.10159461026},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,U$2),SUMIF(CLASS!$N12:$S12,U$3,CLASS!$E12:$J12))","v":28455053.019513372},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,V$2),SUMIF(CLASS!$N12:$S12,V$3,CLASS!$E12:$J12))","v":17152556.48047388},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,W$2),SUMIF(CLASS!$N12:$S12,W$3,CLASS!$E12:$J12))","v":4950101.9823205918},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,X$2),SUMIF(CLASS!$N12:$S12,X$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,Y$2),SUMIF(CLASS!$N12:$S12,Y$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,Z$2),SUMIF(CLASS!$N12:$S12,Z$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AA$2),SUMIF(CLASS!$N12:$S12,AA$3,CLASS!$E12:$J12))","v":30111702.226357192},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AB$2),SUMIF(CLASS!$N12:$S12,AB$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AC$2),SUMIF(CLASS!$N12:$S12,AC$3,CLASS!$E12:$J12))","v":1983080.2222669015},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AD$2),SUMIF(CLASS!$N12:$S12,AD$3,CLASS!$E12:$J12))","v":2465755.4323979099},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AE$2),SUMIF(CLASS!$N12:$S12,AE$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AF$2),SUMIF(CLASS!$N12:$S12,AF$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AG$2),SUMIF(CLASS!$N12:$S12,AG$3,CLASS!$E12:$J12))","v":1058003.7720070966},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AH$2),SUMIF(CLASS!$N12:$S12,AH$3,CLASS!$E12:$J12))","v":15567838.094532052},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AI$2),SUMIF(CLASS!$N12:$S12,AI$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AJ$2),SUMIF(CLASS!$N12:$S12,AJ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AK$2),SUMIF(CLASS!$N12:$S12,AK$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AL$2),SUMIF(CLASS!$N12:$S12,AL$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AM$2),SUMIF(CLASS!$N12:$S12,AM$3,CLASS!$E12:$J12))","v":458.31176095225635},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AN$2),SUMIF(CLASS!$N12:$S12,AN$3,CLASS!$E12:$J12))","v":747213.36819083418},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AO$2),SUMIF(CLASS!$N12:$S12,AO$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AP$2),SUMIF(CLASS!$N12:$S12,AP$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AQ$2),SUMIF(CLASS!$N12:$S12,AQ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AR$2),SUMIF(CLASS!$N12:$S12,AR$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AS$2),SUMIF(CLASS!$N12:$S12,AS$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AT$2),SUMIF(CLASS!$N12:$S12,AT$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AU$2),SUMIF(CLASS!$N12:$S12,AU$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AV$2),SUMIF(CLASS!$N12:$S12,AV$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AW$2),SUMIF(CLASS!$N12:$S12,AW$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AX$2),SUMIF(CLASS!$N12:$S12,AX$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AY$2),SUMIF(CLASS!$N12:$S12,AY$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,AZ$2),SUMIF(CLASS!$N12:$S12,AZ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,BA$2),SUMIF(CLASS!$N12:$S12,BA$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,BB$2),SUMIF(CLASS!$N12:$S12,BB$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,BC$2),SUMIF(CLASS!$N12:$S12,BC$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,BD$2),SUMIF(CLASS!$N12:$S12,BD$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,BE$2),SUMIF(CLASS!$N12:$S12,BE$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,BF$2),SUMIF(CLASS!$N12:$S12,BF$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,BG$2),SUMIF(CLASS!$N12:$S12,BG$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,BH$2),SUMIF(CLASS!$N12:$S12,BH$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$U12),2,BI$2),SUMIF(CLASS!$N12:$S12,BI$3,CLASS!$E12:$J12))","v":0},null,null,521368.33311264665,0,0,0,0,0,{"$f":"SUM(BL12:BQ12)","v":521368.33311264665},null,{"$f":"SUMIF($E$4:$AR$4,BT$4,$E12:$AR12)","v":5242948.7626508418},0,0,0,0,0,{"$f":"SUM(BT12:BY12)","v":5242948.7626508418},null,{"$f":"SUMIF($E$4:$AR$4,CB$4,$E12:$AR12)","v":0},0,0,0,0,0,{"$f":"SUM(CB12:CG12)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,CJ$4,$E12:$AR12)","v":50764844.958140671},20224427.40488762,116755962.58054847,0,0,0,{"$f":"SUM(CJ12:CO12)","v":187745234.94357675},null,{"$f":"SUMIF($E$4:$AR$4,CR$4,$E12:$AR12)","v":0},0,0,0,0,0,{"$f":"SUM(CR12:CW12)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,CZ$4,$E12:$AR12)","v":0},0,0,16625841.866539149,0,0,{"$f":"SUM(CZ12:DE12)","v":16625841.866539149},null,{"$f":"SUMIF($E$4:$AR$4,DH$4,$E12:$AR12)","v":0},0,0,0,747671.67995178641,0,{"$f":"SUM(DH12:DM12)","v":747671.67995178641},null,{"$f":"SUMIF($E$4:$AR$4,DP$4,$E12:$AR12)","v":0},0,0,0,0,0,{"$f":"SUM(DP12:DU12)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,DX$4,$E12:$AR12)","v":0},0,0,0,0,0,{"$f":"SUM(DX12:EC12)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,EF$4,$E12:$AR12)","v":0},0,0,0,0,0,{"$f":"SUM(EF12:EK12)","v":0},null,{"$f":"SUMIF($E$4:$AR$4,EN$4,$E12:$AR12)","v":0},0,0,0,0,0,{"$f":"SUM(EN12:ES12)","v":0},0]
[null,{"$f":"ACCOUNTS!B13","v":"Sub-total"},{"$f":"SUM(C10:C12)","v":211574447.5858312},0,{"$f":"SUM(E10:E12)","v":522836.57116009487},{"$f":"SUM(F10:F12)","v":5252127.3086431772},38741023.951894991,15433.636947170835,0,12265020.644666998,0,18412771.587717868,1933628.0677492779,0,0,0,0,0,31547101.201326191,301311.48731628287,28496775.536410034,17185302.819840137,4957888.452730949,3528.5358181576394,0,0,30111702.226357192,0,1983080.2222669015,2465755.4323979099,5646.3560969125883,0,1058003.7720070966,15567838.094532052,0,0,0,0,458.31176095225635,747213.36819083418,0,0,0,0,{"$f":"SUM(AS10:AS12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,522836.57116009487,0,0,0,0,0,522836.57116009487,null,{"$f":"SUM(BT10:BT12)","v":5252127.3086431772},0,0,5646.3560969125883,0,0,5257773.6647400893,null,{"$f":"SUM(CB10:CB12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ10:CJ12)","v":51021478.233509161},20346399.655467145,117052445.91446376,0,0,0,188420323.80344006,null,{"$f":"SUM(CR10:CR12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ10:CZ12)","v":0},0,0,16625841.866539149,0,0,16625841.866539149,null,{"$f":"SUM(DH10:DH12)","v":0},0,0,0,747671.67995178641,0,747671.67995178641,null,{"$f":"SUM(DP10:DP12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX10:DX12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF10:EF12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN10:EN12)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B15","v":"Production and Gathering 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,0]
[{"$f":"ACCOUNTS!A16","v":304},{"$f":"ACCOUNTS!B16","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C16","v":153000},0,{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,E$2),SUMIF(CLASS!$N16:$S16,E$3,CLASS!$E16:$J16))","v":153000},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,F$2),SUMIF(CLASS!$N16:$S16,F$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,G$2),SUMIF(CLASS!$N16:$S16,G$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,H$2),SUMIF(CLASS!$N16:$S16,H$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,I$2),SUMIF(CLASS!$N16:$S16,I$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,J$2),SUMIF(CLASS!$N16:$S16,J$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,K$2),SUMIF(CLASS!$N16:$S16,K$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,L$2),SUMIF(CLASS!$N16:$S16,L$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,M$2),SUMIF(CLASS!$N16:$S16,M$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,N$2),SUMIF(CLASS!$N16:$S16,N$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,O$2),SUMIF(CLASS!$N16:$S16,O$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,P$2),SUMIF(CLASS!$N16:$S16,P$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,Q$2),SUMIF(CLASS!$N16:$S16,Q$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,R$2),SUMIF(CLASS!$N16:$S16,R$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,S$2),SUMIF(CLASS!$N16:$S16,S$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,T$2),SUMIF(CLASS!$N16:$S16,T$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,U$2),SUMIF(CLASS!$N16:$S16,U$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,V$2),SUMIF(CLASS!$N16:$S16,V$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,W$2),SUMIF(CLASS!$N16:$S16,W$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,X$2),SUMIF(CLASS!$N16:$S16,X$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,Y$2),SUMIF(CLASS!$N16:$S16,Y$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,Z$2),SUMIF(CLASS!$N16:$S16,Z$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AA$2),SUMIF(CLASS!$N16:$S16,AA$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AB$2),SUMIF(CLASS!$N16:$S16,AB$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AC$2),SUMIF(CLASS!$N16:$S16,AC$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AD$2),SUMIF(CLASS!$N16:$S16,AD$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AE$2),SUMIF(CLASS!$N16:$S16,AE$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AF$2),SUMIF(CLASS!$N16:$S16,AF$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AG$2),SUMIF(CLASS!$N16:$S16,AG$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AH$2),SUMIF(CLASS!$N16:$S16,AH$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AI$2),SUMIF(CLASS!$N16:$S16,AI$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AJ$2),SUMIF(CLASS!$N16:$S16,AJ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AK$2),SUMIF(CLASS!$N16:$S16,AK$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AL$2),SUMIF(CLASS!$N16:$S16,AL$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AM$2),SUMIF(CLASS!$N16:$S16,AM$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AN$2),SUMIF(CLASS!$N16:$S16,AN$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AO$2),SUMIF(CLASS!$N16:$S16,AO$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AP$2),SUMIF(CLASS!$N16:$S16,AP$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AQ$2),SUMIF(CLASS!$N16:$S16,AQ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AR$2),SUMIF(CLASS!$N16:$S16,AR$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AS$2),SUMIF(CLASS!$N16:$S16,AS$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AT$2),SUMIF(CLASS!$N16:$S16,AT$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AU$2),SUMIF(CLASS!$N16:$S16,AU$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AV$2),SUMIF(CLASS!$N16:$S16,AV$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AW$2),SUMIF(CLASS!$N16:$S16,AW$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AX$2),SUMIF(CLASS!$N16:$S16,AX$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AY$2),SUMIF(CLASS!$N16:$S16,AY$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,AZ$2),SUMIF(CLASS!$N16:$S16,AZ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,BA$2),SUMIF(CLASS!$N16:$S16,BA$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,BB$2),SUMIF(CLASS!$N16:$S16,BB$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,BC$2),SUMIF(CLASS!$N16:$S16,BC$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,BD$2),SUMIF(CLASS!$N16:$S16,BD$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,BE$2),SUMIF(CLASS!$N16:$S16,BE$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,BF$2),SUMIF(CLASS!$N16:$S16,BF$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,BG$2),SUMIF(CLASS!$N16:$S16,BG$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,BH$2),SUMIF(CLASS!$N16:$S16,BH$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOC!$C16*INDEX(INDIRECT(ACCOUNTS!$U16),2,BI$2),SUMIF(CLASS!$N16:$S16,BI$3,CLASS!$E16:$J16))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E16:$BI16)","v":153000},{"$f":"SUMIF($E$4:$BI$4,BM$4,$E16:$BI16)","v":0},0,0,0,0,{"$f":"SUM(BL16:BQ16)","v":153000},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E16:$BI16)","v":0},0,0,0,0,0,{"$f":"SUM(BT16:BY16)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E16:$BI16)","v":0},0,0,0,0,0,{"$f":"SUM(CB16:CG16)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E16:$BI16)","v":0},0,0,0,0,0,{"$f":"SUM(CJ16:CO16)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E16:$BI16)","v":0},0,0,0,0,0,{"$f":"SUM(CR16:CW16)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E16:$BI16)","v":0},0,0,0,0,0,{"$f":"SUM(CZ16:DE16)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E16:$BI16)","v":0},0,0,0,0,0,{"$f":"SUM(DH16:DM16)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E16:$BI16)","v":0},0,0,0,0,0,{"$f":"SUM(DP16:DU16)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E16:$BI16)","v":0},0,0,0,0,0,{"$f":"SUM(DX16:EC16)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E16:$BI16)","v":0},0,0,0,0,0,{"$f":"SUM(EF16:EK16)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E16:$BI16)","v":0},0,0,0,0,0,{"$f":"SUM(EN16:ES16)","v":0},0]
[{"$f":"ACCOUNTS!A17","v":305},{"$f":"ACCOUNTS!B17","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C17","v":508000},0,{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,E$2),SUMIF(CLASS!$N17:$S17,E$3,CLASS!$E17:$J17))","v":508000},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,F$2),SUMIF(CLASS!$N17:$S17,F$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,G$2),SUMIF(CLASS!$N17:$S17,G$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,H$2),SUMIF(CLASS!$N17:$S17,H$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,I$2),SUMIF(CLASS!$N17:$S17,I$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,J$2),SUMIF(CLASS!$N17:$S17,J$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,K$2),SUMIF(CLASS!$N17:$S17,K$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,L$2),SUMIF(CLASS!$N17:$S17,L$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,M$2),SUMIF(CLASS!$N17:$S17,M$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,N$2),SUMIF(CLASS!$N17:$S17,N$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,O$2),SUMIF(CLASS!$N17:$S17,O$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,P$2),SUMIF(CLASS!$N17:$S17,P$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,Q$2),SUMIF(CLASS!$N17:$S17,Q$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,R$2),SUMIF(CLASS!$N17:$S17,R$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,S$2),SUMIF(CLASS!$N17:$S17,S$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,T$2),SUMIF(CLASS!$N17:$S17,T$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,U$2),SUMIF(CLASS!$N17:$S17,U$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,V$2),SUMIF(CLASS!$N17:$S17,V$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,W$2),SUMIF(CLASS!$N17:$S17,W$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,X$2),SUMIF(CLASS!$N17:$S17,X$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,Y$2),SUMIF(CLASS!$N17:$S17,Y$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,Z$2),SUMIF(CLASS!$N17:$S17,Z$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AA$2),SUMIF(CLASS!$N17:$S17,AA$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AB$2),SUMIF(CLASS!$N17:$S17,AB$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AC$2),SUMIF(CLASS!$N17:$S17,AC$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AD$2),SUMIF(CLASS!$N17:$S17,AD$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AE$2),SUMIF(CLASS!$N17:$S17,AE$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AF$2),SUMIF(CLASS!$N17:$S17,AF$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AG$2),SUMIF(CLASS!$N17:$S17,AG$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AH$2),SUMIF(CLASS!$N17:$S17,AH$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AI$2),SUMIF(CLASS!$N17:$S17,AI$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AJ$2),SUMIF(CLASS!$N17:$S17,AJ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AK$2),SUMIF(CLASS!$N17:$S17,AK$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AL$2),SUMIF(CLASS!$N17:$S17,AL$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AM$2),SUMIF(CLASS!$N17:$S17,AM$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AN$2),SUMIF(CLASS!$N17:$S17,AN$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AO$2),SUMIF(CLASS!$N17:$S17,AO$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AP$2),SUMIF(CLASS!$N17:$S17,AP$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AQ$2),SUMIF(CLASS!$N17:$S17,AQ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AR$2),SUMIF(CLASS!$N17:$S17,AR$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AS$2),SUMIF(CLASS!$N17:$S17,AS$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AT$2),SUMIF(CLASS!$N17:$S17,AT$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AU$2),SUMIF(CLASS!$N17:$S17,AU$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AV$2),SUMIF(CLASS!$N17:$S17,AV$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AW$2),SUMIF(CLASS!$N17:$S17,AW$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AX$2),SUMIF(CLASS!$N17:$S17,AX$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AY$2),SUMIF(CLASS!$N17:$S17,AY$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,AZ$2),SUMIF(CLASS!$N17:$S17,AZ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,BA$2),SUMIF(CLASS!$N17:$S17,BA$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,BB$2),SUMIF(CLASS!$N17:$S17,BB$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,BC$2),SUMIF(CLASS!$N17:$S17,BC$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,BD$2),SUMIF(CLASS!$N17:$S17,BD$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,BE$2),SUMIF(CLASS!$N17:$S17,BE$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,BF$2),SUMIF(CLASS!$N17:$S17,BF$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,BG$2),SUMIF(CLASS!$N17:$S17,BG$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,BH$2),SUMIF(CLASS!$N17:$S17,BH$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOC!$C17*INDEX(INDIRECT(ACCOUNTS!$U17),2,BI$2),SUMIF(CLASS!$N17:$S17,BI$3,CLASS!$E17:$J17))","v":0},null,null,508000,0,0,0,0,0,508000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A18","v":311},{"$f":"ACCOUNTS!B18","v":"Liquefied Petroleum Gas Equipment"},{"$f":"ACCOUNTS!C18","v":6070000},0,{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,E$2),SUMIF(CLASS!$N18:$S18,E$3,CLASS!$E18:$J18))","v":6070000},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,F$2),SUMIF(CLASS!$N18:$S18,F$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,G$2),SUMIF(CLASS!$N18:$S18,G$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,H$2),SUMIF(CLASS!$N18:$S18,H$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,I$2),SUMIF(CLASS!$N18:$S18,I$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,J$2),SUMIF(CLASS!$N18:$S18,J$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,K$2),SUMIF(CLASS!$N18:$S18,K$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,L$2),SUMIF(CLASS!$N18:$S18,L$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,M$2),SUMIF(CLASS!$N18:$S18,M$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,N$2),SUMIF(CLASS!$N18:$S18,N$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,O$2),SUMIF(CLASS!$N18:$S18,O$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,P$2),SUMIF(CLASS!$N18:$S18,P$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,Q$2),SUMIF(CLASS!$N18:$S18,Q$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,R$2),SUMIF(CLASS!$N18:$S18,R$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,S$2),SUMIF(CLASS!$N18:$S18,S$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,T$2),SUMIF(CLASS!$N18:$S18,T$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,U$2),SUMIF(CLASS!$N18:$S18,U$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,V$2),SUMIF(CLASS!$N18:$S18,V$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,W$2),SUMIF(CLASS!$N18:$S18,W$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,X$2),SUMIF(CLASS!$N18:$S18,X$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,Y$2),SUMIF(CLASS!$N18:$S18,Y$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,Z$2),SUMIF(CLASS!$N18:$S18,Z$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AA$2),SUMIF(CLASS!$N18:$S18,AA$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AB$2),SUMIF(CLASS!$N18:$S18,AB$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AC$2),SUMIF(CLASS!$N18:$S18,AC$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AD$2),SUMIF(CLASS!$N18:$S18,AD$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AE$2),SUMIF(CLASS!$N18:$S18,AE$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AF$2),SUMIF(CLASS!$N18:$S18,AF$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AG$2),SUMIF(CLASS!$N18:$S18,AG$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AH$2),SUMIF(CLASS!$N18:$S18,AH$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AI$2),SUMIF(CLASS!$N18:$S18,AI$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AJ$2),SUMIF(CLASS!$N18:$S18,AJ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AK$2),SUMIF(CLASS!$N18:$S18,AK$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AL$2),SUMIF(CLASS!$N18:$S18,AL$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AM$2),SUMIF(CLASS!$N18:$S18,AM$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AN$2),SUMIF(CLASS!$N18:$S18,AN$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AO$2),SUMIF(CLASS!$N18:$S18,AO$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AP$2),SUMIF(CLASS!$N18:$S18,AP$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AQ$2),SUMIF(CLASS!$N18:$S18,AQ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AR$2),SUMIF(CLASS!$N18:$S18,AR$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AS$2),SUMIF(CLASS!$N18:$S18,AS$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AT$2),SUMIF(CLASS!$N18:$S18,AT$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AU$2),SUMIF(CLASS!$N18:$S18,AU$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AV$2),SUMIF(CLASS!$N18:$S18,AV$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AW$2),SUMIF(CLASS!$N18:$S18,AW$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AX$2),SUMIF(CLASS!$N18:$S18,AX$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AY$2),SUMIF(CLASS!$N18:$S18,AY$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,AZ$2),SUMIF(CLASS!$N18:$S18,AZ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,BA$2),SUMIF(CLASS!$N18:$S18,BA$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,BB$2),SUMIF(CLASS!$N18:$S18,BB$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,BC$2),SUMIF(CLASS!$N18:$S18,BC$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,BD$2),SUMIF(CLASS!$N18:$S18,BD$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,BE$2),SUMIF(CLASS!$N18:$S18,BE$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,BF$2),SUMIF(CLASS!$N18:$S18,BF$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,BG$2),SUMIF(CLASS!$N18:$S18,BG$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,BH$2),SUMIF(CLASS!$N18:$S18,BH$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOC!$C18*INDEX(INDIRECT(ACCOUNTS!$U18),2,BI$2),SUMIF(CLASS!$N18:$S18,BI$3,CLASS!$E18:$J18))","v":0},null,null,6070000,0,0,0,0,0,6070000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A19","v":320},{"$f":"ACCOUNTS!B19","v":"Other Equipment"},{"$f":"ACCOUNTS!C19","v":5000},0,{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,E$2),SUMIF(CLASS!$N19:$S19,E$3,CLASS!$E19:$J19))","v":5000},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,F$2),SUMIF(CLASS!$N19:$S19,F$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,G$2),SUMIF(CLASS!$N19:$S19,G$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,H$2),SUMIF(CLASS!$N19:$S19,H$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,I$2),SUMIF(CLASS!$N19:$S19,I$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,J$2),SUMIF(CLASS!$N19:$S19,J$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,K$2),SUMIF(CLASS!$N19:$S19,K$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,L$2),SUMIF(CLASS!$N19:$S19,L$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,M$2),SUMIF(CLASS!$N19:$S19,M$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,N$2),SUMIF(CLASS!$N19:$S19,N$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,O$2),SUMIF(CLASS!$N19:$S19,O$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,P$2),SUMIF(CLASS!$N19:$S19,P$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,Q$2),SUMIF(CLASS!$N19:$S19,Q$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,R$2),SUMIF(CLASS!$N19:$S19,R$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,S$2),SUMIF(CLASS!$N19:$S19,S$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,T$2),SUMIF(CLASS!$N19:$S19,T$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,U$2),SUMIF(CLASS!$N19:$S19,U$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,V$2),SUMIF(CLASS!$N19:$S19,V$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,W$2),SUMIF(CLASS!$N19:$S19,W$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,X$2),SUMIF(CLASS!$N19:$S19,X$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,Y$2),SUMIF(CLASS!$N19:$S19,Y$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,Z$2),SUMIF(CLASS!$N19:$S19,Z$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AA$2),SUMIF(CLASS!$N19:$S19,AA$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AB$2),SUMIF(CLASS!$N19:$S19,AB$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AC$2),SUMIF(CLASS!$N19:$S19,AC$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AD$2),SUMIF(CLASS!$N19:$S19,AD$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AE$2),SUMIF(CLASS!$N19:$S19,AE$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AF$2),SUMIF(CLASS!$N19:$S19,AF$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AG$2),SUMIF(CLASS!$N19:$S19,AG$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AH$2),SUMIF(CLASS!$N19:$S19,AH$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AI$2),SUMIF(CLASS!$N19:$S19,AI$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AJ$2),SUMIF(CLASS!$N19:$S19,AJ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AK$2),SUMIF(CLASS!$N19:$S19,AK$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AL$2),SUMIF(CLASS!$N19:$S19,AL$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AM$2),SUMIF(CLASS!$N19:$S19,AM$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AN$2),SUMIF(CLASS!$N19:$S19,AN$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AO$2),SUMIF(CLASS!$N19:$S19,AO$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AP$2),SUMIF(CLASS!$N19:$S19,AP$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AQ$2),SUMIF(CLASS!$N19:$S19,AQ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AR$2),SUMIF(CLASS!$N19:$S19,AR$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AS$2),SUMIF(CLASS!$N19:$S19,AS$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AT$2),SUMIF(CLASS!$N19:$S19,AT$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AU$2),SUMIF(CLASS!$N19:$S19,AU$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AV$2),SUMIF(CLASS!$N19:$S19,AV$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AW$2),SUMIF(CLASS!$N19:$S19,AW$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AX$2),SUMIF(CLASS!$N19:$S19,AX$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AY$2),SUMIF(CLASS!$N19:$S19,AY$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,AZ$2),SUMIF(CLASS!$N19:$S19,AZ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,BA$2),SUMIF(CLASS!$N19:$S19,BA$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,BB$2),SUMIF(CLASS!$N19:$S19,BB$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,BC$2),SUMIF(CLASS!$N19:$S19,BC$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,BD$2),SUMIF(CLASS!$N19:$S19,BD$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,BE$2),SUMIF(CLASS!$N19:$S19,BE$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,BF$2),SUMIF(CLASS!$N19:$S19,BF$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,BG$2),SUMIF(CLASS!$N19:$S19,BG$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,BH$2),SUMIF(CLASS!$N19:$S19,BH$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOC!$C19*INDEX(INDIRECT(ACCOUNTS!$U19),2,BI$2),SUMIF(CLASS!$N19:$S19,BI$3,CLASS!$E19:$J19))","v":0},null,null,5000,0,0,0,0,0,5000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A20","v":0},{"$f":"ACCOUNTS!B20","v":"Natural Gas Production Plant"},{"$f":"ACCOUNTS!C20","v":1646000},0,{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,E$2),SUMIF(CLASS!$N20:$S20,E$3,CLASS!$E20:$J20))","v":1646000},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,F$2),SUMIF(CLASS!$N20:$S20,F$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,G$2),SUMIF(CLASS!$N20:$S20,G$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,H$2),SUMIF(CLASS!$N20:$S20,H$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,I$2),SUMIF(CLASS!$N20:$S20,I$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,J$2),SUMIF(CLASS!$N20:$S20,J$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,K$2),SUMIF(CLASS!$N20:$S20,K$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,L$2),SUMIF(CLASS!$N20:$S20,L$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,M$2),SUMIF(CLASS!$N20:$S20,M$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,N$2),SUMIF(CLASS!$N20:$S20,N$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,O$2),SUMIF(CLASS!$N20:$S20,O$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,P$2),SUMIF(CLASS!$N20:$S20,P$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,Q$2),SUMIF(CLASS!$N20:$S20,Q$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,R$2),SUMIF(CLASS!$N20:$S20,R$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,S$2),SUMIF(CLASS!$N20:$S20,S$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,T$2),SUMIF(CLASS!$N20:$S20,T$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,U$2),SUMIF(CLASS!$N20:$S20,U$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,V$2),SUMIF(CLASS!$N20:$S20,V$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,W$2),SUMIF(CLASS!$N20:$S20,W$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,X$2),SUMIF(CLASS!$N20:$S20,X$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,Y$2),SUMIF(CLASS!$N20:$S20,Y$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,Z$2),SUMIF(CLASS!$N20:$S20,Z$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AA$2),SUMIF(CLASS!$N20:$S20,AA$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AB$2),SUMIF(CLASS!$N20:$S20,AB$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AC$2),SUMIF(CLASS!$N20:$S20,AC$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AD$2),SUMIF(CLASS!$N20:$S20,AD$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AE$2),SUMIF(CLASS!$N20:$S20,AE$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AF$2),SUMIF(CLASS!$N20:$S20,AF$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AG$2),SUMIF(CLASS!$N20:$S20,AG$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AH$2),SUMIF(CLASS!$N20:$S20,AH$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AI$2),SUMIF(CLASS!$N20:$S20,AI$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AJ$2),SUMIF(CLASS!$N20:$S20,AJ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AK$2),SUMIF(CLASS!$N20:$S20,AK$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AL$2),SUMIF(CLASS!$N20:$S20,AL$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AM$2),SUMIF(CLASS!$N20:$S20,AM$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AN$2),SUMIF(CLASS!$N20:$S20,AN$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AO$2),SUMIF(CLASS!$N20:$S20,AO$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AP$2),SUMIF(CLASS!$N20:$S20,AP$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AQ$2),SUMIF(CLASS!$N20:$S20,AQ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AR$2),SUMIF(CLASS!$N20:$S20,AR$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AS$2),SUMIF(CLASS!$N20:$S20,AS$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AT$2),SUMIF(CLASS!$N20:$S20,AT$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AU$2),SUMIF(CLASS!$N20:$S20,AU$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AV$2),SUMIF(CLASS!$N20:$S20,AV$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AW$2),SUMIF(CLASS!$N20:$S20,AW$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AX$2),SUMIF(CLASS!$N20:$S20,AX$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AY$2),SUMIF(CLASS!$N20:$S20,AY$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,AZ$2),SUMIF(CLASS!$N20:$S20,AZ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,BA$2),SUMIF(CLASS!$N20:$S20,BA$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,BB$2),SUMIF(CLASS!$N20:$S20,BB$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,BC$2),SUMIF(CLASS!$N20:$S20,BC$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,BD$2),SUMIF(CLASS!$N20:$S20,BD$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,BE$2),SUMIF(CLASS!$N20:$S20,BE$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,BF$2),SUMIF(CLASS!$N20:$S20,BF$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,BG$2),SUMIF(CLASS!$N20:$S20,BG$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,BH$2),SUMIF(CLASS!$N20:$S20,BH$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOC!$C20*INDEX(INDIRECT(ACCOUNTS!$U20),2,BI$2),SUMIF(CLASS!$N20:$S20,BI$3,CLASS!$E20:$J20))","v":0},null,null,1646000,0,0,0,0,0,1646000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A21","v":"~"},{"$f":"ACCOUNTS!B21","v":"~"},{"$f":"ACCOUNTS!C21","v":0},0,{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,E$2),SUMIF(CLASS!$N21:$S21,E$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,F$2),SUMIF(CLASS!$N21:$S21,F$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,G$2),SUMIF(CLASS!$N21:$S21,G$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,H$2),SUMIF(CLASS!$N21:$S21,H$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,I$2),SUMIF(CLASS!$N21:$S21,I$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,J$2),SUMIF(CLASS!$N21:$S21,J$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,K$2),SUMIF(CLASS!$N21:$S21,K$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,L$2),SUMIF(CLASS!$N21:$S21,L$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,M$2),SUMIF(CLASS!$N21:$S21,M$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,N$2),SUMIF(CLASS!$N21:$S21,N$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,O$2),SUMIF(CLASS!$N21:$S21,O$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,P$2),SUMIF(CLASS!$N21:$S21,P$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,Q$2),SUMIF(CLASS!$N21:$S21,Q$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,R$2),SUMIF(CLASS!$N21:$S21,R$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,S$2),SUMIF(CLASS!$N21:$S21,S$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,T$2),SUMIF(CLASS!$N21:$S21,T$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,U$2),SUMIF(CLASS!$N21:$S21,U$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,V$2),SUMIF(CLASS!$N21:$S21,V$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,W$2),SUMIF(CLASS!$N21:$S21,W$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,X$2),SUMIF(CLASS!$N21:$S21,X$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,Y$2),SUMIF(CLASS!$N21:$S21,Y$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,Z$2),SUMIF(CLASS!$N21:$S21,Z$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AA$2),SUMIF(CLASS!$N21:$S21,AA$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AB$2),SUMIF(CLASS!$N21:$S21,AB$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AC$2),SUMIF(CLASS!$N21:$S21,AC$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AD$2),SUMIF(CLASS!$N21:$S21,AD$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AE$2),SUMIF(CLASS!$N21:$S21,AE$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AF$2),SUMIF(CLASS!$N21:$S21,AF$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AG$2),SUMIF(CLASS!$N21:$S21,AG$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AH$2),SUMIF(CLASS!$N21:$S21,AH$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AI$2),SUMIF(CLASS!$N21:$S21,AI$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AJ$2),SUMIF(CLASS!$N21:$S21,AJ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AK$2),SUMIF(CLASS!$N21:$S21,AK$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AL$2),SUMIF(CLASS!$N21:$S21,AL$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AM$2),SUMIF(CLASS!$N21:$S21,AM$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AN$2),SUMIF(CLASS!$N21:$S21,AN$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AO$2),SUMIF(CLASS!$N21:$S21,AO$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AP$2),SUMIF(CLASS!$N21:$S21,AP$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AQ$2),SUMIF(CLASS!$N21:$S21,AQ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AR$2),SUMIF(CLASS!$N21:$S21,AR$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AS$2),SUMIF(CLASS!$N21:$S21,AS$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AT$2),SUMIF(CLASS!$N21:$S21,AT$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AU$2),SUMIF(CLASS!$N21:$S21,AU$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AV$2),SUMIF(CLASS!$N21:$S21,AV$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AW$2),SUMIF(CLASS!$N21:$S21,AW$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AX$2),SUMIF(CLASS!$N21:$S21,AX$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AY$2),SUMIF(CLASS!$N21:$S21,AY$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,AZ$2),SUMIF(CLASS!$N21:$S21,AZ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,BA$2),SUMIF(CLASS!$N21:$S21,BA$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,BB$2),SUMIF(CLASS!$N21:$S21,BB$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,BC$2),SUMIF(CLASS!$N21:$S21,BC$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,BD$2),SUMIF(CLASS!$N21:$S21,BD$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,BE$2),SUMIF(CLASS!$N21:$S21,BE$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,BF$2),SUMIF(CLASS!$N21:$S21,BF$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,BG$2),SUMIF(CLASS!$N21:$S21,BG$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,BH$2),SUMIF(CLASS!$N21:$S21,BH$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOC!$C21*INDEX(INDIRECT(ACCOUNTS!$U21),2,BI$2),SUMIF(CLASS!$N21:$S21,BI$3,CLASS!$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!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,E$2),SUMIF(CLASS!$N22:$S22,E$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,F$2),SUMIF(CLASS!$N22:$S22,F$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,G$2),SUMIF(CLASS!$N22:$S22,G$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,H$2),SUMIF(CLASS!$N22:$S22,H$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,I$2),SUMIF(CLASS!$N22:$S22,I$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,J$2),SUMIF(CLASS!$N22:$S22,J$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,K$2),SUMIF(CLASS!$N22:$S22,K$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,L$2),SUMIF(CLASS!$N22:$S22,L$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,M$2),SUMIF(CLASS!$N22:$S22,M$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,N$2),SUMIF(CLASS!$N22:$S22,N$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,O$2),SUMIF(CLASS!$N22:$S22,O$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,P$2),SUMIF(CLASS!$N22:$S22,P$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,Q$2),SUMIF(CLASS!$N22:$S22,Q$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,R$2),SUMIF(CLASS!$N22:$S22,R$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,S$2),SUMIF(CLASS!$N22:$S22,S$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,T$2),SUMIF(CLASS!$N22:$S22,T$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,U$2),SUMIF(CLASS!$N22:$S22,U$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,V$2),SUMIF(CLASS!$N22:$S22,V$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,W$2),SUMIF(CLASS!$N22:$S22,W$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,X$2),SUMIF(CLASS!$N22:$S22,X$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,Y$2),SUMIF(CLASS!$N22:$S22,Y$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,Z$2),SUMIF(CLASS!$N22:$S22,Z$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AA$2),SUMIF(CLASS!$N22:$S22,AA$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AB$2),SUMIF(CLASS!$N22:$S22,AB$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AC$2),SUMIF(CLASS!$N22:$S22,AC$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AD$2),SUMIF(CLASS!$N22:$S22,AD$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AE$2),SUMIF(CLASS!$N22:$S22,AE$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AF$2),SUMIF(CLASS!$N22:$S22,AF$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AG$2),SUMIF(CLASS!$N22:$S22,AG$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AH$2),SUMIF(CLASS!$N22:$S22,AH$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AI$2),SUMIF(CLASS!$N22:$S22,AI$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AJ$2),SUMIF(CLASS!$N22:$S22,AJ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AK$2),SUMIF(CLASS!$N22:$S22,AK$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AL$2),SUMIF(CLASS!$N22:$S22,AL$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AM$2),SUMIF(CLASS!$N22:$S22,AM$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AN$2),SUMIF(CLASS!$N22:$S22,AN$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AO$2),SUMIF(CLASS!$N22:$S22,AO$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AP$2),SUMIF(CLASS!$N22:$S22,AP$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AQ$2),SUMIF(CLASS!$N22:$S22,AQ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AR$2),SUMIF(CLASS!$N22:$S22,AR$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AS$2),SUMIF(CLASS!$N22:$S22,AS$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AT$2),SUMIF(CLASS!$N22:$S22,AT$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AU$2),SUMIF(CLASS!$N22:$S22,AU$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AV$2),SUMIF(CLASS!$N22:$S22,AV$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AW$2),SUMIF(CLASS!$N22:$S22,AW$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AX$2),SUMIF(CLASS!$N22:$S22,AX$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AY$2),SUMIF(CLASS!$N22:$S22,AY$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,AZ$2),SUMIF(CLASS!$N22:$S22,AZ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,BA$2),SUMIF(CLASS!$N22:$S22,BA$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,BB$2),SUMIF(CLASS!$N22:$S22,BB$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,BC$2),SUMIF(CLASS!$N22:$S22,BC$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,BD$2),SUMIF(CLASS!$N22:$S22,BD$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,BE$2),SUMIF(CLASS!$N22:$S22,BE$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,BF$2),SUMIF(CLASS!$N22:$S22,BF$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,BG$2),SUMIF(CLASS!$N22:$S22,BG$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,BH$2),SUMIF(CLASS!$N22:$S22,BH$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOC!$C22*INDEX(INDIRECT(ACCOUNTS!$U22),2,BI$2),SUMIF(CLASS!$N22:$S22,BI$3,CLASS!$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!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,E$2),SUMIF(CLASS!$N23:$S23,E$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,F$2),SUMIF(CLASS!$N23:$S23,F$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,G$2),SUMIF(CLASS!$N23:$S23,G$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,H$2),SUMIF(CLASS!$N23:$S23,H$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,I$2),SUMIF(CLASS!$N23:$S23,I$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,J$2),SUMIF(CLASS!$N23:$S23,J$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,K$2),SUMIF(CLASS!$N23:$S23,K$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,L$2),SUMIF(CLASS!$N23:$S23,L$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,M$2),SUMIF(CLASS!$N23:$S23,M$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,N$2),SUMIF(CLASS!$N23:$S23,N$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,O$2),SUMIF(CLASS!$N23:$S23,O$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,P$2),SUMIF(CLASS!$N23:$S23,P$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,Q$2),SUMIF(CLASS!$N23:$S23,Q$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,R$2),SUMIF(CLASS!$N23:$S23,R$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,S$2),SUMIF(CLASS!$N23:$S23,S$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,T$2),SUMIF(CLASS!$N23:$S23,T$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,U$2),SUMIF(CLASS!$N23:$S23,U$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,V$2),SUMIF(CLASS!$N23:$S23,V$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,W$2),SUMIF(CLASS!$N23:$S23,W$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,X$2),SUMIF(CLASS!$N23:$S23,X$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,Y$2),SUMIF(CLASS!$N23:$S23,Y$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,Z$2),SUMIF(CLASS!$N23:$S23,Z$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AA$2),SUMIF(CLASS!$N23:$S23,AA$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AB$2),SUMIF(CLASS!$N23:$S23,AB$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AC$2),SUMIF(CLASS!$N23:$S23,AC$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AD$2),SUMIF(CLASS!$N23:$S23,AD$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AE$2),SUMIF(CLASS!$N23:$S23,AE$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AF$2),SUMIF(CLASS!$N23:$S23,AF$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AG$2),SUMIF(CLASS!$N23:$S23,AG$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AH$2),SUMIF(CLASS!$N23:$S23,AH$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AI$2),SUMIF(CLASS!$N23:$S23,AI$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AJ$2),SUMIF(CLASS!$N23:$S23,AJ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AK$2),SUMIF(CLASS!$N23:$S23,AK$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AL$2),SUMIF(CLASS!$N23:$S23,AL$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AM$2),SUMIF(CLASS!$N23:$S23,AM$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AN$2),SUMIF(CLASS!$N23:$S23,AN$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AO$2),SUMIF(CLASS!$N23:$S23,AO$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AP$2),SUMIF(CLASS!$N23:$S23,AP$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AQ$2),SUMIF(CLASS!$N23:$S23,AQ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AR$2),SUMIF(CLASS!$N23:$S23,AR$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AS$2),SUMIF(CLASS!$N23:$S23,AS$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AT$2),SUMIF(CLASS!$N23:$S23,AT$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AU$2),SUMIF(CLASS!$N23:$S23,AU$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AV$2),SUMIF(CLASS!$N23:$S23,AV$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AW$2),SUMIF(CLASS!$N23:$S23,AW$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AX$2),SUMIF(CLASS!$N23:$S23,AX$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AY$2),SUMIF(CLASS!$N23:$S23,AY$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,AZ$2),SUMIF(CLASS!$N23:$S23,AZ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,BA$2),SUMIF(CLASS!$N23:$S23,BA$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,BB$2),SUMIF(CLASS!$N23:$S23,BB$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,BC$2),SUMIF(CLASS!$N23:$S23,BC$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,BD$2),SUMIF(CLASS!$N23:$S23,BD$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,BE$2),SUMIF(CLASS!$N23:$S23,BE$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,BF$2),SUMIF(CLASS!$N23:$S23,BF$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,BG$2),SUMIF(CLASS!$N23:$S23,BG$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,BH$2),SUMIF(CLASS!$N23:$S23,BH$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOC!$C23*INDEX(INDIRECT(ACCOUNTS!$U23),2,BI$2),SUMIF(CLASS!$N23:$S23,BI$3,CLASS!$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!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,E$2),SUMIF(CLASS!$N24:$S24,E$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,F$2),SUMIF(CLASS!$N24:$S24,F$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,G$2),SUMIF(CLASS!$N24:$S24,G$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,H$2),SUMIF(CLASS!$N24:$S24,H$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,I$2),SUMIF(CLASS!$N24:$S24,I$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,J$2),SUMIF(CLASS!$N24:$S24,J$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,K$2),SUMIF(CLASS!$N24:$S24,K$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,L$2),SUMIF(CLASS!$N24:$S24,L$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,M$2),SUMIF(CLASS!$N24:$S24,M$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,N$2),SUMIF(CLASS!$N24:$S24,N$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,O$2),SUMIF(CLASS!$N24:$S24,O$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,P$2),SUMIF(CLASS!$N24:$S24,P$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,Q$2),SUMIF(CLASS!$N24:$S24,Q$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,R$2),SUMIF(CLASS!$N24:$S24,R$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,S$2),SUMIF(CLASS!$N24:$S24,S$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,T$2),SUMIF(CLASS!$N24:$S24,T$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,U$2),SUMIF(CLASS!$N24:$S24,U$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,V$2),SUMIF(CLASS!$N24:$S24,V$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,W$2),SUMIF(CLASS!$N24:$S24,W$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,X$2),SUMIF(CLASS!$N24:$S24,X$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,Y$2),SUMIF(CLASS!$N24:$S24,Y$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,Z$2),SUMIF(CLASS!$N24:$S24,Z$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AA$2),SUMIF(CLASS!$N24:$S24,AA$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AB$2),SUMIF(CLASS!$N24:$S24,AB$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AC$2),SUMIF(CLASS!$N24:$S24,AC$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AD$2),SUMIF(CLASS!$N24:$S24,AD$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AE$2),SUMIF(CLASS!$N24:$S24,AE$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AF$2),SUMIF(CLASS!$N24:$S24,AF$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AG$2),SUMIF(CLASS!$N24:$S24,AG$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AH$2),SUMIF(CLASS!$N24:$S24,AH$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AI$2),SUMIF(CLASS!$N24:$S24,AI$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AJ$2),SUMIF(CLASS!$N24:$S24,AJ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AK$2),SUMIF(CLASS!$N24:$S24,AK$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AL$2),SUMIF(CLASS!$N24:$S24,AL$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AM$2),SUMIF(CLASS!$N24:$S24,AM$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AN$2),SUMIF(CLASS!$N24:$S24,AN$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AO$2),SUMIF(CLASS!$N24:$S24,AO$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AP$2),SUMIF(CLASS!$N24:$S24,AP$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AQ$2),SUMIF(CLASS!$N24:$S24,AQ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AR$2),SUMIF(CLASS!$N24:$S24,AR$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AS$2),SUMIF(CLASS!$N24:$S24,AS$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AT$2),SUMIF(CLASS!$N24:$S24,AT$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AU$2),SUMIF(CLASS!$N24:$S24,AU$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AV$2),SUMIF(CLASS!$N24:$S24,AV$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AW$2),SUMIF(CLASS!$N24:$S24,AW$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AX$2),SUMIF(CLASS!$N24:$S24,AX$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AY$2),SUMIF(CLASS!$N24:$S24,AY$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,AZ$2),SUMIF(CLASS!$N24:$S24,AZ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,BA$2),SUMIF(CLASS!$N24:$S24,BA$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,BB$2),SUMIF(CLASS!$N24:$S24,BB$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,BC$2),SUMIF(CLASS!$N24:$S24,BC$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,BD$2),SUMIF(CLASS!$N24:$S24,BD$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,BE$2),SUMIF(CLASS!$N24:$S24,BE$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,BF$2),SUMIF(CLASS!$N24:$S24,BF$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,BG$2),SUMIF(CLASS!$N24:$S24,BG$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,BH$2),SUMIF(CLASS!$N24:$S24,BH$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOC!$C24*INDEX(INDIRECT(ACCOUNTS!$U24),2,BI$2),SUMIF(CLASS!$N24:$S24,BI$3,CLASS!$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!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,E$2),SUMIF(CLASS!$N25:$S25,E$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,F$2),SUMIF(CLASS!$N25:$S25,F$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,G$2),SUMIF(CLASS!$N25:$S25,G$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,H$2),SUMIF(CLASS!$N25:$S25,H$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,I$2),SUMIF(CLASS!$N25:$S25,I$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,J$2),SUMIF(CLASS!$N25:$S25,J$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,K$2),SUMIF(CLASS!$N25:$S25,K$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,L$2),SUMIF(CLASS!$N25:$S25,L$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,M$2),SUMIF(CLASS!$N25:$S25,M$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,N$2),SUMIF(CLASS!$N25:$S25,N$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,O$2),SUMIF(CLASS!$N25:$S25,O$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,P$2),SUMIF(CLASS!$N25:$S25,P$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,Q$2),SUMIF(CLASS!$N25:$S25,Q$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,R$2),SUMIF(CLASS!$N25:$S25,R$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,S$2),SUMIF(CLASS!$N25:$S25,S$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,T$2),SUMIF(CLASS!$N25:$S25,T$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,U$2),SUMIF(CLASS!$N25:$S25,U$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,V$2),SUMIF(CLASS!$N25:$S25,V$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,W$2),SUMIF(CLASS!$N25:$S25,W$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,X$2),SUMIF(CLASS!$N25:$S25,X$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,Y$2),SUMIF(CLASS!$N25:$S25,Y$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,Z$2),SUMIF(CLASS!$N25:$S25,Z$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AA$2),SUMIF(CLASS!$N25:$S25,AA$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AB$2),SUMIF(CLASS!$N25:$S25,AB$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AC$2),SUMIF(CLASS!$N25:$S25,AC$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AD$2),SUMIF(CLASS!$N25:$S25,AD$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AE$2),SUMIF(CLASS!$N25:$S25,AE$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AF$2),SUMIF(CLASS!$N25:$S25,AF$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AG$2),SUMIF(CLASS!$N25:$S25,AG$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AH$2),SUMIF(CLASS!$N25:$S25,AH$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AI$2),SUMIF(CLASS!$N25:$S25,AI$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AJ$2),SUMIF(CLASS!$N25:$S25,AJ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AK$2),SUMIF(CLASS!$N25:$S25,AK$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AL$2),SUMIF(CLASS!$N25:$S25,AL$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AM$2),SUMIF(CLASS!$N25:$S25,AM$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AN$2),SUMIF(CLASS!$N25:$S25,AN$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AO$2),SUMIF(CLASS!$N25:$S25,AO$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AP$2),SUMIF(CLASS!$N25:$S25,AP$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AQ$2),SUMIF(CLASS!$N25:$S25,AQ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AR$2),SUMIF(CLASS!$N25:$S25,AR$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AS$2),SUMIF(CLASS!$N25:$S25,AS$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AT$2),SUMIF(CLASS!$N25:$S25,AT$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AU$2),SUMIF(CLASS!$N25:$S25,AU$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AV$2),SUMIF(CLASS!$N25:$S25,AV$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AW$2),SUMIF(CLASS!$N25:$S25,AW$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AX$2),SUMIF(CLASS!$N25:$S25,AX$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AY$2),SUMIF(CLASS!$N25:$S25,AY$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,AZ$2),SUMIF(CLASS!$N25:$S25,AZ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,BA$2),SUMIF(CLASS!$N25:$S25,BA$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,BB$2),SUMIF(CLASS!$N25:$S25,BB$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,BC$2),SUMIF(CLASS!$N25:$S25,BC$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,BD$2),SUMIF(CLASS!$N25:$S25,BD$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,BE$2),SUMIF(CLASS!$N25:$S25,BE$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,BF$2),SUMIF(CLASS!$N25:$S25,BF$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,BG$2),SUMIF(CLASS!$N25:$S25,BG$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,BH$2),SUMIF(CLASS!$N25:$S25,BH$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOC!$C25*INDEX(INDIRECT(ACCOUNTS!$U25),2,BI$2),SUMIF(CLASS!$N25:$S25,BI$3,CLASS!$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!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,E$2),SUMIF(CLASS!$N26:$S26,E$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,F$2),SUMIF(CLASS!$N26:$S26,F$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,G$2),SUMIF(CLASS!$N26:$S26,G$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,H$2),SUMIF(CLASS!$N26:$S26,H$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,I$2),SUMIF(CLASS!$N26:$S26,I$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,J$2),SUMIF(CLASS!$N26:$S26,J$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,K$2),SUMIF(CLASS!$N26:$S26,K$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,L$2),SUMIF(CLASS!$N26:$S26,L$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,M$2),SUMIF(CLASS!$N26:$S26,M$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,N$2),SUMIF(CLASS!$N26:$S26,N$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,O$2),SUMIF(CLASS!$N26:$S26,O$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,P$2),SUMIF(CLASS!$N26:$S26,P$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,Q$2),SUMIF(CLASS!$N26:$S26,Q$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,R$2),SUMIF(CLASS!$N26:$S26,R$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,S$2),SUMIF(CLASS!$N26:$S26,S$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,T$2),SUMIF(CLASS!$N26:$S26,T$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,U$2),SUMIF(CLASS!$N26:$S26,U$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,V$2),SUMIF(CLASS!$N26:$S26,V$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,W$2),SUMIF(CLASS!$N26:$S26,W$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,X$2),SUMIF(CLASS!$N26:$S26,X$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,Y$2),SUMIF(CLASS!$N26:$S26,Y$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,Z$2),SUMIF(CLASS!$N26:$S26,Z$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AA$2),SUMIF(CLASS!$N26:$S26,AA$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AB$2),SUMIF(CLASS!$N26:$S26,AB$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AC$2),SUMIF(CLASS!$N26:$S26,AC$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AD$2),SUMIF(CLASS!$N26:$S26,AD$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AE$2),SUMIF(CLASS!$N26:$S26,AE$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AF$2),SUMIF(CLASS!$N26:$S26,AF$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AG$2),SUMIF(CLASS!$N26:$S26,AG$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AH$2),SUMIF(CLASS!$N26:$S26,AH$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AI$2),SUMIF(CLASS!$N26:$S26,AI$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AJ$2),SUMIF(CLASS!$N26:$S26,AJ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AK$2),SUMIF(CLASS!$N26:$S26,AK$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AL$2),SUMIF(CLASS!$N26:$S26,AL$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AM$2),SUMIF(CLASS!$N26:$S26,AM$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AN$2),SUMIF(CLASS!$N26:$S26,AN$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AO$2),SUMIF(CLASS!$N26:$S26,AO$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AP$2),SUMIF(CLASS!$N26:$S26,AP$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AQ$2),SUMIF(CLASS!$N26:$S26,AQ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AR$2),SUMIF(CLASS!$N26:$S26,AR$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AS$2),SUMIF(CLASS!$N26:$S26,AS$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AT$2),SUMIF(CLASS!$N26:$S26,AT$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AU$2),SUMIF(CLASS!$N26:$S26,AU$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AV$2),SUMIF(CLASS!$N26:$S26,AV$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AW$2),SUMIF(CLASS!$N26:$S26,AW$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AX$2),SUMIF(CLASS!$N26:$S26,AX$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AY$2),SUMIF(CLASS!$N26:$S26,AY$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,AZ$2),SUMIF(CLASS!$N26:$S26,AZ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,BA$2),SUMIF(CLASS!$N26:$S26,BA$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,BB$2),SUMIF(CLASS!$N26:$S26,BB$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,BC$2),SUMIF(CLASS!$N26:$S26,BC$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,BD$2),SUMIF(CLASS!$N26:$S26,BD$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,BE$2),SUMIF(CLASS!$N26:$S26,BE$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,BF$2),SUMIF(CLASS!$N26:$S26,BF$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,BG$2),SUMIF(CLASS!$N26:$S26,BG$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,BH$2),SUMIF(CLASS!$N26:$S26,BH$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOC!$C26*INDEX(INDIRECT(ACCOUNTS!$U26),2,BI$2),SUMIF(CLASS!$N26:$S26,BI$3,CLASS!$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!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,E$2),SUMIF(CLASS!$N27:$S27,E$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,F$2),SUMIF(CLASS!$N27:$S27,F$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,G$2),SUMIF(CLASS!$N27:$S27,G$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,H$2),SUMIF(CLASS!$N27:$S27,H$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,I$2),SUMIF(CLASS!$N27:$S27,I$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,J$2),SUMIF(CLASS!$N27:$S27,J$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,K$2),SUMIF(CLASS!$N27:$S27,K$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,L$2),SUMIF(CLASS!$N27:$S27,L$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,M$2),SUMIF(CLASS!$N27:$S27,M$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,N$2),SUMIF(CLASS!$N27:$S27,N$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,O$2),SUMIF(CLASS!$N27:$S27,O$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,P$2),SUMIF(CLASS!$N27:$S27,P$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,Q$2),SUMIF(CLASS!$N27:$S27,Q$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,R$2),SUMIF(CLASS!$N27:$S27,R$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,S$2),SUMIF(CLASS!$N27:$S27,S$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,T$2),SUMIF(CLASS!$N27:$S27,T$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,U$2),SUMIF(CLASS!$N27:$S27,U$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,V$2),SUMIF(CLASS!$N27:$S27,V$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,W$2),SUMIF(CLASS!$N27:$S27,W$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,X$2),SUMIF(CLASS!$N27:$S27,X$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,Y$2),SUMIF(CLASS!$N27:$S27,Y$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,Z$2),SUMIF(CLASS!$N27:$S27,Z$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AA$2),SUMIF(CLASS!$N27:$S27,AA$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AB$2),SUMIF(CLASS!$N27:$S27,AB$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AC$2),SUMIF(CLASS!$N27:$S27,AC$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AD$2),SUMIF(CLASS!$N27:$S27,AD$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AE$2),SUMIF(CLASS!$N27:$S27,AE$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AF$2),SUMIF(CLASS!$N27:$S27,AF$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AG$2),SUMIF(CLASS!$N27:$S27,AG$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AH$2),SUMIF(CLASS!$N27:$S27,AH$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AI$2),SUMIF(CLASS!$N27:$S27,AI$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AJ$2),SUMIF(CLASS!$N27:$S27,AJ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AK$2),SUMIF(CLASS!$N27:$S27,AK$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AL$2),SUMIF(CLASS!$N27:$S27,AL$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AM$2),SUMIF(CLASS!$N27:$S27,AM$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AN$2),SUMIF(CLASS!$N27:$S27,AN$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AO$2),SUMIF(CLASS!$N27:$S27,AO$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AP$2),SUMIF(CLASS!$N27:$S27,AP$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AQ$2),SUMIF(CLASS!$N27:$S27,AQ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AR$2),SUMIF(CLASS!$N27:$S27,AR$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AS$2),SUMIF(CLASS!$N27:$S27,AS$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AT$2),SUMIF(CLASS!$N27:$S27,AT$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AU$2),SUMIF(CLASS!$N27:$S27,AU$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AV$2),SUMIF(CLASS!$N27:$S27,AV$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AW$2),SUMIF(CLASS!$N27:$S27,AW$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AX$2),SUMIF(CLASS!$N27:$S27,AX$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AY$2),SUMIF(CLASS!$N27:$S27,AY$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,AZ$2),SUMIF(CLASS!$N27:$S27,AZ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,BA$2),SUMIF(CLASS!$N27:$S27,BA$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,BB$2),SUMIF(CLASS!$N27:$S27,BB$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,BC$2),SUMIF(CLASS!$N27:$S27,BC$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,BD$2),SUMIF(CLASS!$N27:$S27,BD$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,BE$2),SUMIF(CLASS!$N27:$S27,BE$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,BF$2),SUMIF(CLASS!$N27:$S27,BF$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,BG$2),SUMIF(CLASS!$N27:$S27,BG$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,BH$2),SUMIF(CLASS!$N27:$S27,BH$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOC!$C27*INDEX(INDIRECT(ACCOUNTS!$U27),2,BI$2),SUMIF(CLASS!$N27:$S27,BI$3,CLASS!$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"},{"$f":"SUM(C16:C27)","v":8382000},0,{"$f":"SUM(E16:E27)","v":8382000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK16:AK27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL16:BL27)","v":8382000},0,0,0,0,0,8382000,null,{"$f":"SUM(BT16:BT27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB16:CB27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ16:CJ27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR16:CR27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ16:CZ27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH16:DH27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP16:DP27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX16:DX27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF16:EF27)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN16:EN27)","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,0]
[null,{"$f":"ACCOUNTS!B30","v":"Natural Gas Underground Storage"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A31","v":0},{"$f":"ACCOUNTS!B31","v":"JP Storage Balancing - DIR"},{"$f":"ACCOUNTS!C31","v":10074750},0,{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,E$2),SUMIF(CLASS!$N31:$S31,E$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,F$2),SUMIF(CLASS!$N31:$S31,F$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,G$2),SUMIF(CLASS!$N31:$S31,G$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,H$2),SUMIF(CLASS!$N31:$S31,H$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,I$2),SUMIF(CLASS!$N31:$S31,I$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,J$2),SUMIF(CLASS!$N31:$S31,J$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,K$2),SUMIF(CLASS!$N31:$S31,K$3,CLASS!$E31:$J31))","v":10074750},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,L$2),SUMIF(CLASS!$N31:$S31,L$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,M$2),SUMIF(CLASS!$N31:$S31,M$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,N$2),SUMIF(CLASS!$N31:$S31,N$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,O$2),SUMIF(CLASS!$N31:$S31,O$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,P$2),SUMIF(CLASS!$N31:$S31,P$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,Q$2),SUMIF(CLASS!$N31:$S31,Q$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,R$2),SUMIF(CLASS!$N31:$S31,R$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,S$2),SUMIF(CLASS!$N31:$S31,S$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,T$2),SUMIF(CLASS!$N31:$S31,T$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,U$2),SUMIF(CLASS!$N31:$S31,U$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,V$2),SUMIF(CLASS!$N31:$S31,V$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,W$2),SUMIF(CLASS!$N31:$S31,W$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,X$2),SUMIF(CLASS!$N31:$S31,X$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,Y$2),SUMIF(CLASS!$N31:$S31,Y$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,Z$2),SUMIF(CLASS!$N31:$S31,Z$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AA$2),SUMIF(CLASS!$N31:$S31,AA$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AB$2),SUMIF(CLASS!$N31:$S31,AB$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AC$2),SUMIF(CLASS!$N31:$S31,AC$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AD$2),SUMIF(CLASS!$N31:$S31,AD$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AE$2),SUMIF(CLASS!$N31:$S31,AE$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AF$2),SUMIF(CLASS!$N31:$S31,AF$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AG$2),SUMIF(CLASS!$N31:$S31,AG$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AH$2),SUMIF(CLASS!$N31:$S31,AH$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AI$2),SUMIF(CLASS!$N31:$S31,AI$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AJ$2),SUMIF(CLASS!$N31:$S31,AJ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AK$2),SUMIF(CLASS!$N31:$S31,AK$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AL$2),SUMIF(CLASS!$N31:$S31,AL$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AM$2),SUMIF(CLASS!$N31:$S31,AM$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AN$2),SUMIF(CLASS!$N31:$S31,AN$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AO$2),SUMIF(CLASS!$N31:$S31,AO$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AP$2),SUMIF(CLASS!$N31:$S31,AP$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AQ$2),SUMIF(CLASS!$N31:$S31,AQ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AR$2),SUMIF(CLASS!$N31:$S31,AR$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AS$2),SUMIF(CLASS!$N31:$S31,AS$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AT$2),SUMIF(CLASS!$N31:$S31,AT$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AU$2),SUMIF(CLASS!$N31:$S31,AU$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AV$2),SUMIF(CLASS!$N31:$S31,AV$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AW$2),SUMIF(CLASS!$N31:$S31,AW$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AX$2),SUMIF(CLASS!$N31:$S31,AX$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AY$2),SUMIF(CLASS!$N31:$S31,AY$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,AZ$2),SUMIF(CLASS!$N31:$S31,AZ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,BA$2),SUMIF(CLASS!$N31:$S31,BA$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,BB$2),SUMIF(CLASS!$N31:$S31,BB$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,BC$2),SUMIF(CLASS!$N31:$S31,BC$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,BD$2),SUMIF(CLASS!$N31:$S31,BD$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,BE$2),SUMIF(CLASS!$N31:$S31,BE$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,BF$2),SUMIF(CLASS!$N31:$S31,BF$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,BG$2),SUMIF(CLASS!$N31:$S31,BG$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,BH$2),SUMIF(CLASS!$N31:$S31,BH$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOC!$C31*INDEX(INDIRECT(ACCOUNTS!$U31),2,BI$2),SUMIF(CLASS!$N31:$S31,BI$3,CLASS!$E31:$J31))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E31:$BI31)","v":0},0,0,0,0,0,{"$f":"SUM(BL31:BQ31)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E31:$BI31)","v":0},10074750,0,0,0,0,{"$f":"SUM(BT31:BY31)","v":10074750},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E31:$BI31)","v":0},0,0,0,0,0,{"$f":"SUM(CB31:CG31)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E31:$BI31)","v":0},0,0,0,0,0,{"$f":"SUM(CJ31:CO31)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E31:$BI31)","v":0},0,0,0,0,0,{"$f":"SUM(CR31:CW31)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E31:$BI31)","v":0},0,0,0,0,0,{"$f":"SUM(CZ31:DE31)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E31:$BI31)","v":0},0,0,0,0,0,{"$f":"SUM(DH31:DM31)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E31:$BI31)","v":0},0,0,0,0,0,{"$f":"SUM(DP31:DU31)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E31:$BI31)","v":0},0,0,0,0,0,{"$f":"SUM(DX31:EC31)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E31:$BI31)","v":0},0,0,0,0,0,{"$f":"SUM(EF31:EK31)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E31:$BI31)","v":0},0,0,0,0,0,{"$f":"SUM(EN31:ES31)","v":0},0]
[{"$f":"ACCOUNTS!A32","v":350},{"$f":"ACCOUNTS!B32","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C32","v":1090200},0,{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,E$2),SUMIF(CLASS!$N32:$S32,E$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,F$2),SUMIF(CLASS!$N32:$S32,F$3,CLASS!$E32:$J32))","v":1090200},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,G$2),SUMIF(CLASS!$N32:$S32,G$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,H$2),SUMIF(CLASS!$N32:$S32,H$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,I$2),SUMIF(CLASS!$N32:$S32,I$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,J$2),SUMIF(CLASS!$N32:$S32,J$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,K$2),SUMIF(CLASS!$N32:$S32,K$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,L$2),SUMIF(CLASS!$N32:$S32,L$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,M$2),SUMIF(CLASS!$N32:$S32,M$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,N$2),SUMIF(CLASS!$N32:$S32,N$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,O$2),SUMIF(CLASS!$N32:$S32,O$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,P$2),SUMIF(CLASS!$N32:$S32,P$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,Q$2),SUMIF(CLASS!$N32:$S32,Q$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,R$2),SUMIF(CLASS!$N32:$S32,R$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,S$2),SUMIF(CLASS!$N32:$S32,S$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,T$2),SUMIF(CLASS!$N32:$S32,T$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,U$2),SUMIF(CLASS!$N32:$S32,U$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,V$2),SUMIF(CLASS!$N32:$S32,V$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,W$2),SUMIF(CLASS!$N32:$S32,W$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,X$2),SUMIF(CLASS!$N32:$S32,X$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,Y$2),SUMIF(CLASS!$N32:$S32,Y$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,Z$2),SUMIF(CLASS!$N32:$S32,Z$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AA$2),SUMIF(CLASS!$N32:$S32,AA$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AB$2),SUMIF(CLASS!$N32:$S32,AB$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AC$2),SUMIF(CLASS!$N32:$S32,AC$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AD$2),SUMIF(CLASS!$N32:$S32,AD$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AE$2),SUMIF(CLASS!$N32:$S32,AE$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AF$2),SUMIF(CLASS!$N32:$S32,AF$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AG$2),SUMIF(CLASS!$N32:$S32,AG$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AH$2),SUMIF(CLASS!$N32:$S32,AH$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AI$2),SUMIF(CLASS!$N32:$S32,AI$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AJ$2),SUMIF(CLASS!$N32:$S32,AJ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AK$2),SUMIF(CLASS!$N32:$S32,AK$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AL$2),SUMIF(CLASS!$N32:$S32,AL$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AM$2),SUMIF(CLASS!$N32:$S32,AM$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AN$2),SUMIF(CLASS!$N32:$S32,AN$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AO$2),SUMIF(CLASS!$N32:$S32,AO$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AP$2),SUMIF(CLASS!$N32:$S32,AP$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AQ$2),SUMIF(CLASS!$N32:$S32,AQ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AR$2),SUMIF(CLASS!$N32:$S32,AR$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AS$2),SUMIF(CLASS!$N32:$S32,AS$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AT$2),SUMIF(CLASS!$N32:$S32,AT$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AU$2),SUMIF(CLASS!$N32:$S32,AU$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AV$2),SUMIF(CLASS!$N32:$S32,AV$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AW$2),SUMIF(CLASS!$N32:$S32,AW$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AX$2),SUMIF(CLASS!$N32:$S32,AX$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AY$2),SUMIF(CLASS!$N32:$S32,AY$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,AZ$2),SUMIF(CLASS!$N32:$S32,AZ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,BA$2),SUMIF(CLASS!$N32:$S32,BA$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,BB$2),SUMIF(CLASS!$N32:$S32,BB$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,BC$2),SUMIF(CLASS!$N32:$S32,BC$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,BD$2),SUMIF(CLASS!$N32:$S32,BD$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,BE$2),SUMIF(CLASS!$N32:$S32,BE$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,BF$2),SUMIF(CLASS!$N32:$S32,BF$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,BG$2),SUMIF(CLASS!$N32:$S32,BG$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,BH$2),SUMIF(CLASS!$N32:$S32,BH$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOC!$C32*INDEX(INDIRECT(ACCOUNTS!$U32),2,BI$2),SUMIF(CLASS!$N32:$S32,BI$3,CLASS!$E32:$J32))","v":0},null,null,0,0,0,0,0,0,0,null,1090200,0,0,0,0,0,1090200,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A33","v":351},{"$f":"ACCOUNTS!B33","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C33","v":865050.00000000012},0,{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,E$2),SUMIF(CLASS!$N33:$S33,E$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,F$2),SUMIF(CLASS!$N33:$S33,F$3,CLASS!$E33:$J33))","v":865050.00000000012},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,G$2),SUMIF(CLASS!$N33:$S33,G$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,H$2),SUMIF(CLASS!$N33:$S33,H$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,I$2),SUMIF(CLASS!$N33:$S33,I$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,J$2),SUMIF(CLASS!$N33:$S33,J$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,K$2),SUMIF(CLASS!$N33:$S33,K$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,L$2),SUMIF(CLASS!$N33:$S33,L$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,M$2),SUMIF(CLASS!$N33:$S33,M$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,N$2),SUMIF(CLASS!$N33:$S33,N$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,O$2),SUMIF(CLASS!$N33:$S33,O$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,P$2),SUMIF(CLASS!$N33:$S33,P$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,Q$2),SUMIF(CLASS!$N33:$S33,Q$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,R$2),SUMIF(CLASS!$N33:$S33,R$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,S$2),SUMIF(CLASS!$N33:$S33,S$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,T$2),SUMIF(CLASS!$N33:$S33,T$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,U$2),SUMIF(CLASS!$N33:$S33,U$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,V$2),SUMIF(CLASS!$N33:$S33,V$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,W$2),SUMIF(CLASS!$N33:$S33,W$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,X$2),SUMIF(CLASS!$N33:$S33,X$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,Y$2),SUMIF(CLASS!$N33:$S33,Y$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,Z$2),SUMIF(CLASS!$N33:$S33,Z$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AA$2),SUMIF(CLASS!$N33:$S33,AA$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AB$2),SUMIF(CLASS!$N33:$S33,AB$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AC$2),SUMIF(CLASS!$N33:$S33,AC$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AD$2),SUMIF(CLASS!$N33:$S33,AD$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AE$2),SUMIF(CLASS!$N33:$S33,AE$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AF$2),SUMIF(CLASS!$N33:$S33,AF$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AG$2),SUMIF(CLASS!$N33:$S33,AG$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AH$2),SUMIF(CLASS!$N33:$S33,AH$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AI$2),SUMIF(CLASS!$N33:$S33,AI$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AJ$2),SUMIF(CLASS!$N33:$S33,AJ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AK$2),SUMIF(CLASS!$N33:$S33,AK$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AL$2),SUMIF(CLASS!$N33:$S33,AL$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AM$2),SUMIF(CLASS!$N33:$S33,AM$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AN$2),SUMIF(CLASS!$N33:$S33,AN$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AO$2),SUMIF(CLASS!$N33:$S33,AO$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AP$2),SUMIF(CLASS!$N33:$S33,AP$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AQ$2),SUMIF(CLASS!$N33:$S33,AQ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AR$2),SUMIF(CLASS!$N33:$S33,AR$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AS$2),SUMIF(CLASS!$N33:$S33,AS$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AT$2),SUMIF(CLASS!$N33:$S33,AT$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AU$2),SUMIF(CLASS!$N33:$S33,AU$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AV$2),SUMIF(CLASS!$N33:$S33,AV$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AW$2),SUMIF(CLASS!$N33:$S33,AW$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AX$2),SUMIF(CLASS!$N33:$S33,AX$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AY$2),SUMIF(CLASS!$N33:$S33,AY$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,AZ$2),SUMIF(CLASS!$N33:$S33,AZ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,BA$2),SUMIF(CLASS!$N33:$S33,BA$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,BB$2),SUMIF(CLASS!$N33:$S33,BB$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,BC$2),SUMIF(CLASS!$N33:$S33,BC$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,BD$2),SUMIF(CLASS!$N33:$S33,BD$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,BE$2),SUMIF(CLASS!$N33:$S33,BE$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,BF$2),SUMIF(CLASS!$N33:$S33,BF$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,BG$2),SUMIF(CLASS!$N33:$S33,BG$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,BH$2),SUMIF(CLASS!$N33:$S33,BH$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$U33),2,BI$2),SUMIF(CLASS!$N33:$S33,BI$3,CLASS!$E33:$J33))","v":0},null,null,0,0,0,0,0,0,0,null,865050.00000000012,0,0,0,0,0,865050.00000000012,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A34","v":352},{"$f":"ACCOUNTS!B34","v":"Wells"},{"$f":"ACCOUNTS!C34","v":15389990},0,{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,E$2),SUMIF(CLASS!$N34:$S34,E$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,F$2),SUMIF(CLASS!$N34:$S34,F$3,CLASS!$E34:$J34))","v":15389990},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,G$2),SUMIF(CLASS!$N34:$S34,G$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,H$2),SUMIF(CLASS!$N34:$S34,H$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,I$2),SUMIF(CLASS!$N34:$S34,I$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,J$2),SUMIF(CLASS!$N34:$S34,J$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,K$2),SUMIF(CLASS!$N34:$S34,K$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,L$2),SUMIF(CLASS!$N34:$S34,L$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,M$2),SUMIF(CLASS!$N34:$S34,M$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,N$2),SUMIF(CLASS!$N34:$S34,N$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,O$2),SUMIF(CLASS!$N34:$S34,O$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,P$2),SUMIF(CLASS!$N34:$S34,P$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,Q$2),SUMIF(CLASS!$N34:$S34,Q$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,R$2),SUMIF(CLASS!$N34:$S34,R$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,S$2),SUMIF(CLASS!$N34:$S34,S$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,T$2),SUMIF(CLASS!$N34:$S34,T$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,U$2),SUMIF(CLASS!$N34:$S34,U$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,V$2),SUMIF(CLASS!$N34:$S34,V$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,W$2),SUMIF(CLASS!$N34:$S34,W$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,X$2),SUMIF(CLASS!$N34:$S34,X$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,Y$2),SUMIF(CLASS!$N34:$S34,Y$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,Z$2),SUMIF(CLASS!$N34:$S34,Z$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AA$2),SUMIF(CLASS!$N34:$S34,AA$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AB$2),SUMIF(CLASS!$N34:$S34,AB$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AC$2),SUMIF(CLASS!$N34:$S34,AC$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AD$2),SUMIF(CLASS!$N34:$S34,AD$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AE$2),SUMIF(CLASS!$N34:$S34,AE$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AF$2),SUMIF(CLASS!$N34:$S34,AF$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AG$2),SUMIF(CLASS!$N34:$S34,AG$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AH$2),SUMIF(CLASS!$N34:$S34,AH$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AI$2),SUMIF(CLASS!$N34:$S34,AI$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AJ$2),SUMIF(CLASS!$N34:$S34,AJ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AK$2),SUMIF(CLASS!$N34:$S34,AK$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AL$2),SUMIF(CLASS!$N34:$S34,AL$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AM$2),SUMIF(CLASS!$N34:$S34,AM$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AN$2),SUMIF(CLASS!$N34:$S34,AN$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AO$2),SUMIF(CLASS!$N34:$S34,AO$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AP$2),SUMIF(CLASS!$N34:$S34,AP$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AQ$2),SUMIF(CLASS!$N34:$S34,AQ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AR$2),SUMIF(CLASS!$N34:$S34,AR$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AS$2),SUMIF(CLASS!$N34:$S34,AS$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AT$2),SUMIF(CLASS!$N34:$S34,AT$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AU$2),SUMIF(CLASS!$N34:$S34,AU$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AV$2),SUMIF(CLASS!$N34:$S34,AV$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AW$2),SUMIF(CLASS!$N34:$S34,AW$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AX$2),SUMIF(CLASS!$N34:$S34,AX$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AY$2),SUMIF(CLASS!$N34:$S34,AY$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,AZ$2),SUMIF(CLASS!$N34:$S34,AZ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,BA$2),SUMIF(CLASS!$N34:$S34,BA$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,BB$2),SUMIF(CLASS!$N34:$S34,BB$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,BC$2),SUMIF(CLASS!$N34:$S34,BC$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,BD$2),SUMIF(CLASS!$N34:$S34,BD$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,BE$2),SUMIF(CLASS!$N34:$S34,BE$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,BF$2),SUMIF(CLASS!$N34:$S34,BF$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,BG$2),SUMIF(CLASS!$N34:$S34,BG$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,BH$2),SUMIF(CLASS!$N34:$S34,BH$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOC!$C34*INDEX(INDIRECT(ACCOUNTS!$U34),2,BI$2),SUMIF(CLASS!$N34:$S34,BI$3,CLASS!$E34:$J34))","v":0},null,null,0,0,0,0,0,0,0,null,15389990,0,0,0,0,0,15389990,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A35","v":353},{"$f":"ACCOUNTS!B35","v":"Lines"},{"$f":"ACCOUNTS!C35","v":2491660},0,{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,E$2),SUMIF(CLASS!$N35:$S35,E$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,F$2),SUMIF(CLASS!$N35:$S35,F$3,CLASS!$E35:$J35))","v":2491660},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,G$2),SUMIF(CLASS!$N35:$S35,G$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,H$2),SUMIF(CLASS!$N35:$S35,H$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,I$2),SUMIF(CLASS!$N35:$S35,I$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,J$2),SUMIF(CLASS!$N35:$S35,J$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,K$2),SUMIF(CLASS!$N35:$S35,K$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,L$2),SUMIF(CLASS!$N35:$S35,L$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,M$2),SUMIF(CLASS!$N35:$S35,M$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,N$2),SUMIF(CLASS!$N35:$S35,N$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,O$2),SUMIF(CLASS!$N35:$S35,O$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,P$2),SUMIF(CLASS!$N35:$S35,P$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,Q$2),SUMIF(CLASS!$N35:$S35,Q$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,R$2),SUMIF(CLASS!$N35:$S35,R$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,S$2),SUMIF(CLASS!$N35:$S35,S$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,T$2),SUMIF(CLASS!$N35:$S35,T$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,U$2),SUMIF(CLASS!$N35:$S35,U$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,V$2),SUMIF(CLASS!$N35:$S35,V$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,W$2),SUMIF(CLASS!$N35:$S35,W$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,X$2),SUMIF(CLASS!$N35:$S35,X$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,Y$2),SUMIF(CLASS!$N35:$S35,Y$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,Z$2),SUMIF(CLASS!$N35:$S35,Z$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AA$2),SUMIF(CLASS!$N35:$S35,AA$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AB$2),SUMIF(CLASS!$N35:$S35,AB$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AC$2),SUMIF(CLASS!$N35:$S35,AC$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AD$2),SUMIF(CLASS!$N35:$S35,AD$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AE$2),SUMIF(CLASS!$N35:$S35,AE$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AF$2),SUMIF(CLASS!$N35:$S35,AF$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AG$2),SUMIF(CLASS!$N35:$S35,AG$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AH$2),SUMIF(CLASS!$N35:$S35,AH$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AI$2),SUMIF(CLASS!$N35:$S35,AI$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AJ$2),SUMIF(CLASS!$N35:$S35,AJ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AK$2),SUMIF(CLASS!$N35:$S35,AK$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AL$2),SUMIF(CLASS!$N35:$S35,AL$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AM$2),SUMIF(CLASS!$N35:$S35,AM$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AN$2),SUMIF(CLASS!$N35:$S35,AN$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AO$2),SUMIF(CLASS!$N35:$S35,AO$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AP$2),SUMIF(CLASS!$N35:$S35,AP$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AQ$2),SUMIF(CLASS!$N35:$S35,AQ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AR$2),SUMIF(CLASS!$N35:$S35,AR$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AS$2),SUMIF(CLASS!$N35:$S35,AS$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AT$2),SUMIF(CLASS!$N35:$S35,AT$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AU$2),SUMIF(CLASS!$N35:$S35,AU$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AV$2),SUMIF(CLASS!$N35:$S35,AV$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AW$2),SUMIF(CLASS!$N35:$S35,AW$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AX$2),SUMIF(CLASS!$N35:$S35,AX$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AY$2),SUMIF(CLASS!$N35:$S35,AY$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,AZ$2),SUMIF(CLASS!$N35:$S35,AZ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,BA$2),SUMIF(CLASS!$N35:$S35,BA$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,BB$2),SUMIF(CLASS!$N35:$S35,BB$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,BC$2),SUMIF(CLASS!$N35:$S35,BC$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,BD$2),SUMIF(CLASS!$N35:$S35,BD$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,BE$2),SUMIF(CLASS!$N35:$S35,BE$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,BF$2),SUMIF(CLASS!$N35:$S35,BF$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,BG$2),SUMIF(CLASS!$N35:$S35,BG$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,BH$2),SUMIF(CLASS!$N35:$S35,BH$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOC!$C35*INDEX(INDIRECT(ACCOUNTS!$U35),2,BI$2),SUMIF(CLASS!$N35:$S35,BI$3,CLASS!$E35:$J35))","v":0},null,null,0,0,0,0,0,0,0,null,2491660,0,0,0,0,0,2491660,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A36","v":354},{"$f":"ACCOUNTS!B36","v":"Compressor Equipment"},{"$f":"ACCOUNTS!C36","v":15047130},0,{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,E$2),SUMIF(CLASS!$N36:$S36,E$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,F$2),SUMIF(CLASS!$N36:$S36,F$3,CLASS!$E36:$J36))","v":15047130},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,G$2),SUMIF(CLASS!$N36:$S36,G$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,H$2),SUMIF(CLASS!$N36:$S36,H$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,I$2),SUMIF(CLASS!$N36:$S36,I$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,J$2),SUMIF(CLASS!$N36:$S36,J$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,K$2),SUMIF(CLASS!$N36:$S36,K$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,L$2),SUMIF(CLASS!$N36:$S36,L$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,M$2),SUMIF(CLASS!$N36:$S36,M$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,N$2),SUMIF(CLASS!$N36:$S36,N$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,O$2),SUMIF(CLASS!$N36:$S36,O$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,P$2),SUMIF(CLASS!$N36:$S36,P$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,Q$2),SUMIF(CLASS!$N36:$S36,Q$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,R$2),SUMIF(CLASS!$N36:$S36,R$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,S$2),SUMIF(CLASS!$N36:$S36,S$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,T$2),SUMIF(CLASS!$N36:$S36,T$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,U$2),SUMIF(CLASS!$N36:$S36,U$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,V$2),SUMIF(CLASS!$N36:$S36,V$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,W$2),SUMIF(CLASS!$N36:$S36,W$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,X$2),SUMIF(CLASS!$N36:$S36,X$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,Y$2),SUMIF(CLASS!$N36:$S36,Y$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,Z$2),SUMIF(CLASS!$N36:$S36,Z$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AA$2),SUMIF(CLASS!$N36:$S36,AA$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AB$2),SUMIF(CLASS!$N36:$S36,AB$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AC$2),SUMIF(CLASS!$N36:$S36,AC$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AD$2),SUMIF(CLASS!$N36:$S36,AD$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AE$2),SUMIF(CLASS!$N36:$S36,AE$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AF$2),SUMIF(CLASS!$N36:$S36,AF$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AG$2),SUMIF(CLASS!$N36:$S36,AG$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AH$2),SUMIF(CLASS!$N36:$S36,AH$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AI$2),SUMIF(CLASS!$N36:$S36,AI$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AJ$2),SUMIF(CLASS!$N36:$S36,AJ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AK$2),SUMIF(CLASS!$N36:$S36,AK$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AL$2),SUMIF(CLASS!$N36:$S36,AL$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AM$2),SUMIF(CLASS!$N36:$S36,AM$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AN$2),SUMIF(CLASS!$N36:$S36,AN$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AO$2),SUMIF(CLASS!$N36:$S36,AO$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AP$2),SUMIF(CLASS!$N36:$S36,AP$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AQ$2),SUMIF(CLASS!$N36:$S36,AQ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AR$2),SUMIF(CLASS!$N36:$S36,AR$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AS$2),SUMIF(CLASS!$N36:$S36,AS$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AT$2),SUMIF(CLASS!$N36:$S36,AT$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AU$2),SUMIF(CLASS!$N36:$S36,AU$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AV$2),SUMIF(CLASS!$N36:$S36,AV$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AW$2),SUMIF(CLASS!$N36:$S36,AW$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AX$2),SUMIF(CLASS!$N36:$S36,AX$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AY$2),SUMIF(CLASS!$N36:$S36,AY$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,AZ$2),SUMIF(CLASS!$N36:$S36,AZ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,BA$2),SUMIF(CLASS!$N36:$S36,BA$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,BB$2),SUMIF(CLASS!$N36:$S36,BB$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,BC$2),SUMIF(CLASS!$N36:$S36,BC$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,BD$2),SUMIF(CLASS!$N36:$S36,BD$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,BE$2),SUMIF(CLASS!$N36:$S36,BE$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,BF$2),SUMIF(CLASS!$N36:$S36,BF$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,BG$2),SUMIF(CLASS!$N36:$S36,BG$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,BH$2),SUMIF(CLASS!$N36:$S36,BH$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOC!$C36*INDEX(INDIRECT(ACCOUNTS!$U36),2,BI$2),SUMIF(CLASS!$N36:$S36,BI$3,CLASS!$E36:$J36))","v":0},null,null,0,0,0,0,0,0,0,null,15047130,0,0,0,0,0,15047130,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A37","v":355},{"$f":"ACCOUNTS!B37","v":"Measuring and Regulating Equipment"},{"$f":"ACCOUNTS!C37","v":451090},0,{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,E$2),SUMIF(CLASS!$N37:$S37,E$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,F$2),SUMIF(CLASS!$N37:$S37,F$3,CLASS!$E37:$J37))","v":451090},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,G$2),SUMIF(CLASS!$N37:$S37,G$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,H$2),SUMIF(CLASS!$N37:$S37,H$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,I$2),SUMIF(CLASS!$N37:$S37,I$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,J$2),SUMIF(CLASS!$N37:$S37,J$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,K$2),SUMIF(CLASS!$N37:$S37,K$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,L$2),SUMIF(CLASS!$N37:$S37,L$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,M$2),SUMIF(CLASS!$N37:$S37,M$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,N$2),SUMIF(CLASS!$N37:$S37,N$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,O$2),SUMIF(CLASS!$N37:$S37,O$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,P$2),SUMIF(CLASS!$N37:$S37,P$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,Q$2),SUMIF(CLASS!$N37:$S37,Q$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,R$2),SUMIF(CLASS!$N37:$S37,R$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,S$2),SUMIF(CLASS!$N37:$S37,S$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,T$2),SUMIF(CLASS!$N37:$S37,T$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,U$2),SUMIF(CLASS!$N37:$S37,U$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,V$2),SUMIF(CLASS!$N37:$S37,V$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,W$2),SUMIF(CLASS!$N37:$S37,W$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,X$2),SUMIF(CLASS!$N37:$S37,X$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,Y$2),SUMIF(CLASS!$N37:$S37,Y$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,Z$2),SUMIF(CLASS!$N37:$S37,Z$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AA$2),SUMIF(CLASS!$N37:$S37,AA$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AB$2),SUMIF(CLASS!$N37:$S37,AB$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AC$2),SUMIF(CLASS!$N37:$S37,AC$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AD$2),SUMIF(CLASS!$N37:$S37,AD$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AE$2),SUMIF(CLASS!$N37:$S37,AE$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AF$2),SUMIF(CLASS!$N37:$S37,AF$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AG$2),SUMIF(CLASS!$N37:$S37,AG$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AH$2),SUMIF(CLASS!$N37:$S37,AH$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AI$2),SUMIF(CLASS!$N37:$S37,AI$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AJ$2),SUMIF(CLASS!$N37:$S37,AJ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AK$2),SUMIF(CLASS!$N37:$S37,AK$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AL$2),SUMIF(CLASS!$N37:$S37,AL$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AM$2),SUMIF(CLASS!$N37:$S37,AM$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AN$2),SUMIF(CLASS!$N37:$S37,AN$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AO$2),SUMIF(CLASS!$N37:$S37,AO$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AP$2),SUMIF(CLASS!$N37:$S37,AP$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AQ$2),SUMIF(CLASS!$N37:$S37,AQ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AR$2),SUMIF(CLASS!$N37:$S37,AR$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AS$2),SUMIF(CLASS!$N37:$S37,AS$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AT$2),SUMIF(CLASS!$N37:$S37,AT$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AU$2),SUMIF(CLASS!$N37:$S37,AU$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AV$2),SUMIF(CLASS!$N37:$S37,AV$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AW$2),SUMIF(CLASS!$N37:$S37,AW$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AX$2),SUMIF(CLASS!$N37:$S37,AX$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AY$2),SUMIF(CLASS!$N37:$S37,AY$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,AZ$2),SUMIF(CLASS!$N37:$S37,AZ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,BA$2),SUMIF(CLASS!$N37:$S37,BA$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,BB$2),SUMIF(CLASS!$N37:$S37,BB$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,BC$2),SUMIF(CLASS!$N37:$S37,BC$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,BD$2),SUMIF(CLASS!$N37:$S37,BD$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,BE$2),SUMIF(CLASS!$N37:$S37,BE$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,BF$2),SUMIF(CLASS!$N37:$S37,BF$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,BG$2),SUMIF(CLASS!$N37:$S37,BG$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,BH$2),SUMIF(CLASS!$N37:$S37,BH$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOC!$C37*INDEX(INDIRECT(ACCOUNTS!$U37),2,BI$2),SUMIF(CLASS!$N37:$S37,BI$3,CLASS!$E37:$J37))","v":0},null,null,0,0,0,0,0,0,0,null,451090,0,0,0,0,0,451090,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A38","v":356},{"$f":"ACCOUNTS!B38","v":"Purification Equipment"},{"$f":"ACCOUNTS!C38","v":2231750},0,{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,E$2),SUMIF(CLASS!$N38:$S38,E$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,F$2),SUMIF(CLASS!$N38:$S38,F$3,CLASS!$E38:$J38))","v":2231750},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,G$2),SUMIF(CLASS!$N38:$S38,G$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,H$2),SUMIF(CLASS!$N38:$S38,H$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,I$2),SUMIF(CLASS!$N38:$S38,I$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,J$2),SUMIF(CLASS!$N38:$S38,J$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,K$2),SUMIF(CLASS!$N38:$S38,K$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,L$2),SUMIF(CLASS!$N38:$S38,L$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,M$2),SUMIF(CLASS!$N38:$S38,M$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,N$2),SUMIF(CLASS!$N38:$S38,N$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,O$2),SUMIF(CLASS!$N38:$S38,O$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,P$2),SUMIF(CLASS!$N38:$S38,P$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,Q$2),SUMIF(CLASS!$N38:$S38,Q$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,R$2),SUMIF(CLASS!$N38:$S38,R$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,S$2),SUMIF(CLASS!$N38:$S38,S$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,T$2),SUMIF(CLASS!$N38:$S38,T$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,U$2),SUMIF(CLASS!$N38:$S38,U$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,V$2),SUMIF(CLASS!$N38:$S38,V$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,W$2),SUMIF(CLASS!$N38:$S38,W$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,X$2),SUMIF(CLASS!$N38:$S38,X$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,Y$2),SUMIF(CLASS!$N38:$S38,Y$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,Z$2),SUMIF(CLASS!$N38:$S38,Z$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AA$2),SUMIF(CLASS!$N38:$S38,AA$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AB$2),SUMIF(CLASS!$N38:$S38,AB$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AC$2),SUMIF(CLASS!$N38:$S38,AC$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AD$2),SUMIF(CLASS!$N38:$S38,AD$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AE$2),SUMIF(CLASS!$N38:$S38,AE$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AF$2),SUMIF(CLASS!$N38:$S38,AF$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AG$2),SUMIF(CLASS!$N38:$S38,AG$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AH$2),SUMIF(CLASS!$N38:$S38,AH$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AI$2),SUMIF(CLASS!$N38:$S38,AI$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AJ$2),SUMIF(CLASS!$N38:$S38,AJ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AK$2),SUMIF(CLASS!$N38:$S38,AK$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AL$2),SUMIF(CLASS!$N38:$S38,AL$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AM$2),SUMIF(CLASS!$N38:$S38,AM$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AN$2),SUMIF(CLASS!$N38:$S38,AN$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AO$2),SUMIF(CLASS!$N38:$S38,AO$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AP$2),SUMIF(CLASS!$N38:$S38,AP$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AQ$2),SUMIF(CLASS!$N38:$S38,AQ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AR$2),SUMIF(CLASS!$N38:$S38,AR$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AS$2),SUMIF(CLASS!$N38:$S38,AS$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AT$2),SUMIF(CLASS!$N38:$S38,AT$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AU$2),SUMIF(CLASS!$N38:$S38,AU$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AV$2),SUMIF(CLASS!$N38:$S38,AV$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AW$2),SUMIF(CLASS!$N38:$S38,AW$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AX$2),SUMIF(CLASS!$N38:$S38,AX$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AY$2),SUMIF(CLASS!$N38:$S38,AY$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,AZ$2),SUMIF(CLASS!$N38:$S38,AZ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,BA$2),SUMIF(CLASS!$N38:$S38,BA$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,BB$2),SUMIF(CLASS!$N38:$S38,BB$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,BC$2),SUMIF(CLASS!$N38:$S38,BC$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,BD$2),SUMIF(CLASS!$N38:$S38,BD$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,BE$2),SUMIF(CLASS!$N38:$S38,BE$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,BF$2),SUMIF(CLASS!$N38:$S38,BF$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,BG$2),SUMIF(CLASS!$N38:$S38,BG$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,BH$2),SUMIF(CLASS!$N38:$S38,BH$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOC!$C38*INDEX(INDIRECT(ACCOUNTS!$U38),2,BI$2),SUMIF(CLASS!$N38:$S38,BI$3,CLASS!$E38:$J38))","v":0},null,null,0,0,0,0,0,0,0,null,2231750,0,0,0,0,0,2231750,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A39","v":357},{"$f":"ACCOUNTS!B39","v":"Other Equipment"},{"$f":"ACCOUNTS!C39","v":333380},0,{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,E$2),SUMIF(CLASS!$N39:$S39,E$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,F$2),SUMIF(CLASS!$N39:$S39,F$3,CLASS!$E39:$J39))","v":333380},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,G$2),SUMIF(CLASS!$N39:$S39,G$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,H$2),SUMIF(CLASS!$N39:$S39,H$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,I$2),SUMIF(CLASS!$N39:$S39,I$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,J$2),SUMIF(CLASS!$N39:$S39,J$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,K$2),SUMIF(CLASS!$N39:$S39,K$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,L$2),SUMIF(CLASS!$N39:$S39,L$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,M$2),SUMIF(CLASS!$N39:$S39,M$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,N$2),SUMIF(CLASS!$N39:$S39,N$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,O$2),SUMIF(CLASS!$N39:$S39,O$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,P$2),SUMIF(CLASS!$N39:$S39,P$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,Q$2),SUMIF(CLASS!$N39:$S39,Q$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,R$2),SUMIF(CLASS!$N39:$S39,R$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,S$2),SUMIF(CLASS!$N39:$S39,S$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,T$2),SUMIF(CLASS!$N39:$S39,T$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,U$2),SUMIF(CLASS!$N39:$S39,U$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,V$2),SUMIF(CLASS!$N39:$S39,V$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,W$2),SUMIF(CLASS!$N39:$S39,W$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,X$2),SUMIF(CLASS!$N39:$S39,X$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,Y$2),SUMIF(CLASS!$N39:$S39,Y$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,Z$2),SUMIF(CLASS!$N39:$S39,Z$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AA$2),SUMIF(CLASS!$N39:$S39,AA$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AB$2),SUMIF(CLASS!$N39:$S39,AB$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AC$2),SUMIF(CLASS!$N39:$S39,AC$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AD$2),SUMIF(CLASS!$N39:$S39,AD$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AE$2),SUMIF(CLASS!$N39:$S39,AE$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AF$2),SUMIF(CLASS!$N39:$S39,AF$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AG$2),SUMIF(CLASS!$N39:$S39,AG$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AH$2),SUMIF(CLASS!$N39:$S39,AH$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AI$2),SUMIF(CLASS!$N39:$S39,AI$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AJ$2),SUMIF(CLASS!$N39:$S39,AJ$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AK$2),SUMIF(CLASS!$N39:$S39,AK$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AL$2),SUMIF(CLASS!$N39:$S39,AL$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AM$2),SUMIF(CLASS!$N39:$S39,AM$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AN$2),SUMIF(CLASS!$N39:$S39,AN$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AO$2),SUMIF(CLASS!$N39:$S39,AO$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AP$2),SUMIF(CLASS!$N39:$S39,AP$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AQ$2),SUMIF(CLASS!$N39:$S39,AQ$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AR$2),SUMIF(CLASS!$N39:$S39,AR$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AS$2),SUMIF(CLASS!$N39:$S39,AS$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AT$2),SUMIF(CLASS!$N39:$S39,AT$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AU$2),SUMIF(CLASS!$N39:$S39,AU$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AV$2),SUMIF(CLASS!$N39:$S39,AV$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AW$2),SUMIF(CLASS!$N39:$S39,AW$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AX$2),SUMIF(CLASS!$N39:$S39,AX$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AY$2),SUMIF(CLASS!$N39:$S39,AY$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,AZ$2),SUMIF(CLASS!$N39:$S39,AZ$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,BA$2),SUMIF(CLASS!$N39:$S39,BA$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,BB$2),SUMIF(CLASS!$N39:$S39,BB$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,BC$2),SUMIF(CLASS!$N39:$S39,BC$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,BD$2),SUMIF(CLASS!$N39:$S39,BD$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,BE$2),SUMIF(CLASS!$N39:$S39,BE$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,BF$2),SUMIF(CLASS!$N39:$S39,BF$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,BG$2),SUMIF(CLASS!$N39:$S39,BG$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,BH$2),SUMIF(CLASS!$N39:$S39,BH$3,CLASS!$E39:$J39))","v":0},{"$f":"IF(CLASS!$L39<>0,FUNCALLOC!$C39*INDEX(INDIRECT(ACCOUNTS!$U39),2,BI$2),SUMIF(CLASS!$N39:$S39,BI$3,CLASS!$E39:$J39))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL39:BQ39)","v":0},null,333380,0,0,0,0,0,{"$f":"SUM(BT39:BY39)","v":333380},null,0,0,0,0,0,0,{"$f":"SUM(CB39:CG39)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ39:CO39)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR39:CW39)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ39:DE39)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH39:DM39)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP39:DU39)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX39:EC39)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF39:EK39)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B40","v":"Sub-total"},{"$f":"SUM(C31:C39)","v":47975000},0,{"$f":"SUM(E31:E39)","v":0},37900250,0,0,0,0,10074750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS31:AS39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL31:BL39)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT31:BT39)","v":37900250},10074750,0,0,0,0,47975000,null,{"$f":"SUM(CB31:CB39)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ31:CJ39)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR31:CR39)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ31:CZ39)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH31:DH39)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP31:DP39)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX31:DX39)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF31:EF39)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN31:EN39)","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,0]
[null,{"$f":"ACCOUNTS!B42","v":"Natural Gas Local Storage"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A43","v":360},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C43","v":1705000},0,{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,E$2),SUMIF(CLASS!$N43:$S43,E$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,F$2),SUMIF(CLASS!$N43:$S43,F$3,CLASS!$E43:$J43))","v":1705000},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,G$2),SUMIF(CLASS!$N43:$S43,G$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,H$2),SUMIF(CLASS!$N43:$S43,H$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,I$2),SUMIF(CLASS!$N43:$S43,I$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,J$2),SUMIF(CLASS!$N43:$S43,J$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,K$2),SUMIF(CLASS!$N43:$S43,K$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,L$2),SUMIF(CLASS!$N43:$S43,L$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,M$2),SUMIF(CLASS!$N43:$S43,M$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,N$2),SUMIF(CLASS!$N43:$S43,N$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,O$2),SUMIF(CLASS!$N43:$S43,O$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,P$2),SUMIF(CLASS!$N43:$S43,P$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,Q$2),SUMIF(CLASS!$N43:$S43,Q$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,R$2),SUMIF(CLASS!$N43:$S43,R$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,S$2),SUMIF(CLASS!$N43:$S43,S$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,T$2),SUMIF(CLASS!$N43:$S43,T$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,U$2),SUMIF(CLASS!$N43:$S43,U$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,V$2),SUMIF(CLASS!$N43:$S43,V$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,W$2),SUMIF(CLASS!$N43:$S43,W$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,X$2),SUMIF(CLASS!$N43:$S43,X$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,Y$2),SUMIF(CLASS!$N43:$S43,Y$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,Z$2),SUMIF(CLASS!$N43:$S43,Z$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AA$2),SUMIF(CLASS!$N43:$S43,AA$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AB$2),SUMIF(CLASS!$N43:$S43,AB$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AC$2),SUMIF(CLASS!$N43:$S43,AC$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AD$2),SUMIF(CLASS!$N43:$S43,AD$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AE$2),SUMIF(CLASS!$N43:$S43,AE$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AF$2),SUMIF(CLASS!$N43:$S43,AF$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AG$2),SUMIF(CLASS!$N43:$S43,AG$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AH$2),SUMIF(CLASS!$N43:$S43,AH$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AI$2),SUMIF(CLASS!$N43:$S43,AI$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AJ$2),SUMIF(CLASS!$N43:$S43,AJ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AK$2),SUMIF(CLASS!$N43:$S43,AK$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AL$2),SUMIF(CLASS!$N43:$S43,AL$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AM$2),SUMIF(CLASS!$N43:$S43,AM$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AN$2),SUMIF(CLASS!$N43:$S43,AN$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AO$2),SUMIF(CLASS!$N43:$S43,AO$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AP$2),SUMIF(CLASS!$N43:$S43,AP$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AQ$2),SUMIF(CLASS!$N43:$S43,AQ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AR$2),SUMIF(CLASS!$N43:$S43,AR$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AS$2),SUMIF(CLASS!$N43:$S43,AS$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AT$2),SUMIF(CLASS!$N43:$S43,AT$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AU$2),SUMIF(CLASS!$N43:$S43,AU$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AV$2),SUMIF(CLASS!$N43:$S43,AV$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AW$2),SUMIF(CLASS!$N43:$S43,AW$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AX$2),SUMIF(CLASS!$N43:$S43,AX$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AY$2),SUMIF(CLASS!$N43:$S43,AY$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,AZ$2),SUMIF(CLASS!$N43:$S43,AZ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,BA$2),SUMIF(CLASS!$N43:$S43,BA$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,BB$2),SUMIF(CLASS!$N43:$S43,BB$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,BC$2),SUMIF(CLASS!$N43:$S43,BC$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,BD$2),SUMIF(CLASS!$N43:$S43,BD$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,BE$2),SUMIF(CLASS!$N43:$S43,BE$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,BF$2),SUMIF(CLASS!$N43:$S43,BF$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,BG$2),SUMIF(CLASS!$N43:$S43,BG$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,BH$2),SUMIF(CLASS!$N43:$S43,BH$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$U43),2,BI$2),SUMIF(CLASS!$N43:$S43,BI$3,CLASS!$E43:$J43))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E43:$BI43)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E43:$BI43)","v":1705000},0,0,0,0,0,1705000,null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E43:$BI43)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E43:$BI43)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E43:$BI43)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E43:$BI43)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E43:$BI43)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E43:$BI43)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E43:$BI43)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E43:$BI43)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E43:$BI43)","v":0},0,0,0,0,0,{"$f":"SUM(EN43:ES43)","v":0},0]
[{"$f":"ACCOUNTS!A44","v":361},{"$f":"ACCOUNTS!B44","v":"Structures & improvement"},{"$f":"ACCOUNTS!C44","v":4156000},0,{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,E$2),SUMIF(CLASS!$N44:$S44,E$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,F$2),SUMIF(CLASS!$N44:$S44,F$3,CLASS!$E44:$J44))","v":4156000},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,G$2),SUMIF(CLASS!$N44:$S44,G$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,H$2),SUMIF(CLASS!$N44:$S44,H$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,I$2),SUMIF(CLASS!$N44:$S44,I$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,J$2),SUMIF(CLASS!$N44:$S44,J$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,K$2),SUMIF(CLASS!$N44:$S44,K$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,L$2),SUMIF(CLASS!$N44:$S44,L$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,M$2),SUMIF(CLASS!$N44:$S44,M$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,N$2),SUMIF(CLASS!$N44:$S44,N$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,O$2),SUMIF(CLASS!$N44:$S44,O$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,P$2),SUMIF(CLASS!$N44:$S44,P$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,Q$2),SUMIF(CLASS!$N44:$S44,Q$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,R$2),SUMIF(CLASS!$N44:$S44,R$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,S$2),SUMIF(CLASS!$N44:$S44,S$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,T$2),SUMIF(CLASS!$N44:$S44,T$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,U$2),SUMIF(CLASS!$N44:$S44,U$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,V$2),SUMIF(CLASS!$N44:$S44,V$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,W$2),SUMIF(CLASS!$N44:$S44,W$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,X$2),SUMIF(CLASS!$N44:$S44,X$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,Y$2),SUMIF(CLASS!$N44:$S44,Y$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,Z$2),SUMIF(CLASS!$N44:$S44,Z$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AA$2),SUMIF(CLASS!$N44:$S44,AA$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AB$2),SUMIF(CLASS!$N44:$S44,AB$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AC$2),SUMIF(CLASS!$N44:$S44,AC$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AD$2),SUMIF(CLASS!$N44:$S44,AD$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AE$2),SUMIF(CLASS!$N44:$S44,AE$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AF$2),SUMIF(CLASS!$N44:$S44,AF$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AG$2),SUMIF(CLASS!$N44:$S44,AG$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AH$2),SUMIF(CLASS!$N44:$S44,AH$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AI$2),SUMIF(CLASS!$N44:$S44,AI$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AJ$2),SUMIF(CLASS!$N44:$S44,AJ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AK$2),SUMIF(CLASS!$N44:$S44,AK$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AL$2),SUMIF(CLASS!$N44:$S44,AL$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AM$2),SUMIF(CLASS!$N44:$S44,AM$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AN$2),SUMIF(CLASS!$N44:$S44,AN$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AO$2),SUMIF(CLASS!$N44:$S44,AO$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AP$2),SUMIF(CLASS!$N44:$S44,AP$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AQ$2),SUMIF(CLASS!$N44:$S44,AQ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AR$2),SUMIF(CLASS!$N44:$S44,AR$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AS$2),SUMIF(CLASS!$N44:$S44,AS$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AT$2),SUMIF(CLASS!$N44:$S44,AT$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AU$2),SUMIF(CLASS!$N44:$S44,AU$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AV$2),SUMIF(CLASS!$N44:$S44,AV$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AW$2),SUMIF(CLASS!$N44:$S44,AW$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AX$2),SUMIF(CLASS!$N44:$S44,AX$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AY$2),SUMIF(CLASS!$N44:$S44,AY$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,AZ$2),SUMIF(CLASS!$N44:$S44,AZ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,BA$2),SUMIF(CLASS!$N44:$S44,BA$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,BB$2),SUMIF(CLASS!$N44:$S44,BB$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,BC$2),SUMIF(CLASS!$N44:$S44,BC$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,BD$2),SUMIF(CLASS!$N44:$S44,BD$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,BE$2),SUMIF(CLASS!$N44:$S44,BE$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,BF$2),SUMIF(CLASS!$N44:$S44,BF$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,BG$2),SUMIF(CLASS!$N44:$S44,BG$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,BH$2),SUMIF(CLASS!$N44:$S44,BH$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$U44),2,BI$2),SUMIF(CLASS!$N44:$S44,BI$3,CLASS!$E44:$J44))","v":0},null,null,0,0,0,0,0,0,0,null,4156000,0,0,0,0,0,4156000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A45","v":362},{"$f":"ACCOUNTS!B45","v":"Gas Holders"},{"$f":"ACCOUNTS!C45","v":3683000},0,{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,E$2),SUMIF(CLASS!$N45:$S45,E$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,F$2),SUMIF(CLASS!$N45:$S45,F$3,CLASS!$E45:$J45))","v":3683000},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,G$2),SUMIF(CLASS!$N45:$S45,G$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,H$2),SUMIF(CLASS!$N45:$S45,H$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,I$2),SUMIF(CLASS!$N45:$S45,I$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,J$2),SUMIF(CLASS!$N45:$S45,J$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,K$2),SUMIF(CLASS!$N45:$S45,K$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,L$2),SUMIF(CLASS!$N45:$S45,L$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,M$2),SUMIF(CLASS!$N45:$S45,M$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,N$2),SUMIF(CLASS!$N45:$S45,N$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,O$2),SUMIF(CLASS!$N45:$S45,O$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,P$2),SUMIF(CLASS!$N45:$S45,P$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,Q$2),SUMIF(CLASS!$N45:$S45,Q$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,R$2),SUMIF(CLASS!$N45:$S45,R$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,S$2),SUMIF(CLASS!$N45:$S45,S$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,T$2),SUMIF(CLASS!$N45:$S45,T$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,U$2),SUMIF(CLASS!$N45:$S45,U$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,V$2),SUMIF(CLASS!$N45:$S45,V$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,W$2),SUMIF(CLASS!$N45:$S45,W$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,X$2),SUMIF(CLASS!$N45:$S45,X$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,Y$2),SUMIF(CLASS!$N45:$S45,Y$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,Z$2),SUMIF(CLASS!$N45:$S45,Z$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AA$2),SUMIF(CLASS!$N45:$S45,AA$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AB$2),SUMIF(CLASS!$N45:$S45,AB$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AC$2),SUMIF(CLASS!$N45:$S45,AC$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AD$2),SUMIF(CLASS!$N45:$S45,AD$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AE$2),SUMIF(CLASS!$N45:$S45,AE$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AF$2),SUMIF(CLASS!$N45:$S45,AF$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AG$2),SUMIF(CLASS!$N45:$S45,AG$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AH$2),SUMIF(CLASS!$N45:$S45,AH$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AI$2),SUMIF(CLASS!$N45:$S45,AI$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AJ$2),SUMIF(CLASS!$N45:$S45,AJ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AK$2),SUMIF(CLASS!$N45:$S45,AK$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AL$2),SUMIF(CLASS!$N45:$S45,AL$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AM$2),SUMIF(CLASS!$N45:$S45,AM$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AN$2),SUMIF(CLASS!$N45:$S45,AN$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AO$2),SUMIF(CLASS!$N45:$S45,AO$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AP$2),SUMIF(CLASS!$N45:$S45,AP$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AQ$2),SUMIF(CLASS!$N45:$S45,AQ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AR$2),SUMIF(CLASS!$N45:$S45,AR$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AS$2),SUMIF(CLASS!$N45:$S45,AS$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AT$2),SUMIF(CLASS!$N45:$S45,AT$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AU$2),SUMIF(CLASS!$N45:$S45,AU$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AV$2),SUMIF(CLASS!$N45:$S45,AV$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AW$2),SUMIF(CLASS!$N45:$S45,AW$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AX$2),SUMIF(CLASS!$N45:$S45,AX$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AY$2),SUMIF(CLASS!$N45:$S45,AY$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,AZ$2),SUMIF(CLASS!$N45:$S45,AZ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,BA$2),SUMIF(CLASS!$N45:$S45,BA$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,BB$2),SUMIF(CLASS!$N45:$S45,BB$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,BC$2),SUMIF(CLASS!$N45:$S45,BC$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,BD$2),SUMIF(CLASS!$N45:$S45,BD$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,BE$2),SUMIF(CLASS!$N45:$S45,BE$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,BF$2),SUMIF(CLASS!$N45:$S45,BF$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,BG$2),SUMIF(CLASS!$N45:$S45,BG$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,BH$2),SUMIF(CLASS!$N45:$S45,BH$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$U45),2,BI$2),SUMIF(CLASS!$N45:$S45,BI$3,CLASS!$E45:$J45))","v":0},null,null,0,0,0,0,0,0,0,null,3683000,0,0,0,0,0,3683000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A46","v":363},{"$f":"ACCOUNTS!B46","v":"Purification Equipment"},{"$f":"ACCOUNTS!C46","v":3984000},0,{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,E$2),SUMIF(CLASS!$N46:$S46,E$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,F$2),SUMIF(CLASS!$N46:$S46,F$3,CLASS!$E46:$J46))","v":3984000},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,G$2),SUMIF(CLASS!$N46:$S46,G$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,H$2),SUMIF(CLASS!$N46:$S46,H$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,I$2),SUMIF(CLASS!$N46:$S46,I$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,J$2),SUMIF(CLASS!$N46:$S46,J$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,K$2),SUMIF(CLASS!$N46:$S46,K$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,L$2),SUMIF(CLASS!$N46:$S46,L$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,M$2),SUMIF(CLASS!$N46:$S46,M$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,N$2),SUMIF(CLASS!$N46:$S46,N$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,O$2),SUMIF(CLASS!$N46:$S46,O$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,P$2),SUMIF(CLASS!$N46:$S46,P$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,Q$2),SUMIF(CLASS!$N46:$S46,Q$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,R$2),SUMIF(CLASS!$N46:$S46,R$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,S$2),SUMIF(CLASS!$N46:$S46,S$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,T$2),SUMIF(CLASS!$N46:$S46,T$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,U$2),SUMIF(CLASS!$N46:$S46,U$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,V$2),SUMIF(CLASS!$N46:$S46,V$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,W$2),SUMIF(CLASS!$N46:$S46,W$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,X$2),SUMIF(CLASS!$N46:$S46,X$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,Y$2),SUMIF(CLASS!$N46:$S46,Y$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,Z$2),SUMIF(CLASS!$N46:$S46,Z$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AA$2),SUMIF(CLASS!$N46:$S46,AA$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AB$2),SUMIF(CLASS!$N46:$S46,AB$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AC$2),SUMIF(CLASS!$N46:$S46,AC$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AD$2),SUMIF(CLASS!$N46:$S46,AD$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AE$2),SUMIF(CLASS!$N46:$S46,AE$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AF$2),SUMIF(CLASS!$N46:$S46,AF$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AG$2),SUMIF(CLASS!$N46:$S46,AG$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AH$2),SUMIF(CLASS!$N46:$S46,AH$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AI$2),SUMIF(CLASS!$N46:$S46,AI$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AJ$2),SUMIF(CLASS!$N46:$S46,AJ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AK$2),SUMIF(CLASS!$N46:$S46,AK$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AL$2),SUMIF(CLASS!$N46:$S46,AL$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AM$2),SUMIF(CLASS!$N46:$S46,AM$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AN$2),SUMIF(CLASS!$N46:$S46,AN$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AO$2),SUMIF(CLASS!$N46:$S46,AO$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AP$2),SUMIF(CLASS!$N46:$S46,AP$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AQ$2),SUMIF(CLASS!$N46:$S46,AQ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AR$2),SUMIF(CLASS!$N46:$S46,AR$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AS$2),SUMIF(CLASS!$N46:$S46,AS$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AT$2),SUMIF(CLASS!$N46:$S46,AT$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AU$2),SUMIF(CLASS!$N46:$S46,AU$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AV$2),SUMIF(CLASS!$N46:$S46,AV$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AW$2),SUMIF(CLASS!$N46:$S46,AW$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AX$2),SUMIF(CLASS!$N46:$S46,AX$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AY$2),SUMIF(CLASS!$N46:$S46,AY$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,AZ$2),SUMIF(CLASS!$N46:$S46,AZ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,BA$2),SUMIF(CLASS!$N46:$S46,BA$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,BB$2),SUMIF(CLASS!$N46:$S46,BB$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,BC$2),SUMIF(CLASS!$N46:$S46,BC$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,BD$2),SUMIF(CLASS!$N46:$S46,BD$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,BE$2),SUMIF(CLASS!$N46:$S46,BE$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,BF$2),SUMIF(CLASS!$N46:$S46,BF$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,BG$2),SUMIF(CLASS!$N46:$S46,BG$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,BH$2),SUMIF(CLASS!$N46:$S46,BH$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$U46),2,BI$2),SUMIF(CLASS!$N46:$S46,BI$3,CLASS!$E46:$J46))","v":0},null,null,0,0,0,0,0,0,0,null,3984000,0,0,0,0,0,3984000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A47","v":364},{"$f":"ACCOUNTS!B47","v":"Terminating & Processing"},{"$f":"ACCOUNTS!C47","v":971000},0,{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,E$2),SUMIF(CLASS!$N47:$S47,E$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,F$2),SUMIF(CLASS!$N47:$S47,F$3,CLASS!$E47:$J47))","v":971000},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,G$2),SUMIF(CLASS!$N47:$S47,G$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,H$2),SUMIF(CLASS!$N47:$S47,H$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,I$2),SUMIF(CLASS!$N47:$S47,I$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,J$2),SUMIF(CLASS!$N47:$S47,J$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,K$2),SUMIF(CLASS!$N47:$S47,K$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,L$2),SUMIF(CLASS!$N47:$S47,L$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,M$2),SUMIF(CLASS!$N47:$S47,M$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,N$2),SUMIF(CLASS!$N47:$S47,N$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,O$2),SUMIF(CLASS!$N47:$S47,O$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,P$2),SUMIF(CLASS!$N47:$S47,P$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,Q$2),SUMIF(CLASS!$N47:$S47,Q$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,R$2),SUMIF(CLASS!$N47:$S47,R$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,S$2),SUMIF(CLASS!$N47:$S47,S$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,T$2),SUMIF(CLASS!$N47:$S47,T$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,U$2),SUMIF(CLASS!$N47:$S47,U$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,V$2),SUMIF(CLASS!$N47:$S47,V$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,W$2),SUMIF(CLASS!$N47:$S47,W$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,X$2),SUMIF(CLASS!$N47:$S47,X$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,Y$2),SUMIF(CLASS!$N47:$S47,Y$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,Z$2),SUMIF(CLASS!$N47:$S47,Z$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AA$2),SUMIF(CLASS!$N47:$S47,AA$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AB$2),SUMIF(CLASS!$N47:$S47,AB$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AC$2),SUMIF(CLASS!$N47:$S47,AC$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AD$2),SUMIF(CLASS!$N47:$S47,AD$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AE$2),SUMIF(CLASS!$N47:$S47,AE$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AF$2),SUMIF(CLASS!$N47:$S47,AF$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AG$2),SUMIF(CLASS!$N47:$S47,AG$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AH$2),SUMIF(CLASS!$N47:$S47,AH$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AI$2),SUMIF(CLASS!$N47:$S47,AI$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AJ$2),SUMIF(CLASS!$N47:$S47,AJ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AK$2),SUMIF(CLASS!$N47:$S47,AK$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AL$2),SUMIF(CLASS!$N47:$S47,AL$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AM$2),SUMIF(CLASS!$N47:$S47,AM$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AN$2),SUMIF(CLASS!$N47:$S47,AN$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AO$2),SUMIF(CLASS!$N47:$S47,AO$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AP$2),SUMIF(CLASS!$N47:$S47,AP$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AQ$2),SUMIF(CLASS!$N47:$S47,AQ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AR$2),SUMIF(CLASS!$N47:$S47,AR$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AS$2),SUMIF(CLASS!$N47:$S47,AS$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AT$2),SUMIF(CLASS!$N47:$S47,AT$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AU$2),SUMIF(CLASS!$N47:$S47,AU$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AV$2),SUMIF(CLASS!$N47:$S47,AV$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AW$2),SUMIF(CLASS!$N47:$S47,AW$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AX$2),SUMIF(CLASS!$N47:$S47,AX$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AY$2),SUMIF(CLASS!$N47:$S47,AY$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,AZ$2),SUMIF(CLASS!$N47:$S47,AZ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,BA$2),SUMIF(CLASS!$N47:$S47,BA$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,BB$2),SUMIF(CLASS!$N47:$S47,BB$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,BC$2),SUMIF(CLASS!$N47:$S47,BC$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,BD$2),SUMIF(CLASS!$N47:$S47,BD$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,BE$2),SUMIF(CLASS!$N47:$S47,BE$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,BF$2),SUMIF(CLASS!$N47:$S47,BF$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,BG$2),SUMIF(CLASS!$N47:$S47,BG$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,BH$2),SUMIF(CLASS!$N47:$S47,BH$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOC!$C47*INDEX(INDIRECT(ACCOUNTS!$U47),2,BI$2),SUMIF(CLASS!$N47:$S47,BI$3,CLASS!$E47:$J47))","v":0},null,null,0,0,0,0,0,0,0,null,971000,0,0,0,0,0,971000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A48","v":"~"},{"$f":"ACCOUNTS!B48","v":"~"},{"$f":"ACCOUNTS!C48","v":0},0,{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,E$2),SUMIF(CLASS!$N48:$S48,E$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,F$2),SUMIF(CLASS!$N48:$S48,F$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,G$2),SUMIF(CLASS!$N48:$S48,G$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,H$2),SUMIF(CLASS!$N48:$S48,H$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,I$2),SUMIF(CLASS!$N48:$S48,I$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,J$2),SUMIF(CLASS!$N48:$S48,J$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,K$2),SUMIF(CLASS!$N48:$S48,K$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,L$2),SUMIF(CLASS!$N48:$S48,L$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,M$2),SUMIF(CLASS!$N48:$S48,M$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,N$2),SUMIF(CLASS!$N48:$S48,N$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,O$2),SUMIF(CLASS!$N48:$S48,O$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,P$2),SUMIF(CLASS!$N48:$S48,P$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,Q$2),SUMIF(CLASS!$N48:$S48,Q$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,R$2),SUMIF(CLASS!$N48:$S48,R$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,S$2),SUMIF(CLASS!$N48:$S48,S$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,T$2),SUMIF(CLASS!$N48:$S48,T$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,U$2),SUMIF(CLASS!$N48:$S48,U$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,V$2),SUMIF(CLASS!$N48:$S48,V$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,W$2),SUMIF(CLASS!$N48:$S48,W$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,X$2),SUMIF(CLASS!$N48:$S48,X$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,Y$2),SUMIF(CLASS!$N48:$S48,Y$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,Z$2),SUMIF(CLASS!$N48:$S48,Z$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AA$2),SUMIF(CLASS!$N48:$S48,AA$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AB$2),SUMIF(CLASS!$N48:$S48,AB$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AC$2),SUMIF(CLASS!$N48:$S48,AC$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AD$2),SUMIF(CLASS!$N48:$S48,AD$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AE$2),SUMIF(CLASS!$N48:$S48,AE$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AF$2),SUMIF(CLASS!$N48:$S48,AF$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AG$2),SUMIF(CLASS!$N48:$S48,AG$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AH$2),SUMIF(CLASS!$N48:$S48,AH$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AI$2),SUMIF(CLASS!$N48:$S48,AI$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AJ$2),SUMIF(CLASS!$N48:$S48,AJ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AK$2),SUMIF(CLASS!$N48:$S48,AK$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AL$2),SUMIF(CLASS!$N48:$S48,AL$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AM$2),SUMIF(CLASS!$N48:$S48,AM$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AN$2),SUMIF(CLASS!$N48:$S48,AN$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AO$2),SUMIF(CLASS!$N48:$S48,AO$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AP$2),SUMIF(CLASS!$N48:$S48,AP$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AQ$2),SUMIF(CLASS!$N48:$S48,AQ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AR$2),SUMIF(CLASS!$N48:$S48,AR$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AS$2),SUMIF(CLASS!$N48:$S48,AS$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AT$2),SUMIF(CLASS!$N48:$S48,AT$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AU$2),SUMIF(CLASS!$N48:$S48,AU$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AV$2),SUMIF(CLASS!$N48:$S48,AV$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AW$2),SUMIF(CLASS!$N48:$S48,AW$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AX$2),SUMIF(CLASS!$N48:$S48,AX$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AY$2),SUMIF(CLASS!$N48:$S48,AY$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,AZ$2),SUMIF(CLASS!$N48:$S48,AZ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,BA$2),SUMIF(CLASS!$N48:$S48,BA$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,BB$2),SUMIF(CLASS!$N48:$S48,BB$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,BC$2),SUMIF(CLASS!$N48:$S48,BC$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,BD$2),SUMIF(CLASS!$N48:$S48,BD$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,BE$2),SUMIF(CLASS!$N48:$S48,BE$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,BF$2),SUMIF(CLASS!$N48:$S48,BF$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,BG$2),SUMIF(CLASS!$N48:$S48,BG$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,BH$2),SUMIF(CLASS!$N48:$S48,BH$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$U48),2,BI$2),SUMIF(CLASS!$N48:$S48,BI$3,CLASS!$E48:$J48))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL48:BQ48)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT48:BY48)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB48:CG48)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ48:CO48)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR48:CW48)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ48:DE48)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH48:DM48)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP48:DU48)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX48:EC48)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF48:EK48)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B49","v":"Sub-total"},{"$f":"SUM(C43:C48)","v":14499000},0,{"$f":"SUM(E43:E48)","v":0},14499000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS43:AS48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL43:BL48)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT43:BT48)","v":14499000},0,0,0,0,0,14499000,null,{"$f":"SUM(CB43:CB48)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ43:CJ48)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR43:CR48)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ43:CZ48)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH43:DH48)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP43:DP48)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX43:DX48)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF43:EF48)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN43:EN48)","v":0},0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B51","v":"Transmission Plant"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(ET51,EL51,ED51,DV51,DN51,DF51,CX51,CP51,CH51,BZ51,BR51)-C51),1)","v":0}]
[{"$f":"ACCOUNTS!A52","v":365},{"$f":"ACCOUNTS!B52","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C52","v":0},0,{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,E$2),SUMIF(CLASS!$N52:$S52,E$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,F$2),SUMIF(CLASS!$N52:$S52,F$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,G$2),SUMIF(CLASS!$N52:$S52,G$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,H$2),SUMIF(CLASS!$N52:$S52,H$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,I$2),SUMIF(CLASS!$N52:$S52,I$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,J$2),SUMIF(CLASS!$N52:$S52,J$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,K$2),SUMIF(CLASS!$N52:$S52,K$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,L$2),SUMIF(CLASS!$N52:$S52,L$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,M$2),SUMIF(CLASS!$N52:$S52,M$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,N$2),SUMIF(CLASS!$N52:$S52,N$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,O$2),SUMIF(CLASS!$N52:$S52,O$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,P$2),SUMIF(CLASS!$N52:$S52,P$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,Q$2),SUMIF(CLASS!$N52:$S52,Q$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,R$2),SUMIF(CLASS!$N52:$S52,R$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,S$2),SUMIF(CLASS!$N52:$S52,S$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,T$2),SUMIF(CLASS!$N52:$S52,T$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,U$2),SUMIF(CLASS!$N52:$S52,U$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,V$2),SUMIF(CLASS!$N52:$S52,V$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,W$2),SUMIF(CLASS!$N52:$S52,W$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,X$2),SUMIF(CLASS!$N52:$S52,X$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,Y$2),SUMIF(CLASS!$N52:$S52,Y$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,Z$2),SUMIF(CLASS!$N52:$S52,Z$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AA$2),SUMIF(CLASS!$N52:$S52,AA$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AB$2),SUMIF(CLASS!$N52:$S52,AB$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AC$2),SUMIF(CLASS!$N52:$S52,AC$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AD$2),SUMIF(CLASS!$N52:$S52,AD$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AE$2),SUMIF(CLASS!$N52:$S52,AE$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AF$2),SUMIF(CLASS!$N52:$S52,AF$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AG$2),SUMIF(CLASS!$N52:$S52,AG$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AH$2),SUMIF(CLASS!$N52:$S52,AH$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AI$2),SUMIF(CLASS!$N52:$S52,AI$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AJ$2),SUMIF(CLASS!$N52:$S52,AJ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AK$2),SUMIF(CLASS!$N52:$S52,AK$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AL$2),SUMIF(CLASS!$N52:$S52,AL$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AM$2),SUMIF(CLASS!$N52:$S52,AM$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AN$2),SUMIF(CLASS!$N52:$S52,AN$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AO$2),SUMIF(CLASS!$N52:$S52,AO$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AP$2),SUMIF(CLASS!$N52:$S52,AP$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AQ$2),SUMIF(CLASS!$N52:$S52,AQ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AR$2),SUMIF(CLASS!$N52:$S52,AR$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AS$2),SUMIF(CLASS!$N52:$S52,AS$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AT$2),SUMIF(CLASS!$N52:$S52,AT$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AU$2),SUMIF(CLASS!$N52:$S52,AU$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AV$2),SUMIF(CLASS!$N52:$S52,AV$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AW$2),SUMIF(CLASS!$N52:$S52,AW$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AX$2),SUMIF(CLASS!$N52:$S52,AX$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AY$2),SUMIF(CLASS!$N52:$S52,AY$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,AZ$2),SUMIF(CLASS!$N52:$S52,AZ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,BA$2),SUMIF(CLASS!$N52:$S52,BA$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,BB$2),SUMIF(CLASS!$N52:$S52,BB$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,BC$2),SUMIF(CLASS!$N52:$S52,BC$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,BD$2),SUMIF(CLASS!$N52:$S52,BD$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,BE$2),SUMIF(CLASS!$N52:$S52,BE$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,BF$2),SUMIF(CLASS!$N52:$S52,BF$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,BG$2),SUMIF(CLASS!$N52:$S52,BG$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,BH$2),SUMIF(CLASS!$N52:$S52,BH$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOC!$C52*INDEX(INDIRECT(ACCOUNTS!$U52),2,BI$2),SUMIF(CLASS!$N52:$S52,BI$3,CLASS!$E52:$J52))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E52:$BI52)","v":0},0,0,0,0,0,{"$f":"SUM(BL52:BQ52)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E52:$BI52)","v":0},0,0,0,0,0,{"$f":"SUM(BT52:BY52)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E52:$BI52)","v":0},0,0,0,0,0,{"$f":"SUM(CB52:CG52)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E52:$BI52)","v":0},0,0,0,0,0,{"$f":"SUM(CJ52:CO52)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E52:$BI52)","v":0},0,0,0,0,0,{"$f":"SUM(CR52:CW52)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E52:$BI52)","v":0},0,0,0,0,0,{"$f":"SUM(CZ52:DE52)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E52:$BI52)","v":0},0,0,0,0,0,{"$f":"SUM(DH52:DM52)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E52:$BI52)","v":0},0,0,0,0,0,{"$f":"SUM(DP52:DU52)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E52:$BI52)","v":0},0,0,0,0,0,{"$f":"SUM(DX52:EC52)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E52:$BI52)","v":0},0,0,0,0,0,{"$f":"SUM(EF52:EK52)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E52:$BI52)","v":0},0,0,0,0,0,{"$f":"SUM(EN52:ES52)","v":0},0]
[{"$f":"ACCOUNTS!A53","v":366},{"$f":"ACCOUNTS!B53","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C53","v":0},0,{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,E$2),SUMIF(CLASS!$N53:$S53,E$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,F$2),SUMIF(CLASS!$N53:$S53,F$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,G$2),SUMIF(CLASS!$N53:$S53,G$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,H$2),SUMIF(CLASS!$N53:$S53,H$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,I$2),SUMIF(CLASS!$N53:$S53,I$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,J$2),SUMIF(CLASS!$N53:$S53,J$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,K$2),SUMIF(CLASS!$N53:$S53,K$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,L$2),SUMIF(CLASS!$N53:$S53,L$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,M$2),SUMIF(CLASS!$N53:$S53,M$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,N$2),SUMIF(CLASS!$N53:$S53,N$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,O$2),SUMIF(CLASS!$N53:$S53,O$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,P$2),SUMIF(CLASS!$N53:$S53,P$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,Q$2),SUMIF(CLASS!$N53:$S53,Q$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,R$2),SUMIF(CLASS!$N53:$S53,R$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,S$2),SUMIF(CLASS!$N53:$S53,S$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,T$2),SUMIF(CLASS!$N53:$S53,T$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,U$2),SUMIF(CLASS!$N53:$S53,U$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,V$2),SUMIF(CLASS!$N53:$S53,V$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,W$2),SUMIF(CLASS!$N53:$S53,W$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,X$2),SUMIF(CLASS!$N53:$S53,X$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,Y$2),SUMIF(CLASS!$N53:$S53,Y$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,Z$2),SUMIF(CLASS!$N53:$S53,Z$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AA$2),SUMIF(CLASS!$N53:$S53,AA$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AB$2),SUMIF(CLASS!$N53:$S53,AB$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AC$2),SUMIF(CLASS!$N53:$S53,AC$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AD$2),SUMIF(CLASS!$N53:$S53,AD$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AE$2),SUMIF(CLASS!$N53:$S53,AE$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AF$2),SUMIF(CLASS!$N53:$S53,AF$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AG$2),SUMIF(CLASS!$N53:$S53,AG$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AH$2),SUMIF(CLASS!$N53:$S53,AH$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AI$2),SUMIF(CLASS!$N53:$S53,AI$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AJ$2),SUMIF(CLASS!$N53:$S53,AJ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AK$2),SUMIF(CLASS!$N53:$S53,AK$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AL$2),SUMIF(CLASS!$N53:$S53,AL$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AM$2),SUMIF(CLASS!$N53:$S53,AM$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AN$2),SUMIF(CLASS!$N53:$S53,AN$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AO$2),SUMIF(CLASS!$N53:$S53,AO$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AP$2),SUMIF(CLASS!$N53:$S53,AP$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AQ$2),SUMIF(CLASS!$N53:$S53,AQ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AR$2),SUMIF(CLASS!$N53:$S53,AR$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AS$2),SUMIF(CLASS!$N53:$S53,AS$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AT$2),SUMIF(CLASS!$N53:$S53,AT$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AU$2),SUMIF(CLASS!$N53:$S53,AU$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AV$2),SUMIF(CLASS!$N53:$S53,AV$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AW$2),SUMIF(CLASS!$N53:$S53,AW$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AX$2),SUMIF(CLASS!$N53:$S53,AX$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AY$2),SUMIF(CLASS!$N53:$S53,AY$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,AZ$2),SUMIF(CLASS!$N53:$S53,AZ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,BA$2),SUMIF(CLASS!$N53:$S53,BA$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,BB$2),SUMIF(CLASS!$N53:$S53,BB$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,BC$2),SUMIF(CLASS!$N53:$S53,BC$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,BD$2),SUMIF(CLASS!$N53:$S53,BD$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,BE$2),SUMIF(CLASS!$N53:$S53,BE$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,BF$2),SUMIF(CLASS!$N53:$S53,BF$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,BG$2),SUMIF(CLASS!$N53:$S53,BG$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,BH$2),SUMIF(CLASS!$N53:$S53,BH$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOC!$C53*INDEX(INDIRECT(ACCOUNTS!$U53),2,BI$2),SUMIF(CLASS!$N53:$S53,BI$3,CLASS!$E53:$J53))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A54","v":367},{"$f":"ACCOUNTS!B54","v":"Mains"},{"$f":"ACCOUNTS!C54","v":0},0,{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,E$2),SUMIF(CLASS!$N54:$S54,E$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,F$2),SUMIF(CLASS!$N54:$S54,F$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,G$2),SUMIF(CLASS!$N54:$S54,G$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,H$2),SUMIF(CLASS!$N54:$S54,H$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,I$2),SUMIF(CLASS!$N54:$S54,I$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,J$2),SUMIF(CLASS!$N54:$S54,J$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,K$2),SUMIF(CLASS!$N54:$S54,K$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,L$2),SUMIF(CLASS!$N54:$S54,L$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,M$2),SUMIF(CLASS!$N54:$S54,M$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,N$2),SUMIF(CLASS!$N54:$S54,N$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,O$2),SUMIF(CLASS!$N54:$S54,O$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,P$2),SUMIF(CLASS!$N54:$S54,P$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,Q$2),SUMIF(CLASS!$N54:$S54,Q$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,R$2),SUMIF(CLASS!$N54:$S54,R$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,S$2),SUMIF(CLASS!$N54:$S54,S$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,T$2),SUMIF(CLASS!$N54:$S54,T$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,U$2),SUMIF(CLASS!$N54:$S54,U$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,V$2),SUMIF(CLASS!$N54:$S54,V$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,W$2),SUMIF(CLASS!$N54:$S54,W$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,X$2),SUMIF(CLASS!$N54:$S54,X$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,Y$2),SUMIF(CLASS!$N54:$S54,Y$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,Z$2),SUMIF(CLASS!$N54:$S54,Z$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AA$2),SUMIF(CLASS!$N54:$S54,AA$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AB$2),SUMIF(CLASS!$N54:$S54,AB$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AC$2),SUMIF(CLASS!$N54:$S54,AC$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AD$2),SUMIF(CLASS!$N54:$S54,AD$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AE$2),SUMIF(CLASS!$N54:$S54,AE$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AF$2),SUMIF(CLASS!$N54:$S54,AF$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AG$2),SUMIF(CLASS!$N54:$S54,AG$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AH$2),SUMIF(CLASS!$N54:$S54,AH$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AI$2),SUMIF(CLASS!$N54:$S54,AI$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AJ$2),SUMIF(CLASS!$N54:$S54,AJ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AK$2),SUMIF(CLASS!$N54:$S54,AK$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AL$2),SUMIF(CLASS!$N54:$S54,AL$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AM$2),SUMIF(CLASS!$N54:$S54,AM$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AN$2),SUMIF(CLASS!$N54:$S54,AN$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AO$2),SUMIF(CLASS!$N54:$S54,AO$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AP$2),SUMIF(CLASS!$N54:$S54,AP$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AQ$2),SUMIF(CLASS!$N54:$S54,AQ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AR$2),SUMIF(CLASS!$N54:$S54,AR$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AS$2),SUMIF(CLASS!$N54:$S54,AS$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AT$2),SUMIF(CLASS!$N54:$S54,AT$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AU$2),SUMIF(CLASS!$N54:$S54,AU$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AV$2),SUMIF(CLASS!$N54:$S54,AV$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AW$2),SUMIF(CLASS!$N54:$S54,AW$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AX$2),SUMIF(CLASS!$N54:$S54,AX$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AY$2),SUMIF(CLASS!$N54:$S54,AY$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,AZ$2),SUMIF(CLASS!$N54:$S54,AZ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,BA$2),SUMIF(CLASS!$N54:$S54,BA$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,BB$2),SUMIF(CLASS!$N54:$S54,BB$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,BC$2),SUMIF(CLASS!$N54:$S54,BC$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,BD$2),SUMIF(CLASS!$N54:$S54,BD$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,BE$2),SUMIF(CLASS!$N54:$S54,BE$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,BF$2),SUMIF(CLASS!$N54:$S54,BF$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,BG$2),SUMIF(CLASS!$N54:$S54,BG$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,BH$2),SUMIF(CLASS!$N54:$S54,BH$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOC!$C54*INDEX(INDIRECT(ACCOUNTS!$U54),2,BI$2),SUMIF(CLASS!$N54:$S54,BI$3,CLASS!$E54:$J54))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A55","v":369},{"$f":"ACCOUNTS!B55","v":"M&R Station Equipment"},{"$f":"ACCOUNTS!C55","v":0},0,{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,E$2),SUMIF(CLASS!$N55:$S55,E$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,F$2),SUMIF(CLASS!$N55:$S55,F$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,G$2),SUMIF(CLASS!$N55:$S55,G$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,H$2),SUMIF(CLASS!$N55:$S55,H$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,I$2),SUMIF(CLASS!$N55:$S55,I$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,J$2),SUMIF(CLASS!$N55:$S55,J$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,K$2),SUMIF(CLASS!$N55:$S55,K$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,L$2),SUMIF(CLASS!$N55:$S55,L$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,M$2),SUMIF(CLASS!$N55:$S55,M$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,N$2),SUMIF(CLASS!$N55:$S55,N$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,O$2),SUMIF(CLASS!$N55:$S55,O$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,P$2),SUMIF(CLASS!$N55:$S55,P$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,Q$2),SUMIF(CLASS!$N55:$S55,Q$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,R$2),SUMIF(CLASS!$N55:$S55,R$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,S$2),SUMIF(CLASS!$N55:$S55,S$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,T$2),SUMIF(CLASS!$N55:$S55,T$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,U$2),SUMIF(CLASS!$N55:$S55,U$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,V$2),SUMIF(CLASS!$N55:$S55,V$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,W$2),SUMIF(CLASS!$N55:$S55,W$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,X$2),SUMIF(CLASS!$N55:$S55,X$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,Y$2),SUMIF(CLASS!$N55:$S55,Y$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,Z$2),SUMIF(CLASS!$N55:$S55,Z$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AA$2),SUMIF(CLASS!$N55:$S55,AA$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AB$2),SUMIF(CLASS!$N55:$S55,AB$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AC$2),SUMIF(CLASS!$N55:$S55,AC$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AD$2),SUMIF(CLASS!$N55:$S55,AD$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AE$2),SUMIF(CLASS!$N55:$S55,AE$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AF$2),SUMIF(CLASS!$N55:$S55,AF$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AG$2),SUMIF(CLASS!$N55:$S55,AG$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AH$2),SUMIF(CLASS!$N55:$S55,AH$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AI$2),SUMIF(CLASS!$N55:$S55,AI$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AJ$2),SUMIF(CLASS!$N55:$S55,AJ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AK$2),SUMIF(CLASS!$N55:$S55,AK$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AL$2),SUMIF(CLASS!$N55:$S55,AL$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AM$2),SUMIF(CLASS!$N55:$S55,AM$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AN$2),SUMIF(CLASS!$N55:$S55,AN$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AO$2),SUMIF(CLASS!$N55:$S55,AO$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AP$2),SUMIF(CLASS!$N55:$S55,AP$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AQ$2),SUMIF(CLASS!$N55:$S55,AQ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AR$2),SUMIF(CLASS!$N55:$S55,AR$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AS$2),SUMIF(CLASS!$N55:$S55,AS$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AT$2),SUMIF(CLASS!$N55:$S55,AT$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AU$2),SUMIF(CLASS!$N55:$S55,AU$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AV$2),SUMIF(CLASS!$N55:$S55,AV$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AW$2),SUMIF(CLASS!$N55:$S55,AW$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AX$2),SUMIF(CLASS!$N55:$S55,AX$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AY$2),SUMIF(CLASS!$N55:$S55,AY$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,AZ$2),SUMIF(CLASS!$N55:$S55,AZ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,BA$2),SUMIF(CLASS!$N55:$S55,BA$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,BB$2),SUMIF(CLASS!$N55:$S55,BB$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,BC$2),SUMIF(CLASS!$N55:$S55,BC$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,BD$2),SUMIF(CLASS!$N55:$S55,BD$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,BE$2),SUMIF(CLASS!$N55:$S55,BE$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,BF$2),SUMIF(CLASS!$N55:$S55,BF$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,BG$2),SUMIF(CLASS!$N55:$S55,BG$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,BH$2),SUMIF(CLASS!$N55:$S55,BH$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOC!$C55*INDEX(INDIRECT(ACCOUNTS!$U55),2,BI$2),SUMIF(CLASS!$N55:$S55,BI$3,CLASS!$E55:$J55))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A56","v":372},{"$f":"ACCOUNTS!B56","v":"Easements"},{"$f":"ACCOUNTS!C56","v":0},0,{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,E$2),SUMIF(CLASS!$N56:$S56,E$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,F$2),SUMIF(CLASS!$N56:$S56,F$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,G$2),SUMIF(CLASS!$N56:$S56,G$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,H$2),SUMIF(CLASS!$N56:$S56,H$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,I$2),SUMIF(CLASS!$N56:$S56,I$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,J$2),SUMIF(CLASS!$N56:$S56,J$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,K$2),SUMIF(CLASS!$N56:$S56,K$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,L$2),SUMIF(CLASS!$N56:$S56,L$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,M$2),SUMIF(CLASS!$N56:$S56,M$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,N$2),SUMIF(CLASS!$N56:$S56,N$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,O$2),SUMIF(CLASS!$N56:$S56,O$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,P$2),SUMIF(CLASS!$N56:$S56,P$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,Q$2),SUMIF(CLASS!$N56:$S56,Q$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,R$2),SUMIF(CLASS!$N56:$S56,R$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,S$2),SUMIF(CLASS!$N56:$S56,S$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,T$2),SUMIF(CLASS!$N56:$S56,T$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,U$2),SUMIF(CLASS!$N56:$S56,U$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,V$2),SUMIF(CLASS!$N56:$S56,V$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,W$2),SUMIF(CLASS!$N56:$S56,W$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,X$2),SUMIF(CLASS!$N56:$S56,X$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,Y$2),SUMIF(CLASS!$N56:$S56,Y$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,Z$2),SUMIF(CLASS!$N56:$S56,Z$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AA$2),SUMIF(CLASS!$N56:$S56,AA$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AB$2),SUMIF(CLASS!$N56:$S56,AB$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AC$2),SUMIF(CLASS!$N56:$S56,AC$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AD$2),SUMIF(CLASS!$N56:$S56,AD$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AE$2),SUMIF(CLASS!$N56:$S56,AE$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AF$2),SUMIF(CLASS!$N56:$S56,AF$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AG$2),SUMIF(CLASS!$N56:$S56,AG$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AH$2),SUMIF(CLASS!$N56:$S56,AH$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AI$2),SUMIF(CLASS!$N56:$S56,AI$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AJ$2),SUMIF(CLASS!$N56:$S56,AJ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AK$2),SUMIF(CLASS!$N56:$S56,AK$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AL$2),SUMIF(CLASS!$N56:$S56,AL$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AM$2),SUMIF(CLASS!$N56:$S56,AM$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AN$2),SUMIF(CLASS!$N56:$S56,AN$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AO$2),SUMIF(CLASS!$N56:$S56,AO$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AP$2),SUMIF(CLASS!$N56:$S56,AP$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AQ$2),SUMIF(CLASS!$N56:$S56,AQ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AR$2),SUMIF(CLASS!$N56:$S56,AR$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AS$2),SUMIF(CLASS!$N56:$S56,AS$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AT$2),SUMIF(CLASS!$N56:$S56,AT$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AU$2),SUMIF(CLASS!$N56:$S56,AU$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AV$2),SUMIF(CLASS!$N56:$S56,AV$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AW$2),SUMIF(CLASS!$N56:$S56,AW$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AX$2),SUMIF(CLASS!$N56:$S56,AX$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AY$2),SUMIF(CLASS!$N56:$S56,AY$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,AZ$2),SUMIF(CLASS!$N56:$S56,AZ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,BA$2),SUMIF(CLASS!$N56:$S56,BA$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,BB$2),SUMIF(CLASS!$N56:$S56,BB$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,BC$2),SUMIF(CLASS!$N56:$S56,BC$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,BD$2),SUMIF(CLASS!$N56:$S56,BD$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,BE$2),SUMIF(CLASS!$N56:$S56,BE$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,BF$2),SUMIF(CLASS!$N56:$S56,BF$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,BG$2),SUMIF(CLASS!$N56:$S56,BG$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,BH$2),SUMIF(CLASS!$N56:$S56,BH$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOC!$C56*INDEX(INDIRECT(ACCOUNTS!$U56),2,BI$2),SUMIF(CLASS!$N56:$S56,BI$3,CLASS!$E56:$J56))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A57","v":"~"},{"$f":"ACCOUNTS!B57","v":"~"},{"$f":"ACCOUNTS!C57","v":0},0,{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,E$2),SUMIF(CLASS!$N57:$S57,E$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,F$2),SUMIF(CLASS!$N57:$S57,F$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,G$2),SUMIF(CLASS!$N57:$S57,G$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,H$2),SUMIF(CLASS!$N57:$S57,H$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,I$2),SUMIF(CLASS!$N57:$S57,I$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,J$2),SUMIF(CLASS!$N57:$S57,J$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,K$2),SUMIF(CLASS!$N57:$S57,K$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,L$2),SUMIF(CLASS!$N57:$S57,L$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,M$2),SUMIF(CLASS!$N57:$S57,M$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,N$2),SUMIF(CLASS!$N57:$S57,N$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,O$2),SUMIF(CLASS!$N57:$S57,O$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,P$2),SUMIF(CLASS!$N57:$S57,P$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,Q$2),SUMIF(CLASS!$N57:$S57,Q$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,R$2),SUMIF(CLASS!$N57:$S57,R$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,S$2),SUMIF(CLASS!$N57:$S57,S$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,T$2),SUMIF(CLASS!$N57:$S57,T$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,U$2),SUMIF(CLASS!$N57:$S57,U$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,V$2),SUMIF(CLASS!$N57:$S57,V$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,W$2),SUMIF(CLASS!$N57:$S57,W$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,X$2),SUMIF(CLASS!$N57:$S57,X$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,Y$2),SUMIF(CLASS!$N57:$S57,Y$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,Z$2),SUMIF(CLASS!$N57:$S57,Z$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AA$2),SUMIF(CLASS!$N57:$S57,AA$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AB$2),SUMIF(CLASS!$N57:$S57,AB$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AC$2),SUMIF(CLASS!$N57:$S57,AC$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AD$2),SUMIF(CLASS!$N57:$S57,AD$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AE$2),SUMIF(CLASS!$N57:$S57,AE$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AF$2),SUMIF(CLASS!$N57:$S57,AF$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AG$2),SUMIF(CLASS!$N57:$S57,AG$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AH$2),SUMIF(CLASS!$N57:$S57,AH$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AI$2),SUMIF(CLASS!$N57:$S57,AI$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AJ$2),SUMIF(CLASS!$N57:$S57,AJ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AK$2),SUMIF(CLASS!$N57:$S57,AK$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AL$2),SUMIF(CLASS!$N57:$S57,AL$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AM$2),SUMIF(CLASS!$N57:$S57,AM$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AN$2),SUMIF(CLASS!$N57:$S57,AN$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AO$2),SUMIF(CLASS!$N57:$S57,AO$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AP$2),SUMIF(CLASS!$N57:$S57,AP$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AQ$2),SUMIF(CLASS!$N57:$S57,AQ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AR$2),SUMIF(CLASS!$N57:$S57,AR$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AS$2),SUMIF(CLASS!$N57:$S57,AS$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AT$2),SUMIF(CLASS!$N57:$S57,AT$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AU$2),SUMIF(CLASS!$N57:$S57,AU$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AV$2),SUMIF(CLASS!$N57:$S57,AV$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AW$2),SUMIF(CLASS!$N57:$S57,AW$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AX$2),SUMIF(CLASS!$N57:$S57,AX$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AY$2),SUMIF(CLASS!$N57:$S57,AY$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,AZ$2),SUMIF(CLASS!$N57:$S57,AZ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,BA$2),SUMIF(CLASS!$N57:$S57,BA$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,BB$2),SUMIF(CLASS!$N57:$S57,BB$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,BC$2),SUMIF(CLASS!$N57:$S57,BC$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,BD$2),SUMIF(CLASS!$N57:$S57,BD$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,BE$2),SUMIF(CLASS!$N57:$S57,BE$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,BF$2),SUMIF(CLASS!$N57:$S57,BF$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,BG$2),SUMIF(CLASS!$N57:$S57,BG$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,BH$2),SUMIF(CLASS!$N57:$S57,BH$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOC!$C57*INDEX(INDIRECT(ACCOUNTS!$U57),2,BI$2),SUMIF(CLASS!$N57:$S57,BI$3,CLASS!$E57:$J57))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A58","v":"~"},{"$f":"ACCOUNTS!B58","v":"~"},{"$f":"ACCOUNTS!C58","v":0},0,{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,E$2),SUMIF(CLASS!$N58:$S58,E$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,F$2),SUMIF(CLASS!$N58:$S58,F$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,G$2),SUMIF(CLASS!$N58:$S58,G$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,H$2),SUMIF(CLASS!$N58:$S58,H$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,I$2),SUMIF(CLASS!$N58:$S58,I$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,J$2),SUMIF(CLASS!$N58:$S58,J$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,K$2),SUMIF(CLASS!$N58:$S58,K$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,L$2),SUMIF(CLASS!$N58:$S58,L$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,M$2),SUMIF(CLASS!$N58:$S58,M$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,N$2),SUMIF(CLASS!$N58:$S58,N$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,O$2),SUMIF(CLASS!$N58:$S58,O$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,P$2),SUMIF(CLASS!$N58:$S58,P$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,Q$2),SUMIF(CLASS!$N58:$S58,Q$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,R$2),SUMIF(CLASS!$N58:$S58,R$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,S$2),SUMIF(CLASS!$N58:$S58,S$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,T$2),SUMIF(CLASS!$N58:$S58,T$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,U$2),SUMIF(CLASS!$N58:$S58,U$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,V$2),SUMIF(CLASS!$N58:$S58,V$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,W$2),SUMIF(CLASS!$N58:$S58,W$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,X$2),SUMIF(CLASS!$N58:$S58,X$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,Y$2),SUMIF(CLASS!$N58:$S58,Y$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,Z$2),SUMIF(CLASS!$N58:$S58,Z$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AA$2),SUMIF(CLASS!$N58:$S58,AA$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AB$2),SUMIF(CLASS!$N58:$S58,AB$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AC$2),SUMIF(CLASS!$N58:$S58,AC$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AD$2),SUMIF(CLASS!$N58:$S58,AD$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AE$2),SUMIF(CLASS!$N58:$S58,AE$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AF$2),SUMIF(CLASS!$N58:$S58,AF$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AG$2),SUMIF(CLASS!$N58:$S58,AG$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AH$2),SUMIF(CLASS!$N58:$S58,AH$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AI$2),SUMIF(CLASS!$N58:$S58,AI$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AJ$2),SUMIF(CLASS!$N58:$S58,AJ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AK$2),SUMIF(CLASS!$N58:$S58,AK$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AL$2),SUMIF(CLASS!$N58:$S58,AL$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AM$2),SUMIF(CLASS!$N58:$S58,AM$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AN$2),SUMIF(CLASS!$N58:$S58,AN$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AO$2),SUMIF(CLASS!$N58:$S58,AO$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AP$2),SUMIF(CLASS!$N58:$S58,AP$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AQ$2),SUMIF(CLASS!$N58:$S58,AQ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AR$2),SUMIF(CLASS!$N58:$S58,AR$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AS$2),SUMIF(CLASS!$N58:$S58,AS$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AT$2),SUMIF(CLASS!$N58:$S58,AT$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AU$2),SUMIF(CLASS!$N58:$S58,AU$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AV$2),SUMIF(CLASS!$N58:$S58,AV$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AW$2),SUMIF(CLASS!$N58:$S58,AW$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AX$2),SUMIF(CLASS!$N58:$S58,AX$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AY$2),SUMIF(CLASS!$N58:$S58,AY$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,AZ$2),SUMIF(CLASS!$N58:$S58,AZ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,BA$2),SUMIF(CLASS!$N58:$S58,BA$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,BB$2),SUMIF(CLASS!$N58:$S58,BB$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,BC$2),SUMIF(CLASS!$N58:$S58,BC$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,BD$2),SUMIF(CLASS!$N58:$S58,BD$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,BE$2),SUMIF(CLASS!$N58:$S58,BE$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,BF$2),SUMIF(CLASS!$N58:$S58,BF$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,BG$2),SUMIF(CLASS!$N58:$S58,BG$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,BH$2),SUMIF(CLASS!$N58:$S58,BH$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOC!$C58*INDEX(INDIRECT(ACCOUNTS!$U58),2,BI$2),SUMIF(CLASS!$N58:$S58,BI$3,CLASS!$E58:$J58))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A59","v":"~"},{"$f":"ACCOUNTS!B59","v":"~"},{"$f":"ACCOUNTS!C59","v":0},0,{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,E$2),SUMIF(CLASS!$N59:$S59,E$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,F$2),SUMIF(CLASS!$N59:$S59,F$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,G$2),SUMIF(CLASS!$N59:$S59,G$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,H$2),SUMIF(CLASS!$N59:$S59,H$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,I$2),SUMIF(CLASS!$N59:$S59,I$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,J$2),SUMIF(CLASS!$N59:$S59,J$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,K$2),SUMIF(CLASS!$N59:$S59,K$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,L$2),SUMIF(CLASS!$N59:$S59,L$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,M$2),SUMIF(CLASS!$N59:$S59,M$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,N$2),SUMIF(CLASS!$N59:$S59,N$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,O$2),SUMIF(CLASS!$N59:$S59,O$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,P$2),SUMIF(CLASS!$N59:$S59,P$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,Q$2),SUMIF(CLASS!$N59:$S59,Q$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,R$2),SUMIF(CLASS!$N59:$S59,R$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,S$2),SUMIF(CLASS!$N59:$S59,S$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,T$2),SUMIF(CLASS!$N59:$S59,T$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,U$2),SUMIF(CLASS!$N59:$S59,U$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,V$2),SUMIF(CLASS!$N59:$S59,V$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,W$2),SUMIF(CLASS!$N59:$S59,W$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,X$2),SUMIF(CLASS!$N59:$S59,X$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,Y$2),SUMIF(CLASS!$N59:$S59,Y$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,Z$2),SUMIF(CLASS!$N59:$S59,Z$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AA$2),SUMIF(CLASS!$N59:$S59,AA$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AB$2),SUMIF(CLASS!$N59:$S59,AB$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AC$2),SUMIF(CLASS!$N59:$S59,AC$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AD$2),SUMIF(CLASS!$N59:$S59,AD$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AE$2),SUMIF(CLASS!$N59:$S59,AE$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AF$2),SUMIF(CLASS!$N59:$S59,AF$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AG$2),SUMIF(CLASS!$N59:$S59,AG$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AH$2),SUMIF(CLASS!$N59:$S59,AH$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AI$2),SUMIF(CLASS!$N59:$S59,AI$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AJ$2),SUMIF(CLASS!$N59:$S59,AJ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AK$2),SUMIF(CLASS!$N59:$S59,AK$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AL$2),SUMIF(CLASS!$N59:$S59,AL$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AM$2),SUMIF(CLASS!$N59:$S59,AM$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AN$2),SUMIF(CLASS!$N59:$S59,AN$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AO$2),SUMIF(CLASS!$N59:$S59,AO$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AP$2),SUMIF(CLASS!$N59:$S59,AP$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AQ$2),SUMIF(CLASS!$N59:$S59,AQ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AR$2),SUMIF(CLASS!$N59:$S59,AR$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AS$2),SUMIF(CLASS!$N59:$S59,AS$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AT$2),SUMIF(CLASS!$N59:$S59,AT$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AU$2),SUMIF(CLASS!$N59:$S59,AU$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AV$2),SUMIF(CLASS!$N59:$S59,AV$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AW$2),SUMIF(CLASS!$N59:$S59,AW$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AX$2),SUMIF(CLASS!$N59:$S59,AX$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AY$2),SUMIF(CLASS!$N59:$S59,AY$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,AZ$2),SUMIF(CLASS!$N59:$S59,AZ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,BA$2),SUMIF(CLASS!$N59:$S59,BA$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,BB$2),SUMIF(CLASS!$N59:$S59,BB$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,BC$2),SUMIF(CLASS!$N59:$S59,BC$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,BD$2),SUMIF(CLASS!$N59:$S59,BD$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,BE$2),SUMIF(CLASS!$N59:$S59,BE$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,BF$2),SUMIF(CLASS!$N59:$S59,BF$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,BG$2),SUMIF(CLASS!$N59:$S59,BG$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,BH$2),SUMIF(CLASS!$N59:$S59,BH$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOC!$C59*INDEX(INDIRECT(ACCOUNTS!$U59),2,BI$2),SUMIF(CLASS!$N59:$S59,BI$3,CLASS!$E59:$J59))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B60","v":"Sub-total"},{"$f":"SUM(C52:C59)","v":0},0,{"$f":"SUM(E52:E59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK52:AK59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL52:BL59)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT52:BT59)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB52:CB59)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ52:CJ59)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR52:CR59)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ52:CZ59)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH52:DH59)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP52:DP59)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX52:DX59)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF52:EF59)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN52:EN59)","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,0]
[null,{"$f":"ACCOUNTS!B62","v":"Distribution Plant"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A63","v":373},{"$f":"ACCOUNTS!B63","v":"Easements"},{"$f":"ACCOUNTS!C63","v":0},0,{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,E$2),SUMIF(CLASS!$N63:$S63,E$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,F$2),SUMIF(CLASS!$N63:$S63,F$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,G$2),SUMIF(CLASS!$N63:$S63,G$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,H$2),SUMIF(CLASS!$N63:$S63,H$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,I$2),SUMIF(CLASS!$N63:$S63,I$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,J$2),SUMIF(CLASS!$N63:$S63,J$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,K$2),SUMIF(CLASS!$N63:$S63,K$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,L$2),SUMIF(CLASS!$N63:$S63,L$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,M$2),SUMIF(CLASS!$N63:$S63,M$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,N$2),SUMIF(CLASS!$N63:$S63,N$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,O$2),SUMIF(CLASS!$N63:$S63,O$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,P$2),SUMIF(CLASS!$N63:$S63,P$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,Q$2),SUMIF(CLASS!$N63:$S63,Q$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,R$2),SUMIF(CLASS!$N63:$S63,R$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,S$2),SUMIF(CLASS!$N63:$S63,S$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,T$2),SUMIF(CLASS!$N63:$S63,T$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,U$2),SUMIF(CLASS!$N63:$S63,U$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,V$2),SUMIF(CLASS!$N63:$S63,V$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,W$2),SUMIF(CLASS!$N63:$S63,W$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,X$2),SUMIF(CLASS!$N63:$S63,X$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,Y$2),SUMIF(CLASS!$N63:$S63,Y$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,Z$2),SUMIF(CLASS!$N63:$S63,Z$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AA$2),SUMIF(CLASS!$N63:$S63,AA$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AB$2),SUMIF(CLASS!$N63:$S63,AB$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AC$2),SUMIF(CLASS!$N63:$S63,AC$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AD$2),SUMIF(CLASS!$N63:$S63,AD$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AE$2),SUMIF(CLASS!$N63:$S63,AE$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AF$2),SUMIF(CLASS!$N63:$S63,AF$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AG$2),SUMIF(CLASS!$N63:$S63,AG$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AH$2),SUMIF(CLASS!$N63:$S63,AH$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AI$2),SUMIF(CLASS!$N63:$S63,AI$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AJ$2),SUMIF(CLASS!$N63:$S63,AJ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AK$2),SUMIF(CLASS!$N63:$S63,AK$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AL$2),SUMIF(CLASS!$N63:$S63,AL$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AM$2),SUMIF(CLASS!$N63:$S63,AM$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AN$2),SUMIF(CLASS!$N63:$S63,AN$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AO$2),SUMIF(CLASS!$N63:$S63,AO$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AP$2),SUMIF(CLASS!$N63:$S63,AP$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AQ$2),SUMIF(CLASS!$N63:$S63,AQ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AR$2),SUMIF(CLASS!$N63:$S63,AR$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AS$2),SUMIF(CLASS!$N63:$S63,AS$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AT$2),SUMIF(CLASS!$N63:$S63,AT$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AU$2),SUMIF(CLASS!$N63:$S63,AU$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AV$2),SUMIF(CLASS!$N63:$S63,AV$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AW$2),SUMIF(CLASS!$N63:$S63,AW$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AX$2),SUMIF(CLASS!$N63:$S63,AX$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AY$2),SUMIF(CLASS!$N63:$S63,AY$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,AZ$2),SUMIF(CLASS!$N63:$S63,AZ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,BA$2),SUMIF(CLASS!$N63:$S63,BA$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,BB$2),SUMIF(CLASS!$N63:$S63,BB$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,BC$2),SUMIF(CLASS!$N63:$S63,BC$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,BD$2),SUMIF(CLASS!$N63:$S63,BD$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,BE$2),SUMIF(CLASS!$N63:$S63,BE$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,BF$2),SUMIF(CLASS!$N63:$S63,BF$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,BG$2),SUMIF(CLASS!$N63:$S63,BG$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,BH$2),SUMIF(CLASS!$N63:$S63,BH$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOC!$C63*INDEX(INDIRECT(ACCOUNTS!$U63),2,BI$2),SUMIF(CLASS!$N63:$S63,BI$3,CLASS!$E63:$J63))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E63:$BI63)","v":0},0,0,0,0,0,{"$f":"SUM(BL63:BQ63)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E63:$BI63)","v":0},0,0,0,0,0,{"$f":"SUM(BT63:BY63)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E63:$BI63)","v":0},0,0,0,0,0,{"$f":"SUM(CB63:CG63)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E63:$BI63)","v":0},0,0,0,0,0,{"$f":"SUM(CJ63:CO63)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E63:$BI63)","v":0},0,0,0,0,0,{"$f":"SUM(CR63:CW63)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E63:$BI63)","v":0},0,0,0,0,0,{"$f":"SUM(CZ63:DE63)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E63:$BI63)","v":0},0,0,0,0,0,{"$f":"SUM(DH63:DM63)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E63:$BI63)","v":0},0,0,0,0,0,{"$f":"SUM(DP63:DU63)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E63:$BI63)","v":0},0,0,0,0,0,{"$f":"SUM(DX63:EC63)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E63:$BI63)","v":0},0,0,0,0,0,{"$f":"SUM(EF63:EK63)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E63:$BI63)","v":0},0,0,0,0,0,{"$f":"SUM(EN63:ES63)","v":0},0]
[{"$f":"ACCOUNTS!A64","v":374},{"$f":"ACCOUNTS!B64","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C64","v":24123000},0,{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,E$2),SUMIF(CLASS!$N64:$S64,E$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,F$2),SUMIF(CLASS!$N64:$S64,F$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,G$2),SUMIF(CLASS!$N64:$S64,G$3,CLASS!$E64:$J64))","v":8591850.9788133688},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,H$2),SUMIF(CLASS!$N64:$S64,H$3,CLASS!$E64:$J64))","v":549766.61482208443},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,I$2),SUMIF(CLASS!$N64:$S64,I$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,J$2),SUMIF(CLASS!$N64:$S64,J$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,K$2),SUMIF(CLASS!$N64:$S64,K$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,L$2),SUMIF(CLASS!$N64:$S64,L$3,CLASS!$E64:$J64))","v":4083521.121822658},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,M$2),SUMIF(CLASS!$N64:$S64,M$3,CLASS!$E64:$J64))","v":261292.19294361884},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,N$2),SUMIF(CLASS!$N64:$S64,N$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,O$2),SUMIF(CLASS!$N64:$S64,O$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,P$2),SUMIF(CLASS!$N64:$S64,P$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,Q$2),SUMIF(CLASS!$N64:$S64,Q$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,R$2),SUMIF(CLASS!$N64:$S64,R$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,S$2),SUMIF(CLASS!$N64:$S64,S$3,CLASS!$E64:$J64))","v":7434387.5407986483},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,T$2),SUMIF(CLASS!$N64:$S64,T$3,CLASS!$E64:$J64))","v":71007.042862927585},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,U$2),SUMIF(CLASS!$N64:$S64,U$3,CLASS!$E64:$J64))","v":1486211.3806778297},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,V$2),SUMIF(CLASS!$N64:$S64,V$3,CLASS!$E64:$J64))","v":1166468.033609041},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,W$2),SUMIF(CLASS!$N64:$S64,W$3,CLASS!$E64:$J64))","v":277364.40176525986},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,X$2),SUMIF(CLASS!$N64:$S64,X$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,Y$2),SUMIF(CLASS!$N64:$S64,Y$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,Z$2),SUMIF(CLASS!$N64:$S64,Z$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AA$2),SUMIF(CLASS!$N64:$S64,AA$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AB$2),SUMIF(CLASS!$N64:$S64,AB$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AC$2),SUMIF(CLASS!$N64:$S64,AC$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AD$2),SUMIF(CLASS!$N64:$S64,AD$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AE$2),SUMIF(CLASS!$N64:$S64,AE$3,CLASS!$E64:$J64))","v":201130.69188456601},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AF$2),SUMIF(CLASS!$N64:$S64,AF$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AG$2),SUMIF(CLASS!$N64:$S64,AG$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AH$2),SUMIF(CLASS!$N64:$S64,AH$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AI$2),SUMIF(CLASS!$N64:$S64,AI$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AJ$2),SUMIF(CLASS!$N64:$S64,AJ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AK$2),SUMIF(CLASS!$N64:$S64,AK$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AL$2),SUMIF(CLASS!$N64:$S64,AL$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AM$2),SUMIF(CLASS!$N64:$S64,AM$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AN$2),SUMIF(CLASS!$N64:$S64,AN$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AO$2),SUMIF(CLASS!$N64:$S64,AO$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AP$2),SUMIF(CLASS!$N64:$S64,AP$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AQ$2),SUMIF(CLASS!$N64:$S64,AQ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AR$2),SUMIF(CLASS!$N64:$S64,AR$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AS$2),SUMIF(CLASS!$N64:$S64,AS$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AT$2),SUMIF(CLASS!$N64:$S64,AT$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AU$2),SUMIF(CLASS!$N64:$S64,AU$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AV$2),SUMIF(CLASS!$N64:$S64,AV$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AW$2),SUMIF(CLASS!$N64:$S64,AW$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AX$2),SUMIF(CLASS!$N64:$S64,AX$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AY$2),SUMIF(CLASS!$N64:$S64,AY$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,AZ$2),SUMIF(CLASS!$N64:$S64,AZ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,BA$2),SUMIF(CLASS!$N64:$S64,BA$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,BB$2),SUMIF(CLASS!$N64:$S64,BB$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,BC$2),SUMIF(CLASS!$N64:$S64,BC$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,BD$2),SUMIF(CLASS!$N64:$S64,BD$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,BE$2),SUMIF(CLASS!$N64:$S64,BE$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,BF$2),SUMIF(CLASS!$N64:$S64,BF$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,BG$2),SUMIF(CLASS!$N64:$S64,BG$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,BH$2),SUMIF(CLASS!$N64:$S64,BH$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOC!$C64*INDEX(INDIRECT(ACCOUNTS!$U64),2,BI$2),SUMIF(CLASS!$N64:$S64,BI$3,CLASS!$E64:$J64))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL64:BQ64)","v":0},null,0,0,0,201130.69188456601,0,0,{"$f":"SUM(BT64:BY64)","v":201130.69188456601},null,0,0,0,0,0,0,{"$f":"SUM(CB64:CG64)","v":0},null,9141617.5936354529,4344813.3147662766,10435438.399713704,0,0,0,{"$f":"SUM(CJ64:CO64)","v":23921869.308115434},null,0,0,0,0,0,0,{"$f":"SUM(CR64:CW64)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ64:DE64)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH64:DM64)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP64:DU64)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX64:EC64)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF64:EK64)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A65","v":375},{"$f":"ACCOUNTS!B65","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C65","v":45726445.390000001},0,{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,E$2),SUMIF(CLASS!$N65:$S65,E$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,F$2),SUMIF(CLASS!$N65:$S65,F$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,G$2),SUMIF(CLASS!$N65:$S65,G$3,CLASS!$E65:$J65))","v":16286316.153949656},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,H$2),SUMIF(CLASS!$N65:$S65,H$3,CLASS!$E65:$J65))","v":1042112.2202838457},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,I$2),SUMIF(CLASS!$N65:$S65,I$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,J$2),SUMIF(CLASS!$N65:$S65,J$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,K$2),SUMIF(CLASS!$N65:$S65,K$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,L$2),SUMIF(CLASS!$N65:$S65,L$3,CLASS!$E65:$J65))","v":7740534.1614200277},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,M$2),SUMIF(CLASS!$N65:$S65,M$3,CLASS!$E65:$J65))","v":495293.42086265102},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,N$2),SUMIF(CLASS!$N65:$S65,N$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,O$2),SUMIF(CLASS!$N65:$S65,O$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,P$2),SUMIF(CLASS!$N65:$S65,P$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,Q$2),SUMIF(CLASS!$N65:$S65,Q$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,R$2),SUMIF(CLASS!$N65:$S65,R$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,S$2),SUMIF(CLASS!$N65:$S65,S$3,CLASS!$E65:$J65))","v":14092281.884194577},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,T$2),SUMIF(CLASS!$N65:$S65,T$3,CLASS!$E65:$J65))","v":134597.67308282747},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,U$2),SUMIF(CLASS!$N65:$S65,U$3,CLASS!$E65:$J65))","v":2817193.696329697},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,V$2),SUMIF(CLASS!$N65:$S65,V$3,CLASS!$E65:$J65))","v":2211102.9655517344},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,W$2),SUMIF(CLASS!$N65:$S65,W$3,CLASS!$E65:$J65))","v":525759.15808353748},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,X$2),SUMIF(CLASS!$N65:$S65,X$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,Y$2),SUMIF(CLASS!$N65:$S65,Y$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,Z$2),SUMIF(CLASS!$N65:$S65,Z$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AA$2),SUMIF(CLASS!$N65:$S65,AA$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AB$2),SUMIF(CLASS!$N65:$S65,AB$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AC$2),SUMIF(CLASS!$N65:$S65,AC$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AD$2),SUMIF(CLASS!$N65:$S65,AD$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AE$2),SUMIF(CLASS!$N65:$S65,AE$3,CLASS!$E65:$J65))","v":381254.05624145106},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AF$2),SUMIF(CLASS!$N65:$S65,AF$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AG$2),SUMIF(CLASS!$N65:$S65,AG$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AH$2),SUMIF(CLASS!$N65:$S65,AH$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AI$2),SUMIF(CLASS!$N65:$S65,AI$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AJ$2),SUMIF(CLASS!$N65:$S65,AJ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AK$2),SUMIF(CLASS!$N65:$S65,AK$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AL$2),SUMIF(CLASS!$N65:$S65,AL$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AM$2),SUMIF(CLASS!$N65:$S65,AM$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AN$2),SUMIF(CLASS!$N65:$S65,AN$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AO$2),SUMIF(CLASS!$N65:$S65,AO$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AP$2),SUMIF(CLASS!$N65:$S65,AP$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AQ$2),SUMIF(CLASS!$N65:$S65,AQ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AR$2),SUMIF(CLASS!$N65:$S65,AR$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AS$2),SUMIF(CLASS!$N65:$S65,AS$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AT$2),SUMIF(CLASS!$N65:$S65,AT$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AU$2),SUMIF(CLASS!$N65:$S65,AU$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AV$2),SUMIF(CLASS!$N65:$S65,AV$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AW$2),SUMIF(CLASS!$N65:$S65,AW$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AX$2),SUMIF(CLASS!$N65:$S65,AX$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AY$2),SUMIF(CLASS!$N65:$S65,AY$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,AZ$2),SUMIF(CLASS!$N65:$S65,AZ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,BA$2),SUMIF(CLASS!$N65:$S65,BA$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,BB$2),SUMIF(CLASS!$N65:$S65,BB$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,BC$2),SUMIF(CLASS!$N65:$S65,BC$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,BD$2),SUMIF(CLASS!$N65:$S65,BD$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,BE$2),SUMIF(CLASS!$N65:$S65,BE$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,BF$2),SUMIF(CLASS!$N65:$S65,BF$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,BG$2),SUMIF(CLASS!$N65:$S65,BG$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,BH$2),SUMIF(CLASS!$N65:$S65,BH$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOC!$C65*INDEX(INDIRECT(ACCOUNTS!$U65),2,BI$2),SUMIF(CLASS!$N65:$S65,BI$3,CLASS!$E65:$J65))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL65:BQ65)","v":0},null,0,0,0,381254.05624145106,0,0,{"$f":"SUM(BT65:BY65)","v":381254.05624145106},null,0,0,0,0,0,0,{"$f":"SUM(CB65:CG65)","v":0},null,17328428.374233503,8235827.5822826792,19780935.377242371,0,0,0,{"$f":"SUM(CJ65:CO65)","v":45345191.333758555},null,0,0,0,0,0,0,{"$f":"SUM(CR65:CW65)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ65:DE65)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH65:DM65)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP65:DU65)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX65:EC65)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF65:EK65)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A66","v":376},{"$f":"ACCOUNTS!B66","v":"Mains"},{"$f":"ACCOUNTS!C66","v":640064404.95377219},0,{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,E$2),SUMIF(CLASS!$N66:$S66,E$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,F$2),SUMIF(CLASS!$N66:$S66,F$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,G$2),SUMIF(CLASS!$N66:$S66,G$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,H$2),SUMIF(CLASS!$N66:$S66,H$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,I$2),SUMIF(CLASS!$N66:$S66,I$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,J$2),SUMIF(CLASS!$N66:$S66,J$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,K$2),SUMIF(CLASS!$N66:$S66,K$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,L$2),SUMIF(CLASS!$N66:$S66,L$3,CLASS!$E66:$J66))","v":640064404.95377219},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,M$2),SUMIF(CLASS!$N66:$S66,M$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,N$2),SUMIF(CLASS!$N66:$S66,N$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,O$2),SUMIF(CLASS!$N66:$S66,O$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,P$2),SUMIF(CLASS!$N66:$S66,P$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,Q$2),SUMIF(CLASS!$N66:$S66,Q$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,R$2),SUMIF(CLASS!$N66:$S66,R$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,S$2),SUMIF(CLASS!$N66:$S66,S$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,T$2),SUMIF(CLASS!$N66:$S66,T$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,U$2),SUMIF(CLASS!$N66:$S66,U$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,V$2),SUMIF(CLASS!$N66:$S66,V$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,W$2),SUMIF(CLASS!$N66:$S66,W$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,X$2),SUMIF(CLASS!$N66:$S66,X$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,Y$2),SUMIF(CLASS!$N66:$S66,Y$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,Z$2),SUMIF(CLASS!$N66:$S66,Z$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AA$2),SUMIF(CLASS!$N66:$S66,AA$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AB$2),SUMIF(CLASS!$N66:$S66,AB$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AC$2),SUMIF(CLASS!$N66:$S66,AC$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AD$2),SUMIF(CLASS!$N66:$S66,AD$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AE$2),SUMIF(CLASS!$N66:$S66,AE$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AF$2),SUMIF(CLASS!$N66:$S66,AF$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AG$2),SUMIF(CLASS!$N66:$S66,AG$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AH$2),SUMIF(CLASS!$N66:$S66,AH$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AI$2),SUMIF(CLASS!$N66:$S66,AI$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AJ$2),SUMIF(CLASS!$N66:$S66,AJ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AK$2),SUMIF(CLASS!$N66:$S66,AK$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AL$2),SUMIF(CLASS!$N66:$S66,AL$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AM$2),SUMIF(CLASS!$N66:$S66,AM$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AN$2),SUMIF(CLASS!$N66:$S66,AN$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AO$2),SUMIF(CLASS!$N66:$S66,AO$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AP$2),SUMIF(CLASS!$N66:$S66,AP$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AQ$2),SUMIF(CLASS!$N66:$S66,AQ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AR$2),SUMIF(CLASS!$N66:$S66,AR$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AS$2),SUMIF(CLASS!$N66:$S66,AS$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AT$2),SUMIF(CLASS!$N66:$S66,AT$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AU$2),SUMIF(CLASS!$N66:$S66,AU$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AV$2),SUMIF(CLASS!$N66:$S66,AV$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AW$2),SUMIF(CLASS!$N66:$S66,AW$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AX$2),SUMIF(CLASS!$N66:$S66,AX$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AY$2),SUMIF(CLASS!$N66:$S66,AY$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,AZ$2),SUMIF(CLASS!$N66:$S66,AZ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,BA$2),SUMIF(CLASS!$N66:$S66,BA$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,BB$2),SUMIF(CLASS!$N66:$S66,BB$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,BC$2),SUMIF(CLASS!$N66:$S66,BC$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,BD$2),SUMIF(CLASS!$N66:$S66,BD$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,BE$2),SUMIF(CLASS!$N66:$S66,BE$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,BF$2),SUMIF(CLASS!$N66:$S66,BF$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,BG$2),SUMIF(CLASS!$N66:$S66,BG$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,BH$2),SUMIF(CLASS!$N66:$S66,BH$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOC!$C66*INDEX(INDIRECT(ACCOUNTS!$U66),2,BI$2),SUMIF(CLASS!$N66:$S66,BI$3,CLASS!$E66:$J66))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,640064404.95377219,0,0,0,0,640064404.95377219,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A67","v":376},{"$f":"ACCOUNTS!B67","v":"Mains - Peak"},{"$f":"ACCOUNTS!C67","v":1346714715.1062276},0,{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,E$2),SUMIF(CLASS!$N67:$S67,E$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,F$2),SUMIF(CLASS!$N67:$S67,F$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,G$2),SUMIF(CLASS!$N67:$S67,G$3,CLASS!$E67:$J67))","v":1346714715.1062276},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,H$2),SUMIF(CLASS!$N67:$S67,H$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,I$2),SUMIF(CLASS!$N67:$S67,I$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,J$2),SUMIF(CLASS!$N67:$S67,J$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,K$2),SUMIF(CLASS!$N67:$S67,K$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,L$2),SUMIF(CLASS!$N67:$S67,L$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,M$2),SUMIF(CLASS!$N67:$S67,M$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,N$2),SUMIF(CLASS!$N67:$S67,N$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,O$2),SUMIF(CLASS!$N67:$S67,O$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,P$2),SUMIF(CLASS!$N67:$S67,P$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,Q$2),SUMIF(CLASS!$N67:$S67,Q$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,R$2),SUMIF(CLASS!$N67:$S67,R$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,S$2),SUMIF(CLASS!$N67:$S67,S$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,T$2),SUMIF(CLASS!$N67:$S67,T$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,U$2),SUMIF(CLASS!$N67:$S67,U$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,V$2),SUMIF(CLASS!$N67:$S67,V$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,W$2),SUMIF(CLASS!$N67:$S67,W$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,X$2),SUMIF(CLASS!$N67:$S67,X$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,Y$2),SUMIF(CLASS!$N67:$S67,Y$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,Z$2),SUMIF(CLASS!$N67:$S67,Z$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AA$2),SUMIF(CLASS!$N67:$S67,AA$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AB$2),SUMIF(CLASS!$N67:$S67,AB$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AC$2),SUMIF(CLASS!$N67:$S67,AC$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AD$2),SUMIF(CLASS!$N67:$S67,AD$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AE$2),SUMIF(CLASS!$N67:$S67,AE$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AF$2),SUMIF(CLASS!$N67:$S67,AF$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AG$2),SUMIF(CLASS!$N67:$S67,AG$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AH$2),SUMIF(CLASS!$N67:$S67,AH$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AI$2),SUMIF(CLASS!$N67:$S67,AI$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AJ$2),SUMIF(CLASS!$N67:$S67,AJ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AK$2),SUMIF(CLASS!$N67:$S67,AK$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AL$2),SUMIF(CLASS!$N67:$S67,AL$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AM$2),SUMIF(CLASS!$N67:$S67,AM$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AN$2),SUMIF(CLASS!$N67:$S67,AN$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AO$2),SUMIF(CLASS!$N67:$S67,AO$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AP$2),SUMIF(CLASS!$N67:$S67,AP$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AQ$2),SUMIF(CLASS!$N67:$S67,AQ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AR$2),SUMIF(CLASS!$N67:$S67,AR$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AS$2),SUMIF(CLASS!$N67:$S67,AS$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AT$2),SUMIF(CLASS!$N67:$S67,AT$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AU$2),SUMIF(CLASS!$N67:$S67,AU$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AV$2),SUMIF(CLASS!$N67:$S67,AV$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AW$2),SUMIF(CLASS!$N67:$S67,AW$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AX$2),SUMIF(CLASS!$N67:$S67,AX$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AY$2),SUMIF(CLASS!$N67:$S67,AY$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,AZ$2),SUMIF(CLASS!$N67:$S67,AZ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,BA$2),SUMIF(CLASS!$N67:$S67,BA$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,BB$2),SUMIF(CLASS!$N67:$S67,BB$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,BC$2),SUMIF(CLASS!$N67:$S67,BC$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,BD$2),SUMIF(CLASS!$N67:$S67,BD$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,BE$2),SUMIF(CLASS!$N67:$S67,BE$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,BF$2),SUMIF(CLASS!$N67:$S67,BF$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,BG$2),SUMIF(CLASS!$N67:$S67,BG$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,BH$2),SUMIF(CLASS!$N67:$S67,BH$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOC!$C67*INDEX(INDIRECT(ACCOUNTS!$U67),2,BI$2),SUMIF(CLASS!$N67:$S67,BI$3,CLASS!$E67:$J67))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL67:BQ67)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT67:BY67)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB67:CG67)","v":0},null,1346714715.1062276,0,0,0,0,0,{"$f":"SUM(CJ67:CO67)","v":1346714715.1062276},null,0,0,0,0,0,0,{"$f":"SUM(CR67:CW67)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ67:DE67)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH67:DM67)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP67:DU67)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX67:EC67)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF67:EK67)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A68","v":376},{"$f":"ACCOUNTS!B68","v":"Mains - LNG Related"},{"$f":"ACCOUNTS!C68","v":31525879.940000001},{"$f":"ROUND((SUM(E68:BI68)-C68),1)","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,E$2),SUMIF(CLASS!$N68:$S68,E$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,F$2),SUMIF(CLASS!$N68:$S68,F$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,G$2),SUMIF(CLASS!$N68:$S68,G$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,H$2),SUMIF(CLASS!$N68:$S68,H$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,I$2),SUMIF(CLASS!$N68:$S68,I$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,J$2),SUMIF(CLASS!$N68:$S68,J$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,K$2),SUMIF(CLASS!$N68:$S68,K$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,L$2),SUMIF(CLASS!$N68:$S68,L$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,M$2),SUMIF(CLASS!$N68:$S68,M$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,N$2),SUMIF(CLASS!$N68:$S68,N$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,O$2),SUMIF(CLASS!$N68:$S68,O$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,P$2),SUMIF(CLASS!$N68:$S68,P$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,Q$2),SUMIF(CLASS!$N68:$S68,Q$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,R$2),SUMIF(CLASS!$N68:$S68,R$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,S$2),SUMIF(CLASS!$N68:$S68,S$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,T$2),SUMIF(CLASS!$N68:$S68,T$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,U$2),SUMIF(CLASS!$N68:$S68,U$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,V$2),SUMIF(CLASS!$N68:$S68,V$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,W$2),SUMIF(CLASS!$N68:$S68,W$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,X$2),SUMIF(CLASS!$N68:$S68,X$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,Y$2),SUMIF(CLASS!$N68:$S68,Y$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,Z$2),SUMIF(CLASS!$N68:$S68,Z$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AA$2),SUMIF(CLASS!$N68:$S68,AA$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AB$2),SUMIF(CLASS!$N68:$S68,AB$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AC$2),SUMIF(CLASS!$N68:$S68,AC$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AD$2),SUMIF(CLASS!$N68:$S68,AD$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AE$2),SUMIF(CLASS!$N68:$S68,AE$3,CLASS!$E68:$J68))","v":31525879.940000001},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AF$2),SUMIF(CLASS!$N68:$S68,AF$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AG$2),SUMIF(CLASS!$N68:$S68,AG$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AH$2),SUMIF(CLASS!$N68:$S68,AH$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AI$2),SUMIF(CLASS!$N68:$S68,AI$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AJ$2),SUMIF(CLASS!$N68:$S68,AJ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AK$2),SUMIF(CLASS!$N68:$S68,AK$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AL$2),SUMIF(CLASS!$N68:$S68,AL$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AM$2),SUMIF(CLASS!$N68:$S68,AM$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AN$2),SUMIF(CLASS!$N68:$S68,AN$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AO$2),SUMIF(CLASS!$N68:$S68,AO$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AP$2),SUMIF(CLASS!$N68:$S68,AP$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AQ$2),SUMIF(CLASS!$N68:$S68,AQ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AR$2),SUMIF(CLASS!$N68:$S68,AR$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AS$2),SUMIF(CLASS!$N68:$S68,AS$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AT$2),SUMIF(CLASS!$N68:$S68,AT$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AU$2),SUMIF(CLASS!$N68:$S68,AU$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AV$2),SUMIF(CLASS!$N68:$S68,AV$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AW$2),SUMIF(CLASS!$N68:$S68,AW$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AX$2),SUMIF(CLASS!$N68:$S68,AX$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AY$2),SUMIF(CLASS!$N68:$S68,AY$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,AZ$2),SUMIF(CLASS!$N68:$S68,AZ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,BA$2),SUMIF(CLASS!$N68:$S68,BA$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,BB$2),SUMIF(CLASS!$N68:$S68,BB$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,BC$2),SUMIF(CLASS!$N68:$S68,BC$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,BD$2),SUMIF(CLASS!$N68:$S68,BD$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,BE$2),SUMIF(CLASS!$N68:$S68,BE$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,BF$2),SUMIF(CLASS!$N68:$S68,BF$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,BG$2),SUMIF(CLASS!$N68:$S68,BG$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,BH$2),SUMIF(CLASS!$N68:$S68,BH$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOC!$C68*INDEX(INDIRECT(ACCOUNTS!$U68),2,BI$2),SUMIF(CLASS!$N68:$S68,BI$3,CLASS!$E68:$J68))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL68:BQ68)","v":0},null,0,0,0,{"$f":"SUMIF($E$4:$BI$4,BW$4,$E68:$BI68)","v":31525879.940000001},0,0,{"$f":"SUM(BT68:BY68)","v":31525879.940000001},null,0,0,0,0,0,0,{"$f":"SUM(CB68:CG68)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ68:CO68)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR68:CW68)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ68:DE68)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH68:DM68)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP68:DU68)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX68:EC68)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF68:EK68)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A69","v":378},{"$f":"ACCOUNTS!B69","v":"Meas. & Reg. Station Equip.- Gen."},{"$f":"ACCOUNTS!C69","v":40955789.625223055},0,{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,E$2),SUMIF(CLASS!$N69:$S69,E$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,F$2),SUMIF(CLASS!$N69:$S69,F$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,G$2),SUMIF(CLASS!$N69:$S69,G$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,H$2),SUMIF(CLASS!$N69:$S69,H$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,I$2),SUMIF(CLASS!$N69:$S69,I$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,J$2),SUMIF(CLASS!$N69:$S69,J$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,K$2),SUMIF(CLASS!$N69:$S69,K$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,L$2),SUMIF(CLASS!$N69:$S69,L$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,M$2),SUMIF(CLASS!$N69:$S69,M$3,CLASS!$E69:$J69))","v":40955789.625223055},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,N$2),SUMIF(CLASS!$N69:$S69,N$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,O$2),SUMIF(CLASS!$N69:$S69,O$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,P$2),SUMIF(CLASS!$N69:$S69,P$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,Q$2),SUMIF(CLASS!$N69:$S69,Q$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,R$2),SUMIF(CLASS!$N69:$S69,R$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,S$2),SUMIF(CLASS!$N69:$S69,S$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,T$2),SUMIF(CLASS!$N69:$S69,T$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,U$2),SUMIF(CLASS!$N69:$S69,U$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,V$2),SUMIF(CLASS!$N69:$S69,V$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,W$2),SUMIF(CLASS!$N69:$S69,W$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,X$2),SUMIF(CLASS!$N69:$S69,X$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,Y$2),SUMIF(CLASS!$N69:$S69,Y$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,Z$2),SUMIF(CLASS!$N69:$S69,Z$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AA$2),SUMIF(CLASS!$N69:$S69,AA$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AB$2),SUMIF(CLASS!$N69:$S69,AB$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AC$2),SUMIF(CLASS!$N69:$S69,AC$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AD$2),SUMIF(CLASS!$N69:$S69,AD$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AE$2),SUMIF(CLASS!$N69:$S69,AE$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AF$2),SUMIF(CLASS!$N69:$S69,AF$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AG$2),SUMIF(CLASS!$N69:$S69,AG$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AH$2),SUMIF(CLASS!$N69:$S69,AH$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AI$2),SUMIF(CLASS!$N69:$S69,AI$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AJ$2),SUMIF(CLASS!$N69:$S69,AJ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AK$2),SUMIF(CLASS!$N69:$S69,AK$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AL$2),SUMIF(CLASS!$N69:$S69,AL$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AM$2),SUMIF(CLASS!$N69:$S69,AM$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AN$2),SUMIF(CLASS!$N69:$S69,AN$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AO$2),SUMIF(CLASS!$N69:$S69,AO$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AP$2),SUMIF(CLASS!$N69:$S69,AP$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AQ$2),SUMIF(CLASS!$N69:$S69,AQ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AR$2),SUMIF(CLASS!$N69:$S69,AR$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AS$2),SUMIF(CLASS!$N69:$S69,AS$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AT$2),SUMIF(CLASS!$N69:$S69,AT$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AU$2),SUMIF(CLASS!$N69:$S69,AU$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AV$2),SUMIF(CLASS!$N69:$S69,AV$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AW$2),SUMIF(CLASS!$N69:$S69,AW$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AX$2),SUMIF(CLASS!$N69:$S69,AX$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AY$2),SUMIF(CLASS!$N69:$S69,AY$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,AZ$2),SUMIF(CLASS!$N69:$S69,AZ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,BA$2),SUMIF(CLASS!$N69:$S69,BA$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,BB$2),SUMIF(CLASS!$N69:$S69,BB$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,BC$2),SUMIF(CLASS!$N69:$S69,BC$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,BD$2),SUMIF(CLASS!$N69:$S69,BD$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,BE$2),SUMIF(CLASS!$N69:$S69,BE$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,BF$2),SUMIF(CLASS!$N69:$S69,BF$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,BG$2),SUMIF(CLASS!$N69:$S69,BG$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,BH$2),SUMIF(CLASS!$N69:$S69,BH$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$U69),2,BI$2),SUMIF(CLASS!$N69:$S69,BI$3,CLASS!$E69:$J69))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,40955789.625223055,0,0,0,0,40955789.625223055,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A70","v":378},{"$f":"ACCOUNTS!B70","v":"Meas. & Reg. Station Equip.- Peak"},{"$f":"ACCOUNTS!C70","v":86172210.37477693},{"$f":"ROUND((SUM(E70:BI70)-C70),1)","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,E$2),SUMIF(CLASS!$N70:$S70,E$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,F$2),SUMIF(CLASS!$N70:$S70,F$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,G$2),SUMIF(CLASS!$N70:$S70,G$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,H$2),SUMIF(CLASS!$N70:$S70,H$3,CLASS!$E70:$J70))","v":86172210.37477693},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,I$2),SUMIF(CLASS!$N70:$S70,I$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,J$2),SUMIF(CLASS!$N70:$S70,J$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,K$2),SUMIF(CLASS!$N70:$S70,K$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,L$2),SUMIF(CLASS!$N70:$S70,L$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,M$2),SUMIF(CLASS!$N70:$S70,M$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,N$2),SUMIF(CLASS!$N70:$S70,N$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,O$2),SUMIF(CLASS!$N70:$S70,O$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,P$2),SUMIF(CLASS!$N70:$S70,P$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,Q$2),SUMIF(CLASS!$N70:$S70,Q$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,R$2),SUMIF(CLASS!$N70:$S70,R$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,S$2),SUMIF(CLASS!$N70:$S70,S$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,T$2),SUMIF(CLASS!$N70:$S70,T$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,U$2),SUMIF(CLASS!$N70:$S70,U$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,V$2),SUMIF(CLASS!$N70:$S70,V$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,W$2),SUMIF(CLASS!$N70:$S70,W$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,X$2),SUMIF(CLASS!$N70:$S70,X$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,Y$2),SUMIF(CLASS!$N70:$S70,Y$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,Z$2),SUMIF(CLASS!$N70:$S70,Z$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AA$2),SUMIF(CLASS!$N70:$S70,AA$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AB$2),SUMIF(CLASS!$N70:$S70,AB$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AC$2),SUMIF(CLASS!$N70:$S70,AC$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AD$2),SUMIF(CLASS!$N70:$S70,AD$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AE$2),SUMIF(CLASS!$N70:$S70,AE$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AF$2),SUMIF(CLASS!$N70:$S70,AF$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AG$2),SUMIF(CLASS!$N70:$S70,AG$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AH$2),SUMIF(CLASS!$N70:$S70,AH$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AI$2),SUMIF(CLASS!$N70:$S70,AI$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AJ$2),SUMIF(CLASS!$N70:$S70,AJ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AK$2),SUMIF(CLASS!$N70:$S70,AK$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AL$2),SUMIF(CLASS!$N70:$S70,AL$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AM$2),SUMIF(CLASS!$N70:$S70,AM$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AN$2),SUMIF(CLASS!$N70:$S70,AN$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AO$2),SUMIF(CLASS!$N70:$S70,AO$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AP$2),SUMIF(CLASS!$N70:$S70,AP$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AQ$2),SUMIF(CLASS!$N70:$S70,AQ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AR$2),SUMIF(CLASS!$N70:$S70,AR$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AS$2),SUMIF(CLASS!$N70:$S70,AS$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AT$2),SUMIF(CLASS!$N70:$S70,AT$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AU$2),SUMIF(CLASS!$N70:$S70,AU$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AV$2),SUMIF(CLASS!$N70:$S70,AV$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AW$2),SUMIF(CLASS!$N70:$S70,AW$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AX$2),SUMIF(CLASS!$N70:$S70,AX$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AY$2),SUMIF(CLASS!$N70:$S70,AY$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,AZ$2),SUMIF(CLASS!$N70:$S70,AZ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,BA$2),SUMIF(CLASS!$N70:$S70,BA$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,BB$2),SUMIF(CLASS!$N70:$S70,BB$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,BC$2),SUMIF(CLASS!$N70:$S70,BC$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,BD$2),SUMIF(CLASS!$N70:$S70,BD$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,BE$2),SUMIF(CLASS!$N70:$S70,BE$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,BF$2),SUMIF(CLASS!$N70:$S70,BF$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,BG$2),SUMIF(CLASS!$N70:$S70,BG$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,BH$2),SUMIF(CLASS!$N70:$S70,BH$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOC!$C70*INDEX(INDIRECT(ACCOUNTS!$U70),2,BI$2),SUMIF(CLASS!$N70:$S70,BI$3,CLASS!$E70:$J70))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL70:BQ70)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT70:BY70)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB70:CG70)","v":0},null,86172210.37477693,0,0,0,0,0,{"$f":"SUM(CJ70:CO70)","v":86172210.37477693},null,0,0,0,0,0,0,{"$f":"SUM(CR70:CW70)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ70:DE70)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH70:DM70)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP70:DU70)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX70:EC70)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF70:EK70)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A71","v":380},{"$f":"ACCOUNTS!B71","v":"Services"},{"$f":"ACCOUNTS!C71","v":1165290124.7571113},0,{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,E$2),SUMIF(CLASS!$N71:$S71,E$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,F$2),SUMIF(CLASS!$N71:$S71,F$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,G$2),SUMIF(CLASS!$N71:$S71,G$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,H$2),SUMIF(CLASS!$N71:$S71,H$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,I$2),SUMIF(CLASS!$N71:$S71,I$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,J$2),SUMIF(CLASS!$N71:$S71,J$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,K$2),SUMIF(CLASS!$N71:$S71,K$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,L$2),SUMIF(CLASS!$N71:$S71,L$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,M$2),SUMIF(CLASS!$N71:$S71,M$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,N$2),SUMIF(CLASS!$N71:$S71,N$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,O$2),SUMIF(CLASS!$N71:$S71,O$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,P$2),SUMIF(CLASS!$N71:$S71,P$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,Q$2),SUMIF(CLASS!$N71:$S71,Q$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,R$2),SUMIF(CLASS!$N71:$S71,R$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,S$2),SUMIF(CLASS!$N71:$S71,S$3,CLASS!$E71:$J71))","v":1165290124.7571113},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,T$2),SUMIF(CLASS!$N71:$S71,T$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,U$2),SUMIF(CLASS!$N71:$S71,U$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,V$2),SUMIF(CLASS!$N71:$S71,V$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,W$2),SUMIF(CLASS!$N71:$S71,W$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,X$2),SUMIF(CLASS!$N71:$S71,X$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,Y$2),SUMIF(CLASS!$N71:$S71,Y$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,Z$2),SUMIF(CLASS!$N71:$S71,Z$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AA$2),SUMIF(CLASS!$N71:$S71,AA$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AB$2),SUMIF(CLASS!$N71:$S71,AB$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AC$2),SUMIF(CLASS!$N71:$S71,AC$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AD$2),SUMIF(CLASS!$N71:$S71,AD$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AE$2),SUMIF(CLASS!$N71:$S71,AE$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AF$2),SUMIF(CLASS!$N71:$S71,AF$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AG$2),SUMIF(CLASS!$N71:$S71,AG$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AH$2),SUMIF(CLASS!$N71:$S71,AH$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AI$2),SUMIF(CLASS!$N71:$S71,AI$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AJ$2),SUMIF(CLASS!$N71:$S71,AJ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AK$2),SUMIF(CLASS!$N71:$S71,AK$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AL$2),SUMIF(CLASS!$N71:$S71,AL$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AM$2),SUMIF(CLASS!$N71:$S71,AM$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AN$2),SUMIF(CLASS!$N71:$S71,AN$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AO$2),SUMIF(CLASS!$N71:$S71,AO$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AP$2),SUMIF(CLASS!$N71:$S71,AP$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AQ$2),SUMIF(CLASS!$N71:$S71,AQ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AR$2),SUMIF(CLASS!$N71:$S71,AR$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AS$2),SUMIF(CLASS!$N71:$S71,AS$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AT$2),SUMIF(CLASS!$N71:$S71,AT$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AU$2),SUMIF(CLASS!$N71:$S71,AU$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AV$2),SUMIF(CLASS!$N71:$S71,AV$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AW$2),SUMIF(CLASS!$N71:$S71,AW$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AX$2),SUMIF(CLASS!$N71:$S71,AX$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AY$2),SUMIF(CLASS!$N71:$S71,AY$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,AZ$2),SUMIF(CLASS!$N71:$S71,AZ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,BA$2),SUMIF(CLASS!$N71:$S71,BA$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,BB$2),SUMIF(CLASS!$N71:$S71,BB$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,BC$2),SUMIF(CLASS!$N71:$S71,BC$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,BD$2),SUMIF(CLASS!$N71:$S71,BD$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,BE$2),SUMIF(CLASS!$N71:$S71,BE$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,BF$2),SUMIF(CLASS!$N71:$S71,BF$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,BG$2),SUMIF(CLASS!$N71:$S71,BG$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,BH$2),SUMIF(CLASS!$N71:$S71,BH$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$U71),2,BI$2),SUMIF(CLASS!$N71:$S71,BI$3,CLASS!$E71:$J71))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1165290124.7571113,0,0,0,1165290124.7571113,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A72","v":380},{"$f":"ACCOUNTS!B72","v":"Services - DIR"},{"$f":"ACCOUNTS!C72","v":11129875.242888613},0,{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,E$2),SUMIF(CLASS!$N72:$S72,E$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,F$2),SUMIF(CLASS!$N72:$S72,F$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,G$2),SUMIF(CLASS!$N72:$S72,G$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,H$2),SUMIF(CLASS!$N72:$S72,H$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,I$2),SUMIF(CLASS!$N72:$S72,I$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,J$2),SUMIF(CLASS!$N72:$S72,J$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,K$2),SUMIF(CLASS!$N72:$S72,K$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,L$2),SUMIF(CLASS!$N72:$S72,L$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,M$2),SUMIF(CLASS!$N72:$S72,M$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,N$2),SUMIF(CLASS!$N72:$S72,N$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,O$2),SUMIF(CLASS!$N72:$S72,O$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,P$2),SUMIF(CLASS!$N72:$S72,P$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,Q$2),SUMIF(CLASS!$N72:$S72,Q$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,R$2),SUMIF(CLASS!$N72:$S72,R$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,S$2),SUMIF(CLASS!$N72:$S72,S$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,T$2),SUMIF(CLASS!$N72:$S72,T$3,CLASS!$E72:$J72))","v":11129875.242888613},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,U$2),SUMIF(CLASS!$N72:$S72,U$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,V$2),SUMIF(CLASS!$N72:$S72,V$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,W$2),SUMIF(CLASS!$N72:$S72,W$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,X$2),SUMIF(CLASS!$N72:$S72,X$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,Y$2),SUMIF(CLASS!$N72:$S72,Y$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,Z$2),SUMIF(CLASS!$N72:$S72,Z$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AA$2),SUMIF(CLASS!$N72:$S72,AA$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AB$2),SUMIF(CLASS!$N72:$S72,AB$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AC$2),SUMIF(CLASS!$N72:$S72,AC$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AD$2),SUMIF(CLASS!$N72:$S72,AD$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AE$2),SUMIF(CLASS!$N72:$S72,AE$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AF$2),SUMIF(CLASS!$N72:$S72,AF$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AG$2),SUMIF(CLASS!$N72:$S72,AG$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AH$2),SUMIF(CLASS!$N72:$S72,AH$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AI$2),SUMIF(CLASS!$N72:$S72,AI$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AJ$2),SUMIF(CLASS!$N72:$S72,AJ$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AK$2),SUMIF(CLASS!$N72:$S72,AK$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AL$2),SUMIF(CLASS!$N72:$S72,AL$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AM$2),SUMIF(CLASS!$N72:$S72,AM$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AN$2),SUMIF(CLASS!$N72:$S72,AN$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AO$2),SUMIF(CLASS!$N72:$S72,AO$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AP$2),SUMIF(CLASS!$N72:$S72,AP$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AQ$2),SUMIF(CLASS!$N72:$S72,AQ$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AR$2),SUMIF(CLASS!$N72:$S72,AR$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AS$2),SUMIF(CLASS!$N72:$S72,AS$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AT$2),SUMIF(CLASS!$N72:$S72,AT$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AU$2),SUMIF(CLASS!$N72:$S72,AU$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AV$2),SUMIF(CLASS!$N72:$S72,AV$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AW$2),SUMIF(CLASS!$N72:$S72,AW$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AX$2),SUMIF(CLASS!$N72:$S72,AX$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AY$2),SUMIF(CLASS!$N72:$S72,AY$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,AZ$2),SUMIF(CLASS!$N72:$S72,AZ$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,BA$2),SUMIF(CLASS!$N72:$S72,BA$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,BB$2),SUMIF(CLASS!$N72:$S72,BB$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,BC$2),SUMIF(CLASS!$N72:$S72,BC$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,BD$2),SUMIF(CLASS!$N72:$S72,BD$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,BE$2),SUMIF(CLASS!$N72:$S72,BE$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,BF$2),SUMIF(CLASS!$N72:$S72,BF$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,BG$2),SUMIF(CLASS!$N72:$S72,BG$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,BH$2),SUMIF(CLASS!$N72:$S72,BH$3,CLASS!$E72:$J72))","v":0},{"$f":"IF(CLASS!$L72<>0,FUNCALLOC!$C72*INDEX(INDIRECT(ACCOUNTS!$U72),2,BI$2),SUMIF(CLASS!$N72:$S72,BI$3,CLASS!$E72:$J72))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,11129875.242888613,0,0,0,11129875.242888613,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A73","v":381},{"$f":"ACCOUNTS!B73","v":"Meters"},{"$f":"ACCOUNTS!C73","v":132138613.95963211},0,{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,E$2),SUMIF(CLASS!$N73:$S73,E$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,F$2),SUMIF(CLASS!$N73:$S73,F$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,G$2),SUMIF(CLASS!$N73:$S73,G$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,H$2),SUMIF(CLASS!$N73:$S73,H$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,I$2),SUMIF(CLASS!$N73:$S73,I$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,J$2),SUMIF(CLASS!$N73:$S73,J$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,K$2),SUMIF(CLASS!$N73:$S73,K$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,L$2),SUMIF(CLASS!$N73:$S73,L$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,M$2),SUMIF(CLASS!$N73:$S73,M$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,N$2),SUMIF(CLASS!$N73:$S73,N$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,O$2),SUMIF(CLASS!$N73:$S73,O$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,P$2),SUMIF(CLASS!$N73:$S73,P$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,Q$2),SUMIF(CLASS!$N73:$S73,Q$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,R$2),SUMIF(CLASS!$N73:$S73,R$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,S$2),SUMIF(CLASS!$N73:$S73,S$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,T$2),SUMIF(CLASS!$N73:$S73,T$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,U$2),SUMIF(CLASS!$N73:$S73,U$3,CLASS!$E73:$J73))","v":132138613.95963211},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,V$2),SUMIF(CLASS!$N73:$S73,V$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,W$2),SUMIF(CLASS!$N73:$S73,W$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,X$2),SUMIF(CLASS!$N73:$S73,X$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,Y$2),SUMIF(CLASS!$N73:$S73,Y$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,Z$2),SUMIF(CLASS!$N73:$S73,Z$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AA$2),SUMIF(CLASS!$N73:$S73,AA$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AB$2),SUMIF(CLASS!$N73:$S73,AB$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AC$2),SUMIF(CLASS!$N73:$S73,AC$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AD$2),SUMIF(CLASS!$N73:$S73,AD$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AE$2),SUMIF(CLASS!$N73:$S73,AE$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AF$2),SUMIF(CLASS!$N73:$S73,AF$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AG$2),SUMIF(CLASS!$N73:$S73,AG$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AH$2),SUMIF(CLASS!$N73:$S73,AH$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AI$2),SUMIF(CLASS!$N73:$S73,AI$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AJ$2),SUMIF(CLASS!$N73:$S73,AJ$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AK$2),SUMIF(CLASS!$N73:$S73,AK$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AL$2),SUMIF(CLASS!$N73:$S73,AL$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AM$2),SUMIF(CLASS!$N73:$S73,AM$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AN$2),SUMIF(CLASS!$N73:$S73,AN$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AO$2),SUMIF(CLASS!$N73:$S73,AO$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AP$2),SUMIF(CLASS!$N73:$S73,AP$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AQ$2),SUMIF(CLASS!$N73:$S73,AQ$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AR$2),SUMIF(CLASS!$N73:$S73,AR$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AS$2),SUMIF(CLASS!$N73:$S73,AS$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AT$2),SUMIF(CLASS!$N73:$S73,AT$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AU$2),SUMIF(CLASS!$N73:$S73,AU$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AV$2),SUMIF(CLASS!$N73:$S73,AV$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AW$2),SUMIF(CLASS!$N73:$S73,AW$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AX$2),SUMIF(CLASS!$N73:$S73,AX$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AY$2),SUMIF(CLASS!$N73:$S73,AY$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,AZ$2),SUMIF(CLASS!$N73:$S73,AZ$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,BA$2),SUMIF(CLASS!$N73:$S73,BA$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,BB$2),SUMIF(CLASS!$N73:$S73,BB$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,BC$2),SUMIF(CLASS!$N73:$S73,BC$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,BD$2),SUMIF(CLASS!$N73:$S73,BD$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,BE$2),SUMIF(CLASS!$N73:$S73,BE$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,BF$2),SUMIF(CLASS!$N73:$S73,BF$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,BG$2),SUMIF(CLASS!$N73:$S73,BG$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,BH$2),SUMIF(CLASS!$N73:$S73,BH$3,CLASS!$E73:$J73))","v":0},{"$f":"IF(CLASS!$L73<>0,FUNCALLOC!$C73*INDEX(INDIRECT(ACCOUNTS!$U73),2,BI$2),SUMIF(CLASS!$N73:$S73,BI$3,CLASS!$E73:$J73))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E73:$BI73)","v":0},0,0,0,0,0,{"$f":"SUM(BL73:BQ73)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E73:$BI73)","v":0},0,0,0,0,0,{"$f":"SUM(BT73:BY73)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E73:$BI73)","v":0},0,0,0,0,0,{"$f":"SUM(CB73:CG73)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E73:$BI73)","v":0},0,132138613.95963211,0,0,0,{"$f":"SUM(CJ73:CO73)","v":132138613.95963211},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E73:$BI73)","v":0},0,0,0,0,0,{"$f":"SUM(CR73:CW73)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E73:$BI73)","v":0},0,0,0,0,0,{"$f":"SUM(CZ73:DE73)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E73:$BI73)","v":0},0,0,0,0,0,{"$f":"SUM(DH73:DM73)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E73:$BI73)","v":0},0,0,0,0,0,{"$f":"SUM(DP73:DU73)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E73:$BI73)","v":0},0,0,0,0,0,{"$f":"SUM(DX73:EC73)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E73:$BI73)","v":0},0,0,0,0,0,{"$f":"SUM(EF73:EK73)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E73:$BI73)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A74","v":382},{"$f":"ACCOUNTS!B74","v":"Meter Installations"},{"$f":"ACCOUNTS!C74","v":182836000},0,{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,E$2),SUMIF(CLASS!$N74:$S74,E$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,F$2),SUMIF(CLASS!$N74:$S74,F$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,G$2),SUMIF(CLASS!$N74:$S74,G$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,H$2),SUMIF(CLASS!$N74:$S74,H$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,I$2),SUMIF(CLASS!$N74:$S74,I$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,J$2),SUMIF(CLASS!$N74:$S74,J$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,K$2),SUMIF(CLASS!$N74:$S74,K$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,L$2),SUMIF(CLASS!$N74:$S74,L$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,M$2),SUMIF(CLASS!$N74:$S74,M$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,N$2),SUMIF(CLASS!$N74:$S74,N$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,O$2),SUMIF(CLASS!$N74:$S74,O$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,P$2),SUMIF(CLASS!$N74:$S74,P$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,Q$2),SUMIF(CLASS!$N74:$S74,Q$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,R$2),SUMIF(CLASS!$N74:$S74,R$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,S$2),SUMIF(CLASS!$N74:$S74,S$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,T$2),SUMIF(CLASS!$N74:$S74,T$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,U$2),SUMIF(CLASS!$N74:$S74,U$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,V$2),SUMIF(CLASS!$N74:$S74,V$3,CLASS!$E74:$J74))","v":182836000},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,W$2),SUMIF(CLASS!$N74:$S74,W$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,X$2),SUMIF(CLASS!$N74:$S74,X$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,Y$2),SUMIF(CLASS!$N74:$S74,Y$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,Z$2),SUMIF(CLASS!$N74:$S74,Z$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AA$2),SUMIF(CLASS!$N74:$S74,AA$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AB$2),SUMIF(CLASS!$N74:$S74,AB$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AC$2),SUMIF(CLASS!$N74:$S74,AC$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AD$2),SUMIF(CLASS!$N74:$S74,AD$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AE$2),SUMIF(CLASS!$N74:$S74,AE$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AF$2),SUMIF(CLASS!$N74:$S74,AF$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AG$2),SUMIF(CLASS!$N74:$S74,AG$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AH$2),SUMIF(CLASS!$N74:$S74,AH$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AI$2),SUMIF(CLASS!$N74:$S74,AI$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AJ$2),SUMIF(CLASS!$N74:$S74,AJ$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AK$2),SUMIF(CLASS!$N74:$S74,AK$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AL$2),SUMIF(CLASS!$N74:$S74,AL$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AM$2),SUMIF(CLASS!$N74:$S74,AM$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AN$2),SUMIF(CLASS!$N74:$S74,AN$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AO$2),SUMIF(CLASS!$N74:$S74,AO$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AP$2),SUMIF(CLASS!$N74:$S74,AP$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AQ$2),SUMIF(CLASS!$N74:$S74,AQ$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AR$2),SUMIF(CLASS!$N74:$S74,AR$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AS$2),SUMIF(CLASS!$N74:$S74,AS$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AT$2),SUMIF(CLASS!$N74:$S74,AT$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AU$2),SUMIF(CLASS!$N74:$S74,AU$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AV$2),SUMIF(CLASS!$N74:$S74,AV$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AW$2),SUMIF(CLASS!$N74:$S74,AW$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AX$2),SUMIF(CLASS!$N74:$S74,AX$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AY$2),SUMIF(CLASS!$N74:$S74,AY$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,AZ$2),SUMIF(CLASS!$N74:$S74,AZ$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,BA$2),SUMIF(CLASS!$N74:$S74,BA$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,BB$2),SUMIF(CLASS!$N74:$S74,BB$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,BC$2),SUMIF(CLASS!$N74:$S74,BC$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,BD$2),SUMIF(CLASS!$N74:$S74,BD$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,BE$2),SUMIF(CLASS!$N74:$S74,BE$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,BF$2),SUMIF(CLASS!$N74:$S74,BF$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,BG$2),SUMIF(CLASS!$N74:$S74,BG$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,BH$2),SUMIF(CLASS!$N74:$S74,BH$3,CLASS!$E74:$J74))","v":0},{"$f":"IF(CLASS!$L74<>0,FUNCALLOC!$C74*INDEX(INDIRECT(ACCOUNTS!$U74),2,BI$2),SUMIF(CLASS!$N74:$S74,BI$3,CLASS!$E74:$J74))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,182836000,0,0,0,182836000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A75","v":383},{"$f":"ACCOUNTS!B75","v":"House Regulators"},{"$f":"ACCOUNTS!C75","v":17726000},0,{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,E$2),SUMIF(CLASS!$N75:$S75,E$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,F$2),SUMIF(CLASS!$N75:$S75,F$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,G$2),SUMIF(CLASS!$N75:$S75,G$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,H$2),SUMIF(CLASS!$N75:$S75,H$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,I$2),SUMIF(CLASS!$N75:$S75,I$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,J$2),SUMIF(CLASS!$N75:$S75,J$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,K$2),SUMIF(CLASS!$N75:$S75,K$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,L$2),SUMIF(CLASS!$N75:$S75,L$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,M$2),SUMIF(CLASS!$N75:$S75,M$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,N$2),SUMIF(CLASS!$N75:$S75,N$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,O$2),SUMIF(CLASS!$N75:$S75,O$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,P$2),SUMIF(CLASS!$N75:$S75,P$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,Q$2),SUMIF(CLASS!$N75:$S75,Q$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,R$2),SUMIF(CLASS!$N75:$S75,R$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,S$2),SUMIF(CLASS!$N75:$S75,S$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,T$2),SUMIF(CLASS!$N75:$S75,T$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,U$2),SUMIF(CLASS!$N75:$S75,U$3,CLASS!$E75:$J75))","v":17726000},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,V$2),SUMIF(CLASS!$N75:$S75,V$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,W$2),SUMIF(CLASS!$N75:$S75,W$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,X$2),SUMIF(CLASS!$N75:$S75,X$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,Y$2),SUMIF(CLASS!$N75:$S75,Y$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,Z$2),SUMIF(CLASS!$N75:$S75,Z$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AA$2),SUMIF(CLASS!$N75:$S75,AA$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AB$2),SUMIF(CLASS!$N75:$S75,AB$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AC$2),SUMIF(CLASS!$N75:$S75,AC$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AD$2),SUMIF(CLASS!$N75:$S75,AD$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AE$2),SUMIF(CLASS!$N75:$S75,AE$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AF$2),SUMIF(CLASS!$N75:$S75,AF$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AG$2),SUMIF(CLASS!$N75:$S75,AG$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AH$2),SUMIF(CLASS!$N75:$S75,AH$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AI$2),SUMIF(CLASS!$N75:$S75,AI$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AJ$2),SUMIF(CLASS!$N75:$S75,AJ$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AK$2),SUMIF(CLASS!$N75:$S75,AK$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AL$2),SUMIF(CLASS!$N75:$S75,AL$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AM$2),SUMIF(CLASS!$N75:$S75,AM$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AN$2),SUMIF(CLASS!$N75:$S75,AN$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AO$2),SUMIF(CLASS!$N75:$S75,AO$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AP$2),SUMIF(CLASS!$N75:$S75,AP$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AQ$2),SUMIF(CLASS!$N75:$S75,AQ$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AR$2),SUMIF(CLASS!$N75:$S75,AR$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AS$2),SUMIF(CLASS!$N75:$S75,AS$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AT$2),SUMIF(CLASS!$N75:$S75,AT$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AU$2),SUMIF(CLASS!$N75:$S75,AU$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AV$2),SUMIF(CLASS!$N75:$S75,AV$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AW$2),SUMIF(CLASS!$N75:$S75,AW$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AX$2),SUMIF(CLASS!$N75:$S75,AX$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AY$2),SUMIF(CLASS!$N75:$S75,AY$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,AZ$2),SUMIF(CLASS!$N75:$S75,AZ$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,BA$2),SUMIF(CLASS!$N75:$S75,BA$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,BB$2),SUMIF(CLASS!$N75:$S75,BB$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,BC$2),SUMIF(CLASS!$N75:$S75,BC$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,BD$2),SUMIF(CLASS!$N75:$S75,BD$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,BE$2),SUMIF(CLASS!$N75:$S75,BE$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,BF$2),SUMIF(CLASS!$N75:$S75,BF$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,BG$2),SUMIF(CLASS!$N75:$S75,BG$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,BH$2),SUMIF(CLASS!$N75:$S75,BH$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$U75),2,BI$2),SUMIF(CLASS!$N75:$S75,BI$3,CLASS!$E75:$J75))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,17726000,0,0,0,17726000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A76","v":384},{"$f":"ACCOUNTS!B76","v":"House Regulators Installations"},{"$f":"ACCOUNTS!C76","v":83089000},0,{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,E$2),SUMIF(CLASS!$N76:$S76,E$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,F$2),SUMIF(CLASS!$N76:$S76,F$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,G$2),SUMIF(CLASS!$N76:$S76,G$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,H$2),SUMIF(CLASS!$N76:$S76,H$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,I$2),SUMIF(CLASS!$N76:$S76,I$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,J$2),SUMIF(CLASS!$N76:$S76,J$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,K$2),SUMIF(CLASS!$N76:$S76,K$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,L$2),SUMIF(CLASS!$N76:$S76,L$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,M$2),SUMIF(CLASS!$N76:$S76,M$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,N$2),SUMIF(CLASS!$N76:$S76,N$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,O$2),SUMIF(CLASS!$N76:$S76,O$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,P$2),SUMIF(CLASS!$N76:$S76,P$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,Q$2),SUMIF(CLASS!$N76:$S76,Q$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,R$2),SUMIF(CLASS!$N76:$S76,R$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,S$2),SUMIF(CLASS!$N76:$S76,S$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,T$2),SUMIF(CLASS!$N76:$S76,T$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,U$2),SUMIF(CLASS!$N76:$S76,U$3,CLASS!$E76:$J76))","v":83089000},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,V$2),SUMIF(CLASS!$N76:$S76,V$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,W$2),SUMIF(CLASS!$N76:$S76,W$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,X$2),SUMIF(CLASS!$N76:$S76,X$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,Y$2),SUMIF(CLASS!$N76:$S76,Y$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,Z$2),SUMIF(CLASS!$N76:$S76,Z$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AA$2),SUMIF(CLASS!$N76:$S76,AA$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AB$2),SUMIF(CLASS!$N76:$S76,AB$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AC$2),SUMIF(CLASS!$N76:$S76,AC$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AD$2),SUMIF(CLASS!$N76:$S76,AD$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AE$2),SUMIF(CLASS!$N76:$S76,AE$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AF$2),SUMIF(CLASS!$N76:$S76,AF$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AG$2),SUMIF(CLASS!$N76:$S76,AG$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AH$2),SUMIF(CLASS!$N76:$S76,AH$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AI$2),SUMIF(CLASS!$N76:$S76,AI$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AJ$2),SUMIF(CLASS!$N76:$S76,AJ$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AK$2),SUMIF(CLASS!$N76:$S76,AK$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AL$2),SUMIF(CLASS!$N76:$S76,AL$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AM$2),SUMIF(CLASS!$N76:$S76,AM$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AN$2),SUMIF(CLASS!$N76:$S76,AN$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AO$2),SUMIF(CLASS!$N76:$S76,AO$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AP$2),SUMIF(CLASS!$N76:$S76,AP$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AQ$2),SUMIF(CLASS!$N76:$S76,AQ$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AR$2),SUMIF(CLASS!$N76:$S76,AR$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AS$2),SUMIF(CLASS!$N76:$S76,AS$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AT$2),SUMIF(CLASS!$N76:$S76,AT$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AU$2),SUMIF(CLASS!$N76:$S76,AU$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AV$2),SUMIF(CLASS!$N76:$S76,AV$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AW$2),SUMIF(CLASS!$N76:$S76,AW$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AX$2),SUMIF(CLASS!$N76:$S76,AX$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AY$2),SUMIF(CLASS!$N76:$S76,AY$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,AZ$2),SUMIF(CLASS!$N76:$S76,AZ$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,BA$2),SUMIF(CLASS!$N76:$S76,BA$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,BB$2),SUMIF(CLASS!$N76:$S76,BB$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,BC$2),SUMIF(CLASS!$N76:$S76,BC$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,BD$2),SUMIF(CLASS!$N76:$S76,BD$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,BE$2),SUMIF(CLASS!$N76:$S76,BE$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,BF$2),SUMIF(CLASS!$N76:$S76,BF$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,BG$2),SUMIF(CLASS!$N76:$S76,BG$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,BH$2),SUMIF(CLASS!$N76:$S76,BH$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$U76),2,BI$2),SUMIF(CLASS!$N76:$S76,BI$3,CLASS!$E76:$J76))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL76:BQ76)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT76:BY76)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB76:CG76)","v":0},null,0,0,83089000,0,0,0,{"$f":"SUM(CJ76:CO76)","v":83089000},null,0,0,0,0,0,0,{"$f":"SUM(CR76:CW76)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ76:DE76)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH76:DM76)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP76:DU76)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX76:EC76)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF76:EK76)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A77","v":385},{"$f":"ACCOUNTS!B77","v":"Indust. Meas. & Reg. Station Equip."},{"$f":"ACCOUNTS!C77","v":43475000},0,{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,E$2),SUMIF(CLASS!$N77:$S77,E$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,F$2),SUMIF(CLASS!$N77:$S77,F$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,G$2),SUMIF(CLASS!$N77:$S77,G$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,H$2),SUMIF(CLASS!$N77:$S77,H$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,I$2),SUMIF(CLASS!$N77:$S77,I$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,J$2),SUMIF(CLASS!$N77:$S77,J$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,K$2),SUMIF(CLASS!$N77:$S77,K$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,L$2),SUMIF(CLASS!$N77:$S77,L$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,M$2),SUMIF(CLASS!$N77:$S77,M$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,N$2),SUMIF(CLASS!$N77:$S77,N$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,O$2),SUMIF(CLASS!$N77:$S77,O$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,P$2),SUMIF(CLASS!$N77:$S77,P$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,Q$2),SUMIF(CLASS!$N77:$S77,Q$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,R$2),SUMIF(CLASS!$N77:$S77,R$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,S$2),SUMIF(CLASS!$N77:$S77,S$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,T$2),SUMIF(CLASS!$N77:$S77,T$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,U$2),SUMIF(CLASS!$N77:$S77,U$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,V$2),SUMIF(CLASS!$N77:$S77,V$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,W$2),SUMIF(CLASS!$N77:$S77,W$3,CLASS!$E77:$J77))","v":43475000},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,X$2),SUMIF(CLASS!$N77:$S77,X$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,Y$2),SUMIF(CLASS!$N77:$S77,Y$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,Z$2),SUMIF(CLASS!$N77:$S77,Z$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AA$2),SUMIF(CLASS!$N77:$S77,AA$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AB$2),SUMIF(CLASS!$N77:$S77,AB$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AC$2),SUMIF(CLASS!$N77:$S77,AC$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AD$2),SUMIF(CLASS!$N77:$S77,AD$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AE$2),SUMIF(CLASS!$N77:$S77,AE$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AF$2),SUMIF(CLASS!$N77:$S77,AF$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AG$2),SUMIF(CLASS!$N77:$S77,AG$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AH$2),SUMIF(CLASS!$N77:$S77,AH$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AI$2),SUMIF(CLASS!$N77:$S77,AI$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AJ$2),SUMIF(CLASS!$N77:$S77,AJ$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AK$2),SUMIF(CLASS!$N77:$S77,AK$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AL$2),SUMIF(CLASS!$N77:$S77,AL$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AM$2),SUMIF(CLASS!$N77:$S77,AM$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AN$2),SUMIF(CLASS!$N77:$S77,AN$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AO$2),SUMIF(CLASS!$N77:$S77,AO$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AP$2),SUMIF(CLASS!$N77:$S77,AP$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AQ$2),SUMIF(CLASS!$N77:$S77,AQ$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AR$2),SUMIF(CLASS!$N77:$S77,AR$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AS$2),SUMIF(CLASS!$N77:$S77,AS$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AT$2),SUMIF(CLASS!$N77:$S77,AT$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AU$2),SUMIF(CLASS!$N77:$S77,AU$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AV$2),SUMIF(CLASS!$N77:$S77,AV$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AW$2),SUMIF(CLASS!$N77:$S77,AW$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AX$2),SUMIF(CLASS!$N77:$S77,AX$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AY$2),SUMIF(CLASS!$N77:$S77,AY$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,AZ$2),SUMIF(CLASS!$N77:$S77,AZ$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,BA$2),SUMIF(CLASS!$N77:$S77,BA$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,BB$2),SUMIF(CLASS!$N77:$S77,BB$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,BC$2),SUMIF(CLASS!$N77:$S77,BC$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,BD$2),SUMIF(CLASS!$N77:$S77,BD$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,BE$2),SUMIF(CLASS!$N77:$S77,BE$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,BF$2),SUMIF(CLASS!$N77:$S77,BF$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,BG$2),SUMIF(CLASS!$N77:$S77,BG$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,BH$2),SUMIF(CLASS!$N77:$S77,BH$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$U77),2,BI$2),SUMIF(CLASS!$N77:$S77,BI$3,CLASS!$E77:$J77))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL77:BQ77)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT77:BY77)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB77:CG77)","v":0},null,0,0,43475000,0,0,0,{"$f":"SUM(CJ77:CO77)","v":43475000},null,0,0,0,0,0,0,{"$f":"SUM(CR77:CW77)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ77:DE77)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH77:DM77)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP77:DU77)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX77:EC77)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF77:EK77)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A78","v":386},{"$f":"ACCOUNTS!B78","v":"Rental Property on Customers Premise"},{"$f":"ACCOUNTS!C78","v":20144000},0,{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,E$2),SUMIF(CLASS!$N78:$S78,E$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,F$2),SUMIF(CLASS!$N78:$S78,F$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,G$2),SUMIF(CLASS!$N78:$S78,G$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,H$2),SUMIF(CLASS!$N78:$S78,H$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,I$2),SUMIF(CLASS!$N78:$S78,I$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,J$2),SUMIF(CLASS!$N78:$S78,J$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,K$2),SUMIF(CLASS!$N78:$S78,K$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,L$2),SUMIF(CLASS!$N78:$S78,L$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,M$2),SUMIF(CLASS!$N78:$S78,M$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,N$2),SUMIF(CLASS!$N78:$S78,N$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,O$2),SUMIF(CLASS!$N78:$S78,O$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,P$2),SUMIF(CLASS!$N78:$S78,P$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,Q$2),SUMIF(CLASS!$N78:$S78,Q$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,R$2),SUMIF(CLASS!$N78:$S78,R$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,S$2),SUMIF(CLASS!$N78:$S78,S$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,T$2),SUMIF(CLASS!$N78:$S78,T$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,U$2),SUMIF(CLASS!$N78:$S78,U$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,V$2),SUMIF(CLASS!$N78:$S78,V$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,W$2),SUMIF(CLASS!$N78:$S78,W$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,X$2),SUMIF(CLASS!$N78:$S78,X$3,CLASS!$E78:$J78))","v":20144000},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,Y$2),SUMIF(CLASS!$N78:$S78,Y$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,Z$2),SUMIF(CLASS!$N78:$S78,Z$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AA$2),SUMIF(CLASS!$N78:$S78,AA$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AB$2),SUMIF(CLASS!$N78:$S78,AB$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AC$2),SUMIF(CLASS!$N78:$S78,AC$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AD$2),SUMIF(CLASS!$N78:$S78,AD$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AE$2),SUMIF(CLASS!$N78:$S78,AE$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AF$2),SUMIF(CLASS!$N78:$S78,AF$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AG$2),SUMIF(CLASS!$N78:$S78,AG$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AH$2),SUMIF(CLASS!$N78:$S78,AH$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AI$2),SUMIF(CLASS!$N78:$S78,AI$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AJ$2),SUMIF(CLASS!$N78:$S78,AJ$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AK$2),SUMIF(CLASS!$N78:$S78,AK$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AL$2),SUMIF(CLASS!$N78:$S78,AL$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AM$2),SUMIF(CLASS!$N78:$S78,AM$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AN$2),SUMIF(CLASS!$N78:$S78,AN$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AO$2),SUMIF(CLASS!$N78:$S78,AO$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AP$2),SUMIF(CLASS!$N78:$S78,AP$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AQ$2),SUMIF(CLASS!$N78:$S78,AQ$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AR$2),SUMIF(CLASS!$N78:$S78,AR$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AS$2),SUMIF(CLASS!$N78:$S78,AS$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AT$2),SUMIF(CLASS!$N78:$S78,AT$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AU$2),SUMIF(CLASS!$N78:$S78,AU$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AV$2),SUMIF(CLASS!$N78:$S78,AV$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AW$2),SUMIF(CLASS!$N78:$S78,AW$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AX$2),SUMIF(CLASS!$N78:$S78,AX$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AY$2),SUMIF(CLASS!$N78:$S78,AY$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,AZ$2),SUMIF(CLASS!$N78:$S78,AZ$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,BA$2),SUMIF(CLASS!$N78:$S78,BA$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,BB$2),SUMIF(CLASS!$N78:$S78,BB$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,BC$2),SUMIF(CLASS!$N78:$S78,BC$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,BD$2),SUMIF(CLASS!$N78:$S78,BD$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,BE$2),SUMIF(CLASS!$N78:$S78,BE$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,BF$2),SUMIF(CLASS!$N78:$S78,BF$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,BG$2),SUMIF(CLASS!$N78:$S78,BG$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,BH$2),SUMIF(CLASS!$N78:$S78,BH$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$U78),2,BI$2),SUMIF(CLASS!$N78:$S78,BI$3,CLASS!$E78:$J78))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL78:BQ78)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT78:BY78)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB78:CG78)","v":0},null,0,0,20144000,0,0,0,{"$f":"SUM(CJ78:CO78)","v":20144000},null,0,0,0,0,0,0,{"$f":"SUM(CR78:CW78)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ78:DE78)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH78:DM78)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP78:DU78)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX78:EC78)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF78:EK78)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A79","v":387},{"$f":"ACCOUNTS!B79","v":"Other Equipment"},{"$f":"ACCOUNTS!C79","v":5000000},0,{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,E$2),SUMIF(CLASS!$N79:$S79,E$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,F$2),SUMIF(CLASS!$N79:$S79,F$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,G$2),SUMIF(CLASS!$N79:$S79,G$3,CLASS!$E79:$J79))","v":1780842.1379623946},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,H$2),SUMIF(CLASS!$N79:$S79,H$3,CLASS!$E79:$J79))","v":113950.71401195633},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,I$2),SUMIF(CLASS!$N79:$S79,I$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,J$2),SUMIF(CLASS!$N79:$S79,J$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,K$2),SUMIF(CLASS!$N79:$S79,K$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,L$2),SUMIF(CLASS!$N79:$S79,L$3,CLASS!$E79:$J79))","v":846395.78862966015},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,M$2),SUMIF(CLASS!$N79:$S79,M$3,CLASS!$E79:$J79))","v":54158.312179998102},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,N$2),SUMIF(CLASS!$N79:$S79,N$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,O$2),SUMIF(CLASS!$N79:$S79,O$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,P$2),SUMIF(CLASS!$N79:$S79,P$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,Q$2),SUMIF(CLASS!$N79:$S79,Q$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,R$2),SUMIF(CLASS!$N79:$S79,R$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,S$2),SUMIF(CLASS!$N79:$S79,S$3,CLASS!$E79:$J79))","v":1540933.4537160902},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,T$2),SUMIF(CLASS!$N79:$S79,T$3,CLASS!$E79:$J79))","v":14717.705688124939},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,U$2),SUMIF(CLASS!$N79:$S79,U$3,CLASS!$E79:$J79))","v":308048.62178788497},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,V$2),SUMIF(CLASS!$N79:$S79,V$3,CLASS!$E79:$J79))","v":241775.07640198999},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,W$2),SUMIF(CLASS!$N79:$S79,W$3,CLASS!$E79:$J79))","v":57489.616085325179},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,X$2),SUMIF(CLASS!$N79:$S79,X$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,Y$2),SUMIF(CLASS!$N79:$S79,Y$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,Z$2),SUMIF(CLASS!$N79:$S79,Z$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AA$2),SUMIF(CLASS!$N79:$S79,AA$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AB$2),SUMIF(CLASS!$N79:$S79,AB$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AC$2),SUMIF(CLASS!$N79:$S79,AC$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AD$2),SUMIF(CLASS!$N79:$S79,AD$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AE$2),SUMIF(CLASS!$N79:$S79,AE$3,CLASS!$E79:$J79))","v":41688.573536576296},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AF$2),SUMIF(CLASS!$N79:$S79,AF$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AG$2),SUMIF(CLASS!$N79:$S79,AG$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AH$2),SUMIF(CLASS!$N79:$S79,AH$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AI$2),SUMIF(CLASS!$N79:$S79,AI$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AJ$2),SUMIF(CLASS!$N79:$S79,AJ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AK$2),SUMIF(CLASS!$N79:$S79,AK$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AL$2),SUMIF(CLASS!$N79:$S79,AL$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AM$2),SUMIF(CLASS!$N79:$S79,AM$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AN$2),SUMIF(CLASS!$N79:$S79,AN$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AO$2),SUMIF(CLASS!$N79:$S79,AO$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AP$2),SUMIF(CLASS!$N79:$S79,AP$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AQ$2),SUMIF(CLASS!$N79:$S79,AQ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AR$2),SUMIF(CLASS!$N79:$S79,AR$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AS$2),SUMIF(CLASS!$N79:$S79,AS$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AT$2),SUMIF(CLASS!$N79:$S79,AT$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AU$2),SUMIF(CLASS!$N79:$S79,AU$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AV$2),SUMIF(CLASS!$N79:$S79,AV$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AW$2),SUMIF(CLASS!$N79:$S79,AW$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AX$2),SUMIF(CLASS!$N79:$S79,AX$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AY$2),SUMIF(CLASS!$N79:$S79,AY$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,AZ$2),SUMIF(CLASS!$N79:$S79,AZ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,BA$2),SUMIF(CLASS!$N79:$S79,BA$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,BB$2),SUMIF(CLASS!$N79:$S79,BB$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,BC$2),SUMIF(CLASS!$N79:$S79,BC$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,BD$2),SUMIF(CLASS!$N79:$S79,BD$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,BE$2),SUMIF(CLASS!$N79:$S79,BE$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,BF$2),SUMIF(CLASS!$N79:$S79,BF$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,BG$2),SUMIF(CLASS!$N79:$S79,BG$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,BH$2),SUMIF(CLASS!$N79:$S79,BH$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$U79),2,BI$2),SUMIF(CLASS!$N79:$S79,BI$3,CLASS!$E79:$J79))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,41688.573536576296,0,0,41688.573536576296,null,0,0,0,0,0,0,0,null,1894792.8519743509,900554.1008096583,2162964.4736794154,0,0,0,4958311.4264634252,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A80","v":388},{"$f":"ACCOUNTS!B80","v":"ARO"},{"$f":"ACCOUNTS!C80","v":10127000},0,{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,E$2),SUMIF(CLASS!$N80:$S80,E$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,F$2),SUMIF(CLASS!$N80:$S80,F$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,G$2),SUMIF(CLASS!$N80:$S80,G$3,CLASS!$E80:$J80))","v":3606917.6662290338},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,H$2),SUMIF(CLASS!$N80:$S80,H$3,CLASS!$E80:$J80))","v":230795.77615981633},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,I$2),SUMIF(CLASS!$N80:$S80,I$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,J$2),SUMIF(CLASS!$N80:$S80,J$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,K$2),SUMIF(CLASS!$N80:$S80,K$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,L$2),SUMIF(CLASS!$N80:$S80,L$3,CLASS!$E80:$J80))","v":1714290.0302905135},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,M$2),SUMIF(CLASS!$N80:$S80,M$3,CLASS!$E80:$J80))","v":109692.24548936816},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,N$2),SUMIF(CLASS!$N80:$S80,N$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,O$2),SUMIF(CLASS!$N80:$S80,O$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,P$2),SUMIF(CLASS!$N80:$S80,P$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,Q$2),SUMIF(CLASS!$N80:$S80,Q$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,R$2),SUMIF(CLASS!$N80:$S80,R$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,S$2),SUMIF(CLASS!$N80:$S80,S$3,CLASS!$E80:$J80))","v":3121006.6171565689},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,T$2),SUMIF(CLASS!$N80:$S80,T$3,CLASS!$E80:$J80))","v":29809.241100728254},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,U$2),SUMIF(CLASS!$N80:$S80,U$3,CLASS!$E80:$J80))","v":623921.67856918217},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,V$2),SUMIF(CLASS!$N80:$S80,V$3,CLASS!$E80:$J80))","v":489691.23974459054},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,W$2),SUMIF(CLASS!$N80:$S80,W$3,CLASS!$E80:$J80))","v":116439.46841921762},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,X$2),SUMIF(CLASS!$N80:$S80,X$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,Y$2),SUMIF(CLASS!$N80:$S80,Y$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,Z$2),SUMIF(CLASS!$N80:$S80,Z$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AA$2),SUMIF(CLASS!$N80:$S80,AA$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AB$2),SUMIF(CLASS!$N80:$S80,AB$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AC$2),SUMIF(CLASS!$N80:$S80,AC$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AD$2),SUMIF(CLASS!$N80:$S80,AD$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AE$2),SUMIF(CLASS!$N80:$S80,AE$3,CLASS!$E80:$J80))","v":84436.036840981629},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AF$2),SUMIF(CLASS!$N80:$S80,AF$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AG$2),SUMIF(CLASS!$N80:$S80,AG$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AH$2),SUMIF(CLASS!$N80:$S80,AH$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AI$2),SUMIF(CLASS!$N80:$S80,AI$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AJ$2),SUMIF(CLASS!$N80:$S80,AJ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AK$2),SUMIF(CLASS!$N80:$S80,AK$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AL$2),SUMIF(CLASS!$N80:$S80,AL$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AM$2),SUMIF(CLASS!$N80:$S80,AM$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AN$2),SUMIF(CLASS!$N80:$S80,AN$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AO$2),SUMIF(CLASS!$N80:$S80,AO$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AP$2),SUMIF(CLASS!$N80:$S80,AP$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AQ$2),SUMIF(CLASS!$N80:$S80,AQ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AR$2),SUMIF(CLASS!$N80:$S80,AR$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AS$2),SUMIF(CLASS!$N80:$S80,AS$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AT$2),SUMIF(CLASS!$N80:$S80,AT$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AU$2),SUMIF(CLASS!$N80:$S80,AU$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AV$2),SUMIF(CLASS!$N80:$S80,AV$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AW$2),SUMIF(CLASS!$N80:$S80,AW$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AX$2),SUMIF(CLASS!$N80:$S80,AX$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AY$2),SUMIF(CLASS!$N80:$S80,AY$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,AZ$2),SUMIF(CLASS!$N80:$S80,AZ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,BA$2),SUMIF(CLASS!$N80:$S80,BA$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,BB$2),SUMIF(CLASS!$N80:$S80,BB$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,BC$2),SUMIF(CLASS!$N80:$S80,BC$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,BD$2),SUMIF(CLASS!$N80:$S80,BD$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,BE$2),SUMIF(CLASS!$N80:$S80,BE$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,BF$2),SUMIF(CLASS!$N80:$S80,BF$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,BG$2),SUMIF(CLASS!$N80:$S80,BG$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,BH$2),SUMIF(CLASS!$N80:$S80,BH$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$U80),2,BI$2),SUMIF(CLASS!$N80:$S80,BI$3,CLASS!$E80:$J80))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,84436.036840981629,0,0,84436.036840981629,null,0,0,0,0,0,0,0,null,3837713.4423888503,1823982.2757798817,4380868.2449902873,0,0,0,10042563.963159019,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A81","v":"~"},{"$f":"ACCOUNTS!B81","v":"~"},{"$f":"ACCOUNTS!C81","v":0},0,{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,E$2),SUMIF(CLASS!$N81:$S81,E$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,F$2),SUMIF(CLASS!$N81:$S81,F$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,G$2),SUMIF(CLASS!$N81:$S81,G$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,H$2),SUMIF(CLASS!$N81:$S81,H$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,I$2),SUMIF(CLASS!$N81:$S81,I$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,J$2),SUMIF(CLASS!$N81:$S81,J$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,K$2),SUMIF(CLASS!$N81:$S81,K$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,L$2),SUMIF(CLASS!$N81:$S81,L$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,M$2),SUMIF(CLASS!$N81:$S81,M$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,N$2),SUMIF(CLASS!$N81:$S81,N$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,O$2),SUMIF(CLASS!$N81:$S81,O$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,P$2),SUMIF(CLASS!$N81:$S81,P$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,Q$2),SUMIF(CLASS!$N81:$S81,Q$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,R$2),SUMIF(CLASS!$N81:$S81,R$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,S$2),SUMIF(CLASS!$N81:$S81,S$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,T$2),SUMIF(CLASS!$N81:$S81,T$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,U$2),SUMIF(CLASS!$N81:$S81,U$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,V$2),SUMIF(CLASS!$N81:$S81,V$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,W$2),SUMIF(CLASS!$N81:$S81,W$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,X$2),SUMIF(CLASS!$N81:$S81,X$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,Y$2),SUMIF(CLASS!$N81:$S81,Y$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,Z$2),SUMIF(CLASS!$N81:$S81,Z$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AA$2),SUMIF(CLASS!$N81:$S81,AA$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AB$2),SUMIF(CLASS!$N81:$S81,AB$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AC$2),SUMIF(CLASS!$N81:$S81,AC$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AD$2),SUMIF(CLASS!$N81:$S81,AD$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AE$2),SUMIF(CLASS!$N81:$S81,AE$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AF$2),SUMIF(CLASS!$N81:$S81,AF$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AG$2),SUMIF(CLASS!$N81:$S81,AG$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AH$2),SUMIF(CLASS!$N81:$S81,AH$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AI$2),SUMIF(CLASS!$N81:$S81,AI$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AJ$2),SUMIF(CLASS!$N81:$S81,AJ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AK$2),SUMIF(CLASS!$N81:$S81,AK$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AL$2),SUMIF(CLASS!$N81:$S81,AL$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AM$2),SUMIF(CLASS!$N81:$S81,AM$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AN$2),SUMIF(CLASS!$N81:$S81,AN$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AO$2),SUMIF(CLASS!$N81:$S81,AO$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AP$2),SUMIF(CLASS!$N81:$S81,AP$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AQ$2),SUMIF(CLASS!$N81:$S81,AQ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AR$2),SUMIF(CLASS!$N81:$S81,AR$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AS$2),SUMIF(CLASS!$N81:$S81,AS$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AT$2),SUMIF(CLASS!$N81:$S81,AT$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AU$2),SUMIF(CLASS!$N81:$S81,AU$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AV$2),SUMIF(CLASS!$N81:$S81,AV$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AW$2),SUMIF(CLASS!$N81:$S81,AW$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AX$2),SUMIF(CLASS!$N81:$S81,AX$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AY$2),SUMIF(CLASS!$N81:$S81,AY$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,AZ$2),SUMIF(CLASS!$N81:$S81,AZ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,BA$2),SUMIF(CLASS!$N81:$S81,BA$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,BB$2),SUMIF(CLASS!$N81:$S81,BB$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,BC$2),SUMIF(CLASS!$N81:$S81,BC$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,BD$2),SUMIF(CLASS!$N81:$S81,BD$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,BE$2),SUMIF(CLASS!$N81:$S81,BE$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,BF$2),SUMIF(CLASS!$N81:$S81,BF$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,BG$2),SUMIF(CLASS!$N81:$S81,BG$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,BH$2),SUMIF(CLASS!$N81:$S81,BH$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$U81),2,BI$2),SUMIF(CLASS!$N81:$S81,BI$3,CLASS!$E81:$J81))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL81:BQ81)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT81:BY81)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB81:CG81)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ81:CO81)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR81:CW81)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ81:DE81)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH81:DM81)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP81:DU81)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX81:EC81)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF81:EK81)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A82","v":"~"},{"$f":"ACCOUNTS!B82","v":"~"},{"$f":"ACCOUNTS!C82","v":0},0,{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,E$2),SUMIF(CLASS!$N82:$S82,E$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,F$2),SUMIF(CLASS!$N82:$S82,F$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,G$2),SUMIF(CLASS!$N82:$S82,G$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,H$2),SUMIF(CLASS!$N82:$S82,H$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,I$2),SUMIF(CLASS!$N82:$S82,I$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,J$2),SUMIF(CLASS!$N82:$S82,J$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,K$2),SUMIF(CLASS!$N82:$S82,K$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,L$2),SUMIF(CLASS!$N82:$S82,L$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,M$2),SUMIF(CLASS!$N82:$S82,M$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,N$2),SUMIF(CLASS!$N82:$S82,N$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,O$2),SUMIF(CLASS!$N82:$S82,O$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,P$2),SUMIF(CLASS!$N82:$S82,P$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,Q$2),SUMIF(CLASS!$N82:$S82,Q$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,R$2),SUMIF(CLASS!$N82:$S82,R$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,S$2),SUMIF(CLASS!$N82:$S82,S$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,T$2),SUMIF(CLASS!$N82:$S82,T$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,U$2),SUMIF(CLASS!$N82:$S82,U$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,V$2),SUMIF(CLASS!$N82:$S82,V$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,W$2),SUMIF(CLASS!$N82:$S82,W$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,X$2),SUMIF(CLASS!$N82:$S82,X$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,Y$2),SUMIF(CLASS!$N82:$S82,Y$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,Z$2),SUMIF(CLASS!$N82:$S82,Z$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AA$2),SUMIF(CLASS!$N82:$S82,AA$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AB$2),SUMIF(CLASS!$N82:$S82,AB$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AC$2),SUMIF(CLASS!$N82:$S82,AC$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AD$2),SUMIF(CLASS!$N82:$S82,AD$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AE$2),SUMIF(CLASS!$N82:$S82,AE$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AF$2),SUMIF(CLASS!$N82:$S82,AF$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AG$2),SUMIF(CLASS!$N82:$S82,AG$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AH$2),SUMIF(CLASS!$N82:$S82,AH$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AI$2),SUMIF(CLASS!$N82:$S82,AI$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AJ$2),SUMIF(CLASS!$N82:$S82,AJ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AK$2),SUMIF(CLASS!$N82:$S82,AK$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AL$2),SUMIF(CLASS!$N82:$S82,AL$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AM$2),SUMIF(CLASS!$N82:$S82,AM$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AN$2),SUMIF(CLASS!$N82:$S82,AN$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AO$2),SUMIF(CLASS!$N82:$S82,AO$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AP$2),SUMIF(CLASS!$N82:$S82,AP$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AQ$2),SUMIF(CLASS!$N82:$S82,AQ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AR$2),SUMIF(CLASS!$N82:$S82,AR$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AS$2),SUMIF(CLASS!$N82:$S82,AS$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AT$2),SUMIF(CLASS!$N82:$S82,AT$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AU$2),SUMIF(CLASS!$N82:$S82,AU$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AV$2),SUMIF(CLASS!$N82:$S82,AV$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AW$2),SUMIF(CLASS!$N82:$S82,AW$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AX$2),SUMIF(CLASS!$N82:$S82,AX$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AY$2),SUMIF(CLASS!$N82:$S82,AY$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,AZ$2),SUMIF(CLASS!$N82:$S82,AZ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,BA$2),SUMIF(CLASS!$N82:$S82,BA$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,BB$2),SUMIF(CLASS!$N82:$S82,BB$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,BC$2),SUMIF(CLASS!$N82:$S82,BC$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,BD$2),SUMIF(CLASS!$N82:$S82,BD$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,BE$2),SUMIF(CLASS!$N82:$S82,BE$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,BF$2),SUMIF(CLASS!$N82:$S82,BF$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,BG$2),SUMIF(CLASS!$N82:$S82,BG$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,BH$2),SUMIF(CLASS!$N82:$S82,BH$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$U82),2,BI$2),SUMIF(CLASS!$N82:$S82,BI$3,CLASS!$E82:$J82))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL82:BQ82)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT82:BY82)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB82:CG82)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ82:CO82)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR82:CW82)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ82:DE82)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH82:DM82)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP82:DU82)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX82:EC82)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF82:EK82)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B83","v":"Sub-total"},{"$f":"SUM(C63:C82)","v":3886238059.3496313},0,{"$f":"SUM(E63:E82)","v":0},0,1376980642.0431819,88108835.700054631,0,0,0,654449146.05593503,41876225.796698689,0,0,0,0,0,1191478734.2529771,11380006.90562322,238188989.33699667,186945037.31530735,44452052.644353345,20144000,0,0,0,0,0,0,32234389.298503578,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS63:AS82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL63:BL82)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT63:BT82)","v":0},0,0,32234389.298503578,0,0,32234389.298503578,null,{"$f":"SUM(CB63:CB82)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ63:CJ82)","v":1465089477.7432365},696325371.85263371,1692588820.4552579,0,0,0,3854003670.0511284,null,{"$f":"SUM(CR63:CR82)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ63:CZ82)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH63:DH82)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP63:DP82)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX63:DX82)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF63:EF82)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN63:EN82)","v":0},0,0,0,0,0,0,{"$f":"ROUND((SUM(ET83,EL83,ED83,DV83,DN83,DF83,CX83,CP83,CH83,BZ83,BR83)-C83),1)","v":0}]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B85","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,0]
[{"$f":"ACCOUNTS!A86","v":389},{"$f":"ACCOUNTS!B86","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C86","v":15709776.700000001},0,{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,E$2),SUMIF(CLASS!$N86:$S86,E$3,CLASS!$E86:$J86))","v":33447.045635410708},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,F$2),SUMIF(CLASS!$N86:$S86,F$3,CLASS!$E86:$J86))","v":209090.92173840306},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,G$2),SUMIF(CLASS!$N86:$S86,G$3,CLASS!$E86:$J86))","v":5494623.5234425487},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,H$2),SUMIF(CLASS!$N86:$S86,H$3,CLASS!$E86:$J86))","v":351584.37706306746},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,I$2),SUMIF(CLASS!$N86:$S86,I$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,J$2),SUMIF(CLASS!$N86:$S86,J$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,K$2),SUMIF(CLASS!$N86:$S86,K$3,CLASS!$E86:$J86))","v":40201.69685222549},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,L$2),SUMIF(CLASS!$N86:$S86,L$3,CLASS!$E86:$J86))","v":2611475.8356225751},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,M$2),SUMIF(CLASS!$N86:$S86,M$3,CLASS!$E86:$J86))","v":167100.45755916776},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,N$2),SUMIF(CLASS!$N86:$S86,N$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,O$2),SUMIF(CLASS!$N86:$S86,O$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,P$2),SUMIF(CLASS!$N86:$S86,P$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,Q$2),SUMIF(CLASS!$N86:$S86,Q$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,R$2),SUMIF(CLASS!$N86:$S86,R$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,S$2),SUMIF(CLASS!$N86:$S86,S$3,CLASS!$E86:$J86))","v":4754407.4920282401},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,T$2),SUMIF(CLASS!$N86:$S86,T$3,CLASS!$E86:$J86))","v":45410.118146464905},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,U$2),SUMIF(CLASS!$N86:$S86,U$3,CLASS!$E86:$J86))","v":950455.49942816538},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,V$2),SUMIF(CLASS!$N86:$S86,V$3,CLASS!$E86:$J86))","v":745974.61159611575},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,W$2),SUMIF(CLASS!$N86:$S86,W$3,CLASS!$E86:$J86))","v":177378.88730414765},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,X$2),SUMIF(CLASS!$N86:$S86,X$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,Y$2),SUMIF(CLASS!$N86:$S86,Y$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,Z$2),SUMIF(CLASS!$N86:$S86,Z$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AA$2),SUMIF(CLASS!$N86:$S86,AA$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AB$2),SUMIF(CLASS!$N86:$S86,AB$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AC$2),SUMIF(CLASS!$N86:$S86,AC$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AD$2),SUMIF(CLASS!$N86:$S86,AD$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AE$2),SUMIF(CLASS!$N86:$S86,AE$3,CLASS!$E86:$J86))","v":128626.23358346977},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AF$2),SUMIF(CLASS!$N86:$S86,AF$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AG$2),SUMIF(CLASS!$N86:$S86,AG$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AH$2),SUMIF(CLASS!$N86:$S86,AH$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AI$2),SUMIF(CLASS!$N86:$S86,AI$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AJ$2),SUMIF(CLASS!$N86:$S86,AJ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AK$2),SUMIF(CLASS!$N86:$S86,AK$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AL$2),SUMIF(CLASS!$N86:$S86,AL$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AM$2),SUMIF(CLASS!$N86:$S86,AM$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AN$2),SUMIF(CLASS!$N86:$S86,AN$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AO$2),SUMIF(CLASS!$N86:$S86,AO$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AP$2),SUMIF(CLASS!$N86:$S86,AP$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AQ$2),SUMIF(CLASS!$N86:$S86,AQ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AR$2),SUMIF(CLASS!$N86:$S86,AR$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AS$2),SUMIF(CLASS!$N86:$S86,AS$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AT$2),SUMIF(CLASS!$N86:$S86,AT$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AU$2),SUMIF(CLASS!$N86:$S86,AU$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AV$2),SUMIF(CLASS!$N86:$S86,AV$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AW$2),SUMIF(CLASS!$N86:$S86,AW$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AX$2),SUMIF(CLASS!$N86:$S86,AX$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AY$2),SUMIF(CLASS!$N86:$S86,AY$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,AZ$2),SUMIF(CLASS!$N86:$S86,AZ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,BA$2),SUMIF(CLASS!$N86:$S86,BA$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,BB$2),SUMIF(CLASS!$N86:$S86,BB$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,BC$2),SUMIF(CLASS!$N86:$S86,BC$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,BD$2),SUMIF(CLASS!$N86:$S86,BD$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,BE$2),SUMIF(CLASS!$N86:$S86,BE$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,BF$2),SUMIF(CLASS!$N86:$S86,BF$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,BG$2),SUMIF(CLASS!$N86:$S86,BG$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,BH$2),SUMIF(CLASS!$N86:$S86,BH$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOC!$C86*INDEX(INDIRECT(ACCOUNTS!$U86),2,BI$2),SUMIF(CLASS!$N86:$S86,BI$3,CLASS!$E86:$J86))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E86:$BI86)","v":33447.045635410708},0,0,0,0,0,{"$f":"SUM(BL86:BQ86)","v":33447.045635410708},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E86:$BI86)","v":209090.92173840306},40201.69685222549,0,128626.23358346977,0,0,{"$f":"SUM(BT86:BY86)","v":377918.85217409831},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E86:$BI86)","v":0},0,0,0,0,0,{"$f":"SUM(CB86:CG86)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E86:$BI86)","v":5846207.9005056163},2778576.293181743,6673626.608503134,0,0,0,{"$f":"SUM(CJ86:CO86)","v":15298410.802190494},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E86:$BI86)","v":0},0,0,0,0,0,{"$f":"SUM(CR86:CW86)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E86:$BI86)","v":0},0,0,0,0,0,{"$f":"SUM(CZ86:DE86)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E86:$BI86)","v":0},0,0,0,0,0,{"$f":"SUM(DH86:DM86)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E86:$BI86)","v":0},0,0,0,0,0,{"$f":"SUM(DP86:DU86)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E86:$BI86)","v":0},0,0,0,0,0,{"$f":"SUM(DX86:EC86)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E86:$BI86)","v":0},0,0,0,0,0,{"$f":"SUM(EF86:EK86)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E86:$BI86)","v":0},0,0,0,0,0,{"$f":"SUM(EN86:ES86)","v":0},0]
[{"$f":"ACCOUNTS!A87","v":390},{"$f":"ACCOUNTS!B87","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C87","v":57456126.399999999},0,{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,E$2),SUMIF(CLASS!$N87:$S87,E$3,CLASS!$E87:$J87))","v":122327.49824730009},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,F$2),SUMIF(CLASS!$N87:$S87,F$3,CLASS!$E87:$J87))","v":764718.34437304211},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,G$2),SUMIF(CLASS!$N87:$S87,G$3,CLASS!$E87:$J87))","v":20095752.454796407},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,H$2),SUMIF(CLASS!$N87:$S87,H$3,CLASS!$E87:$J87))","v":1285866.5526926848},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,I$2),SUMIF(CLASS!$N87:$S87,I$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,J$2),SUMIF(CLASS!$N87:$S87,J$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,K$2),SUMIF(CLASS!$N87:$S87,K$3,CLASS!$E87:$J87))","v":147031.61094810147},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,L$2),SUMIF(CLASS!$N87:$S87,L$3,CLASS!$E87:$J87))","v":9551076.9228232447},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,M$2),SUMIF(CLASS!$N87:$S87,M$3,CLASS!$E87:$J87))","v":611144.58813519462},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,N$2),SUMIF(CLASS!$N87:$S87,N$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,O$2),SUMIF(CLASS!$N87:$S87,O$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,P$2),SUMIF(CLASS!$N87:$S87,P$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,Q$2),SUMIF(CLASS!$N87:$S87,Q$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,R$2),SUMIF(CLASS!$N87:$S87,R$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,S$2),SUMIF(CLASS!$N87:$S87,S$3,CLASS!$E87:$J87))","v":17388524.549752612},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,T$2),SUMIF(CLASS!$N87:$S87,T$3,CLASS!$E87:$J87))","v":166080.62214291186},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,U$2),SUMIF(CLASS!$N87:$S87,U$3,CLASS!$E87:$J87))","v":3476146.8832793655},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,V$2),SUMIF(CLASS!$N87:$S87,V$3,CLASS!$E87:$J87))","v":2728289.0389560615},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,W$2),SUMIF(CLASS!$N87:$S87,W$3,CLASS!$E87:$J87))","v":648736.38653555536},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,X$2),SUMIF(CLASS!$N87:$S87,X$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,Y$2),SUMIF(CLASS!$N87:$S87,Y$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,Z$2),SUMIF(CLASS!$N87:$S87,Z$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AA$2),SUMIF(CLASS!$N87:$S87,AA$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AB$2),SUMIF(CLASS!$N87:$S87,AB$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AC$2),SUMIF(CLASS!$N87:$S87,AC$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AD$2),SUMIF(CLASS!$N87:$S87,AD$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AE$2),SUMIF(CLASS!$N87:$S87,AE$3,CLASS!$E87:$J87))","v":470430.94731752382},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AF$2),SUMIF(CLASS!$N87:$S87,AF$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AG$2),SUMIF(CLASS!$N87:$S87,AG$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AH$2),SUMIF(CLASS!$N87:$S87,AH$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AI$2),SUMIF(CLASS!$N87:$S87,AI$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AJ$2),SUMIF(CLASS!$N87:$S87,AJ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AK$2),SUMIF(CLASS!$N87:$S87,AK$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AL$2),SUMIF(CLASS!$N87:$S87,AL$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AM$2),SUMIF(CLASS!$N87:$S87,AM$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AN$2),SUMIF(CLASS!$N87:$S87,AN$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AO$2),SUMIF(CLASS!$N87:$S87,AO$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AP$2),SUMIF(CLASS!$N87:$S87,AP$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AQ$2),SUMIF(CLASS!$N87:$S87,AQ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AR$2),SUMIF(CLASS!$N87:$S87,AR$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AS$2),SUMIF(CLASS!$N87:$S87,AS$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AT$2),SUMIF(CLASS!$N87:$S87,AT$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AU$2),SUMIF(CLASS!$N87:$S87,AU$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AV$2),SUMIF(CLASS!$N87:$S87,AV$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AW$2),SUMIF(CLASS!$N87:$S87,AW$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AX$2),SUMIF(CLASS!$N87:$S87,AX$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AY$2),SUMIF(CLASS!$N87:$S87,AY$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,AZ$2),SUMIF(CLASS!$N87:$S87,AZ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,BA$2),SUMIF(CLASS!$N87:$S87,BA$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,BB$2),SUMIF(CLASS!$N87:$S87,BB$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,BC$2),SUMIF(CLASS!$N87:$S87,BC$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,BD$2),SUMIF(CLASS!$N87:$S87,BD$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,BE$2),SUMIF(CLASS!$N87:$S87,BE$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,BF$2),SUMIF(CLASS!$N87:$S87,BF$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,BG$2),SUMIF(CLASS!$N87:$S87,BG$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,BH$2),SUMIF(CLASS!$N87:$S87,BH$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$U87),2,BI$2),SUMIF(CLASS!$N87:$S87,BI$3,CLASS!$E87:$J87))","v":0},null,null,122327.49824730009,0,0,0,0,0,{"$f":"SUM(BL87:BQ87)","v":122327.49824730009},null,764718.34437304211,147031.61094810147,0,470430.94731752382,0,0,{"$f":"SUM(BT87:BY87)","v":1382180.9026386675},null,0,0,0,0,0,0,{"$f":"SUM(CB87:CG87)","v":0},null,21381619.007489093,10162221.510958439,24407777.480666503,0,0,0,{"$f":"SUM(CJ87:CO87)","v":55951617.999114037},null,0,0,0,0,0,0,{"$f":"SUM(CR87:CW87)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ87:DE87)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH87:DM87)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP87:DU87)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX87:EC87)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF87:EK87)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A88","v":391},{"$f":"ACCOUNTS!B88","v":"Office Furniture and Equipment"},{"$f":"ACCOUNTS!C88","v":49327662.5},0,{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,E$2),SUMIF(CLASS!$N88:$S88,E$3,CLASS!$E88:$J88))","v":121953.27824225323},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,F$2),SUMIF(CLASS!$N88:$S88,F$3,CLASS!$E88:$J88))","v":1226378.2601527662},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,G$2),SUMIF(CLASS!$N88:$S88,G$3,CLASS!$E88:$J88))","v":9005494.7502238918},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,H$2),SUMIF(CLASS!$N88:$S88,H$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,I$2),SUMIF(CLASS!$N88:$S88,I$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,J$2),SUMIF(CLASS!$N88:$S88,J$3,CLASS!$E88:$J88))","v":2868911.2482074765},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,K$2),SUMIF(CLASS!$N88:$S88,K$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,L$2),SUMIF(CLASS!$N88:$S88,L$3,CLASS!$E88:$J88))","v":4280117.0685669007},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,M$2),SUMIF(CLASS!$N88:$S88,M$3,CLASS!$E88:$J88))","v":450579.18963030394},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,N$2),SUMIF(CLASS!$N88:$S88,N$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,O$2),SUMIF(CLASS!$N88:$S88,O$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,P$2),SUMIF(CLASS!$N88:$S88,P$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,Q$2),SUMIF(CLASS!$N88:$S88,Q$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,R$2),SUMIF(CLASS!$N88:$S88,R$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,S$2),SUMIF(CLASS!$N88:$S88,S$3,CLASS!$E88:$J88))","v":7330364.6893637162},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,T$2),SUMIF(CLASS!$N88:$S88,T$3,CLASS!$E88:$J88))","v":70013.503713935264},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,U$2),SUMIF(CLASS!$N88:$S88,U$3,CLASS!$E88:$J88))","v":6655922.0763740074},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,V$2),SUMIF(CLASS!$N88:$S88,V$3,CLASS!$E88:$J88))","v":4012154.8628409677},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,W$2),SUMIF(CLASS!$N88:$S88,W$3,CLASS!$E88:$J88))","v":1157878.463337821},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,X$2),SUMIF(CLASS!$N88:$S88,X$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,Y$2),SUMIF(CLASS!$N88:$S88,Y$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,Z$2),SUMIF(CLASS!$N88:$S88,Z$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AA$2),SUMIF(CLASS!$N88:$S88,AA$3,CLASS!$E88:$J88))","v":7043428.9287097845},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AB$2),SUMIF(CLASS!$N88:$S88,AB$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AC$2),SUMIF(CLASS!$N88:$S88,AC$3,CLASS!$E88:$J88))","v":463862.33831844997},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AD$2),SUMIF(CLASS!$N88:$S88,AD$3,CLASS!$E88:$J88))","v":576764.90731476608},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AE$2),SUMIF(CLASS!$N88:$S88,AE$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AF$2),SUMIF(CLASS!$N88:$S88,AF$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AG$2),SUMIF(CLASS!$N88:$S88,AG$3,CLASS!$E88:$J88))","v":247477.6855330363},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AH$2),SUMIF(CLASS!$N88:$S88,AH$3,CLASS!$E88:$J88))","v":3641473.3504012353},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AI$2),SUMIF(CLASS!$N88:$S88,AI$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AJ$2),SUMIF(CLASS!$N88:$S88,AJ$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AK$2),SUMIF(CLASS!$N88:$S88,AK$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AL$2),SUMIF(CLASS!$N88:$S88,AL$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AM$2),SUMIF(CLASS!$N88:$S88,AM$3,CLASS!$E88:$J88))","v":107.20371406414402},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AN$2),SUMIF(CLASS!$N88:$S88,AN$3,CLASS!$E88:$J88))","v":174780.69535462093},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AO$2),SUMIF(CLASS!$N88:$S88,AO$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AP$2),SUMIF(CLASS!$N88:$S88,AP$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AQ$2),SUMIF(CLASS!$N88:$S88,AQ$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AR$2),SUMIF(CLASS!$N88:$S88,AR$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AS$2),SUMIF(CLASS!$N88:$S88,AS$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AT$2),SUMIF(CLASS!$N88:$S88,AT$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AU$2),SUMIF(CLASS!$N88:$S88,AU$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AV$2),SUMIF(CLASS!$N88:$S88,AV$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AW$2),SUMIF(CLASS!$N88:$S88,AW$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AX$2),SUMIF(CLASS!$N88:$S88,AX$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AY$2),SUMIF(CLASS!$N88:$S88,AY$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,AZ$2),SUMIF(CLASS!$N88:$S88,AZ$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,BA$2),SUMIF(CLASS!$N88:$S88,BA$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,BB$2),SUMIF(CLASS!$N88:$S88,BB$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,BC$2),SUMIF(CLASS!$N88:$S88,BC$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,BD$2),SUMIF(CLASS!$N88:$S88,BD$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,BE$2),SUMIF(CLASS!$N88:$S88,BE$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,BF$2),SUMIF(CLASS!$N88:$S88,BF$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,BG$2),SUMIF(CLASS!$N88:$S88,BG$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,BH$2),SUMIF(CLASS!$N88:$S88,BH$3,CLASS!$E88:$J88))","v":0},{"$f":"IF(CLASS!$L88<>0,FUNCALLOC!$C88*INDEX(INDIRECT(ACCOUNTS!$U88),2,BI$2),SUMIF(CLASS!$N88:$S88,BI$3,CLASS!$E88:$J88))","v":0},null,null,121953.27824225323,0,0,0,0,0,121953.27824225323,null,1226378.2601527662,0,0,0,0,0,1226378.2601527662,null,0,0,0,0,0,0,0,null,11874405.998431368,4730696.2581972042,27310389.769973449,0,0,0,43915492.026602022,null,0,0,0,0,0,0,0,null,0,0,0,3888951.0359342718,0,0,3888951.0359342718,null,0,0,0,0,174887.89906868507,0,174887.89906868507,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A89","v":392},{"$f":"ACCOUNTS!B89","v":"Transportation Equipment"},{"$f":"ACCOUNTS!C89","v":8294501.8999999994},0,{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,E$2),SUMIF(CLASS!$N89:$S89,E$3,CLASS!$E89:$J89))","v":20506.580827575155},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,F$2),SUMIF(CLASS!$N89:$S89,F$3,CLASS!$E89:$J89))","v":206216.88305128613},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,G$2),SUMIF(CLASS!$N89:$S89,G$3,CLASS!$E89:$J89))","v":1514284.0655823108},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,H$2),SUMIF(CLASS!$N89:$S89,H$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,I$2),SUMIF(CLASS!$N89:$S89,I$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,J$2),SUMIF(CLASS!$N89:$S89,J$3,CLASS!$E89:$J89))","v":482410.65141062147},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,K$2),SUMIF(CLASS!$N89:$S89,K$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,L$2),SUMIF(CLASS!$N89:$S89,L$3,CLASS!$E89:$J89))","v":719706.49648056179},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,M$2),SUMIF(CLASS!$N89:$S89,M$3,CLASS!$E89:$J89))","v":75765.397245187036},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,N$2),SUMIF(CLASS!$N89:$S89,N$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,O$2),SUMIF(CLASS!$N89:$S89,O$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,P$2),SUMIF(CLASS!$N89:$S89,P$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,Q$2),SUMIF(CLASS!$N89:$S89,Q$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,R$2),SUMIF(CLASS!$N89:$S89,R$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,S$2),SUMIF(CLASS!$N89:$S89,S$3,CLASS!$E89:$J89))","v":1232609.062787442},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,T$2),SUMIF(CLASS!$N89:$S89,T$3,CLASS!$E89:$J89))","v":11772.849353664245},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,U$2),SUMIF(CLASS!$N89:$S89,U$3,CLASS!$E89:$J89))","v":1119200.7792531452},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,V$2),SUMIF(CLASS!$N89:$S89,V$3,CLASS!$E89:$J89))","v":674648.35036382766},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,W$2),SUMIF(CLASS!$N89:$S89,W$3,CLASS!$E89:$J89))","v":194698.56521428793},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,X$2),SUMIF(CLASS!$N89:$S89,X$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,Y$2),SUMIF(CLASS!$N89:$S89,Y$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,Z$2),SUMIF(CLASS!$N89:$S89,Z$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AA$2),SUMIF(CLASS!$N89:$S89,AA$3,CLASS!$E89:$J89))","v":1184360.4920808536},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AB$2),SUMIF(CLASS!$N89:$S89,AB$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AC$2),SUMIF(CLASS!$N89:$S89,AC$3,CLASS!$E89:$J89))","v":77998.973629063126},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AD$2),SUMIF(CLASS!$N89:$S89,AD$3,CLASS!$E89:$J89))","v":96983.667522774893},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AE$2),SUMIF(CLASS!$N89:$S89,AE$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AF$2),SUMIF(CLASS!$N89:$S89,AF$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AG$2),SUMIF(CLASS!$N89:$S89,AG$3,CLASS!$E89:$J89))","v":41613.651019068093},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AH$2),SUMIF(CLASS!$N89:$S89,AH$3,CLASS!$E89:$J89))","v":612317.8373534811},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AI$2),SUMIF(CLASS!$N89:$S89,AI$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AJ$2),SUMIF(CLASS!$N89:$S89,AJ$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AK$2),SUMIF(CLASS!$N89:$S89,AK$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AL$2),SUMIF(CLASS!$N89:$S89,AL$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AM$2),SUMIF(CLASS!$N89:$S89,AM$3,CLASS!$E89:$J89))","v":18.026425030622509},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AN$2),SUMIF(CLASS!$N89:$S89,AN$3,CLASS!$E89:$J89))","v":29389.57039981824},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AO$2),SUMIF(CLASS!$N89:$S89,AO$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AP$2),SUMIF(CLASS!$N89:$S89,AP$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AQ$2),SUMIF(CLASS!$N89:$S89,AQ$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AR$2),SUMIF(CLASS!$N89:$S89,AR$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AS$2),SUMIF(CLASS!$N89:$S89,AS$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AT$2),SUMIF(CLASS!$N89:$S89,AT$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AU$2),SUMIF(CLASS!$N89:$S89,AU$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AV$2),SUMIF(CLASS!$N89:$S89,AV$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AW$2),SUMIF(CLASS!$N89:$S89,AW$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AX$2),SUMIF(CLASS!$N89:$S89,AX$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AY$2),SUMIF(CLASS!$N89:$S89,AY$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,AZ$2),SUMIF(CLASS!$N89:$S89,AZ$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,BA$2),SUMIF(CLASS!$N89:$S89,BA$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,BB$2),SUMIF(CLASS!$N89:$S89,BB$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,BC$2),SUMIF(CLASS!$N89:$S89,BC$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,BD$2),SUMIF(CLASS!$N89:$S89,BD$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,BE$2),SUMIF(CLASS!$N89:$S89,BE$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,BF$2),SUMIF(CLASS!$N89:$S89,BF$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,BG$2),SUMIF(CLASS!$N89:$S89,BG$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,BH$2),SUMIF(CLASS!$N89:$S89,BH$3,CLASS!$E89:$J89))","v":0},{"$f":"IF(CLASS!$L89<>0,FUNCALLOC!$C89*INDEX(INDIRECT(ACCOUNTS!$U89),2,BI$2),SUMIF(CLASS!$N89:$S89,BI$3,CLASS!$E89:$J89))","v":0},null,null,20506.580827575155,0,0,0,0,0,20506.580827575155,null,206216.88305128613,0,0,0,0,0,206216.88305128613,null,0,0,0,0,0,0,0,null,1996694.7169929324,795471.89372574887,4592272.7402050588,0,0,0,7384439.3509237403,null,0,0,0,0,0,0,0,null,0,0,0,653931.48837254918,0,0,653931.48837254918,null,0,0,0,0,29407.596824848861,0,29407.596824848861,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A90","v":390.1},{"$f":"ACCOUNTS!B90","v":"LeaseHolds"},{"$f":"ACCOUNTS!C90","v":12461689.800000001},0,{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,E$2),SUMIF(CLASS!$N90:$S90,E$3,CLASS!$E90:$J90))","v":30809.16156422472},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,F$2),SUMIF(CLASS!$N90:$S90,F$3,CLASS!$E90:$J90))","v":309820.99456846295},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,G$2),SUMIF(CLASS!$N90:$S90,G$3,CLASS!$E90:$J90))","v":2275065.8836270343},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,H$2),SUMIF(CLASS!$N90:$S90,H$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,I$2),SUMIF(CLASS!$N90:$S90,I$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,J$2),SUMIF(CLASS!$N90:$S90,J$3,CLASS!$E90:$J90))","v":724775.51594690664},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,K$2),SUMIF(CLASS!$N90:$S90,K$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,L$2),SUMIF(CLASS!$N90:$S90,L$3,CLASS!$E90:$J90))","v":1081289.6560052091},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,M$2),SUMIF(CLASS!$N90:$S90,M$3,CLASS!$E90:$J90))","v":113830.20818203629},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,N$2),SUMIF(CLASS!$N90:$S90,N$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,O$2),SUMIF(CLASS!$N90:$S90,O$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,P$2),SUMIF(CLASS!$N90:$S90,P$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,Q$2),SUMIF(CLASS!$N90:$S90,Q$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,R$2),SUMIF(CLASS!$N90:$S90,R$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,S$2),SUMIF(CLASS!$N90:$S90,S$3,CLASS!$E90:$J90))","v":1851876.3357117113},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,T$2),SUMIF(CLASS!$N90:$S90,T$3,CLASS!$E90:$J90))","v":17687.571656050179},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,U$2),SUMIF(CLASS!$N90:$S90,U$3,CLASS!$E90:$J90))","v":1681491.3183600539},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,V$2),SUMIF(CLASS!$N90:$S90,V$3,CLASS!$E90:$J90))","v":1013594.1335206324},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,W$2),SUMIF(CLASS!$N90:$S90,W$3,CLASS!$E90:$J90))","v":292515.83198811818},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,X$2),SUMIF(CLASS!$N90:$S90,X$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,Y$2),SUMIF(CLASS!$N90:$S90,Y$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,Z$2),SUMIF(CLASS!$N90:$S90,Z$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AA$2),SUMIF(CLASS!$N90:$S90,AA$3,CLASS!$E90:$J90))","v":1779387.5077280959},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AB$2),SUMIF(CLASS!$N90:$S90,AB$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AC$2),SUMIF(CLASS!$N90:$S90,AC$3,CLASS!$E90:$J90))","v":117185.94145885542},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AD$2),SUMIF(CLASS!$N90:$S90,AD$3,CLASS!$E90:$J90))","v":145708.61456251584},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AE$2),SUMIF(CLASS!$N90:$S90,AE$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AF$2),SUMIF(CLASS!$N90:$S90,AF$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AG$2),SUMIF(CLASS!$N90:$S90,AG$3,CLASS!$E90:$J90))","v":62520.500531210986},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AH$2),SUMIF(CLASS!$N90:$S90,AH$3,CLASS!$E90:$J90))","v":919948.54424060544},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AI$2),SUMIF(CLASS!$N90:$S90,AI$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AJ$2),SUMIF(CLASS!$N90:$S90,AJ$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AK$2),SUMIF(CLASS!$N90:$S90,AK$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AL$2),SUMIF(CLASS!$N90:$S90,AL$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AM$2),SUMIF(CLASS!$N90:$S90,AM$3,CLASS!$E90:$J90))","v":27.082966481034049},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AN$2),SUMIF(CLASS!$N90:$S90,AN$3,CLASS!$E90:$J90))","v":44154.997381795394},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AO$2),SUMIF(CLASS!$N90:$S90,AO$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AP$2),SUMIF(CLASS!$N90:$S90,AP$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AQ$2),SUMIF(CLASS!$N90:$S90,AQ$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AR$2),SUMIF(CLASS!$N90:$S90,AR$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AS$2),SUMIF(CLASS!$N90:$S90,AS$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AT$2),SUMIF(CLASS!$N90:$S90,AT$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AU$2),SUMIF(CLASS!$N90:$S90,AU$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AV$2),SUMIF(CLASS!$N90:$S90,AV$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AW$2),SUMIF(CLASS!$N90:$S90,AW$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AX$2),SUMIF(CLASS!$N90:$S90,AX$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AY$2),SUMIF(CLASS!$N90:$S90,AY$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,AZ$2),SUMIF(CLASS!$N90:$S90,AZ$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,BA$2),SUMIF(CLASS!$N90:$S90,BA$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,BB$2),SUMIF(CLASS!$N90:$S90,BB$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,BC$2),SUMIF(CLASS!$N90:$S90,BC$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,BD$2),SUMIF(CLASS!$N90:$S90,BD$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,BE$2),SUMIF(CLASS!$N90:$S90,BE$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,BF$2),SUMIF(CLASS!$N90:$S90,BF$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,BG$2),SUMIF(CLASS!$N90:$S90,BG$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,BH$2),SUMIF(CLASS!$N90:$S90,BH$3,CLASS!$E90:$J90))","v":0},{"$f":"IF(CLASS!$L90<>0,FUNCALLOC!$C90*INDEX(INDIRECT(ACCOUNTS!$U90),2,BI$2),SUMIF(CLASS!$N90:$S90,BI$3,CLASS!$E90:$J90))","v":0},null,null,30809.16156422472,0,0,0,0,0,30809.16156422472,null,309820.99456846295,0,0,0,0,0,309820.99456846295,null,0,0,0,0,0,0,0,null,2999841.3995739408,1195119.8641872453,6899447.2549860338,0,0,0,11094408.51874722,null,0,0,0,0,0,0,0,null,0,0,0,982469.04477181647,0,0,982469.04477181647,null,0,0,0,0,44182.080348276431,0,44182.080348276431,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A91","v":"~"},{"$f":"ACCOUNTS!B91","v":"~"},{"$f":"ACCOUNTS!C91","v":0},0,{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,E$2),SUMIF(CLASS!$N91:$S91,E$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,F$2),SUMIF(CLASS!$N91:$S91,F$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,G$2),SUMIF(CLASS!$N91:$S91,G$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,H$2),SUMIF(CLASS!$N91:$S91,H$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,I$2),SUMIF(CLASS!$N91:$S91,I$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,J$2),SUMIF(CLASS!$N91:$S91,J$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,K$2),SUMIF(CLASS!$N91:$S91,K$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,L$2),SUMIF(CLASS!$N91:$S91,L$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,M$2),SUMIF(CLASS!$N91:$S91,M$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,N$2),SUMIF(CLASS!$N91:$S91,N$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,O$2),SUMIF(CLASS!$N91:$S91,O$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,P$2),SUMIF(CLASS!$N91:$S91,P$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,Q$2),SUMIF(CLASS!$N91:$S91,Q$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,R$2),SUMIF(CLASS!$N91:$S91,R$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,S$2),SUMIF(CLASS!$N91:$S91,S$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,T$2),SUMIF(CLASS!$N91:$S91,T$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,U$2),SUMIF(CLASS!$N91:$S91,U$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,V$2),SUMIF(CLASS!$N91:$S91,V$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,W$2),SUMIF(CLASS!$N91:$S91,W$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,X$2),SUMIF(CLASS!$N91:$S91,X$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,Y$2),SUMIF(CLASS!$N91:$S91,Y$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,Z$2),SUMIF(CLASS!$N91:$S91,Z$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AA$2),SUMIF(CLASS!$N91:$S91,AA$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AB$2),SUMIF(CLASS!$N91:$S91,AB$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AC$2),SUMIF(CLASS!$N91:$S91,AC$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AD$2),SUMIF(CLASS!$N91:$S91,AD$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AE$2),SUMIF(CLASS!$N91:$S91,AE$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AF$2),SUMIF(CLASS!$N91:$S91,AF$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AG$2),SUMIF(CLASS!$N91:$S91,AG$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AH$2),SUMIF(CLASS!$N91:$S91,AH$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AI$2),SUMIF(CLASS!$N91:$S91,AI$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AJ$2),SUMIF(CLASS!$N91:$S91,AJ$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AK$2),SUMIF(CLASS!$N91:$S91,AK$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AL$2),SUMIF(CLASS!$N91:$S91,AL$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AM$2),SUMIF(CLASS!$N91:$S91,AM$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AN$2),SUMIF(CLASS!$N91:$S91,AN$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AO$2),SUMIF(CLASS!$N91:$S91,AO$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AP$2),SUMIF(CLASS!$N91:$S91,AP$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AQ$2),SUMIF(CLASS!$N91:$S91,AQ$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AR$2),SUMIF(CLASS!$N91:$S91,AR$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AS$2),SUMIF(CLASS!$N91:$S91,AS$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AT$2),SUMIF(CLASS!$N91:$S91,AT$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AU$2),SUMIF(CLASS!$N91:$S91,AU$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AV$2),SUMIF(CLASS!$N91:$S91,AV$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AW$2),SUMIF(CLASS!$N91:$S91,AW$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AX$2),SUMIF(CLASS!$N91:$S91,AX$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AY$2),SUMIF(CLASS!$N91:$S91,AY$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,AZ$2),SUMIF(CLASS!$N91:$S91,AZ$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,BA$2),SUMIF(CLASS!$N91:$S91,BA$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,BB$2),SUMIF(CLASS!$N91:$S91,BB$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,BC$2),SUMIF(CLASS!$N91:$S91,BC$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,BD$2),SUMIF(CLASS!$N91:$S91,BD$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,BE$2),SUMIF(CLASS!$N91:$S91,BE$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,BF$2),SUMIF(CLASS!$N91:$S91,BF$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,BG$2),SUMIF(CLASS!$N91:$S91,BG$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,BH$2),SUMIF(CLASS!$N91:$S91,BH$3,CLASS!$E91:$J91))","v":0},{"$f":"IF(CLASS!$L91<>0,FUNCALLOC!$C91*INDEX(INDIRECT(ACCOUNTS!$U91),2,BI$2),SUMIF(CLASS!$N91:$S91,BI$3,CLASS!$E91:$J91))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A92","v":393},{"$f":"ACCOUNTS!B92","v":"Stores Equipment"},{"$f":"ACCOUNTS!C92","v":31443.3},0,{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,E$2),SUMIF(CLASS!$N92:$S92,E$3,CLASS!$E92:$J92))","v":66.944649189565467},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,F$2),SUMIF(CLASS!$N92:$S92,F$3,CLASS!$E92:$J92))","v":418.49790134172486},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,G$2),SUMIF(CLASS!$N92:$S92,G$3,CLASS!$E92:$J92))","v":10997.552615414392},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,H$2),SUMIF(CLASS!$N92:$S92,H$3,CLASS!$E92:$J92))","v":703.70020239098289},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,I$2),SUMIF(CLASS!$N92:$S92,I$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,J$2),SUMIF(CLASS!$N92:$S92,J$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,K$2),SUMIF(CLASS!$N92:$S92,K$3,CLASS!$E92:$J92))","v":80.464161825647182},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,L$2),SUMIF(CLASS!$N92:$S92,L$3,CLASS!$E92:$J92))","v":5226.8991285045649},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,M$2),SUMIF(CLASS!$N92:$S92,M$3,CLASS!$E92:$J92))","v":334.45350099535017},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,N$2),SUMIF(CLASS!$N92:$S92,N$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,O$2),SUMIF(CLASS!$N92:$S92,O$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,P$2),SUMIF(CLASS!$N92:$S92,P$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,Q$2),SUMIF(CLASS!$N92:$S92,Q$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,R$2),SUMIF(CLASS!$N92:$S92,R$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,S$2),SUMIF(CLASS!$N92:$S92,S$3,CLASS!$E92:$J92))","v":9516.0016560955683},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,T$2),SUMIF(CLASS!$N92:$S92,T$3,CLASS!$E92:$J92))","v":90.888877364803008},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,U$2),SUMIF(CLASS!$N92:$S92,U$3,CLASS!$E92:$J92))","v":1902.347689332187},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,V$2),SUMIF(CLASS!$N92:$S92,V$3,CLASS!$E92:$J92))","v":1493.0768242428389},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,W$2),SUMIF(CLASS!$N92:$S92,W$3,CLASS!$E92:$J92))","v":355.02589716443936},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,X$2),SUMIF(CLASS!$N92:$S92,X$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,Y$2),SUMIF(CLASS!$N92:$S92,Y$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,Z$2),SUMIF(CLASS!$N92:$S92,Z$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AA$2),SUMIF(CLASS!$N92:$S92,AA$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AB$2),SUMIF(CLASS!$N92:$S92,AB$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AC$2),SUMIF(CLASS!$N92:$S92,AC$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AD$2),SUMIF(CLASS!$N92:$S92,AD$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AE$2),SUMIF(CLASS!$N92:$S92,AE$3,CLASS!$E92:$J92))","v":257.44689613793906},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AF$2),SUMIF(CLASS!$N92:$S92,AF$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AG$2),SUMIF(CLASS!$N92:$S92,AG$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AH$2),SUMIF(CLASS!$N92:$S92,AH$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AI$2),SUMIF(CLASS!$N92:$S92,AI$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AJ$2),SUMIF(CLASS!$N92:$S92,AJ$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AK$2),SUMIF(CLASS!$N92:$S92,AK$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AL$2),SUMIF(CLASS!$N92:$S92,AL$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AM$2),SUMIF(CLASS!$N92:$S92,AM$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AN$2),SUMIF(CLASS!$N92:$S92,AN$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AO$2),SUMIF(CLASS!$N92:$S92,AO$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AP$2),SUMIF(CLASS!$N92:$S92,AP$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AQ$2),SUMIF(CLASS!$N92:$S92,AQ$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AR$2),SUMIF(CLASS!$N92:$S92,AR$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AS$2),SUMIF(CLASS!$N92:$S92,AS$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AT$2),SUMIF(CLASS!$N92:$S92,AT$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AU$2),SUMIF(CLASS!$N92:$S92,AU$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AV$2),SUMIF(CLASS!$N92:$S92,AV$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AW$2),SUMIF(CLASS!$N92:$S92,AW$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AX$2),SUMIF(CLASS!$N92:$S92,AX$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AY$2),SUMIF(CLASS!$N92:$S92,AY$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,AZ$2),SUMIF(CLASS!$N92:$S92,AZ$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,BA$2),SUMIF(CLASS!$N92:$S92,BA$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,BB$2),SUMIF(CLASS!$N92:$S92,BB$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,BC$2),SUMIF(CLASS!$N92:$S92,BC$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,BD$2),SUMIF(CLASS!$N92:$S92,BD$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,BE$2),SUMIF(CLASS!$N92:$S92,BE$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,BF$2),SUMIF(CLASS!$N92:$S92,BF$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,BG$2),SUMIF(CLASS!$N92:$S92,BG$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,BH$2),SUMIF(CLASS!$N92:$S92,BH$3,CLASS!$E92:$J92))","v":0},{"$f":"IF(CLASS!$L92<>0,FUNCALLOC!$C92*INDEX(INDIRECT(ACCOUNTS!$U92),2,BI$2),SUMIF(CLASS!$N92:$S92,BI$3,CLASS!$E92:$J92))","v":0},null,null,66.944649189565467,0,0,0,0,0,66.944649189565467,null,418.49790134172486,80.464161825647182,0,257.44689613793906,0,0,756.4089593053111,null,0,0,0,0,0,0,0,null,11701.252817805374,5561.3526294999156,13357.340944199837,0,0,0,30619.946391505127,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A93","v":394},{"$f":"ACCOUNTS!B93","v":"Tools, Shop, and Garage Equipment "},{"$f":"ACCOUNTS!C93","v":8079221.5},0,{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,E$2),SUMIF(CLASS!$N93:$S93,E$3,CLASS!$E93:$J93))","v":19974.340920174243},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,F$2),SUMIF(CLASS!$N93:$S93,F$3,CLASS!$E93:$J93))","v":200864.60830287309},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,G$2),SUMIF(CLASS!$N93:$S93,G$3,CLASS!$E93:$J93))","v":1474981.4427988757},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,H$2),SUMIF(CLASS!$N93:$S93,H$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,I$2),SUMIF(CLASS!$N93:$S93,I$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,J$2),SUMIF(CLASS!$N93:$S93,J$3,CLASS!$E93:$J93))","v":469889.88051298156},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,K$2),SUMIF(CLASS!$N93:$S93,K$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,L$2),SUMIF(CLASS!$N93:$S93,L$3,CLASS!$E93:$J93))","v":701026.80910295888},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,M$2),SUMIF(CLASS!$N93:$S93,M$3,CLASS!$E93:$J93))","v":73798.93738759117},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,N$2),SUMIF(CLASS!$N93:$S93,N$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,O$2),SUMIF(CLASS!$N93:$S93,O$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,P$2),SUMIF(CLASS!$N93:$S93,P$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,Q$2),SUMIF(CLASS!$N93:$S93,Q$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,R$2),SUMIF(CLASS!$N93:$S93,R$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,S$2),SUMIF(CLASS!$N93:$S93,S$3,CLASS!$E93:$J93))","v":1200617.1993482998},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,T$2),SUMIF(CLASS!$N93:$S93,T$3,CLASS!$E93:$J93))","v":11467.289869978242},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,U$2),SUMIF(CLASS!$N93:$S93,U$3,CLASS!$E93:$J93))","v":1090152.3813694906},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,V$2),SUMIF(CLASS!$N93:$S93,V$3,CLASS!$E93:$J93))","v":657138.12871620047},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,W$2),SUMIF(CLASS!$N93:$S93,W$3,CLASS!$E93:$J93))","v":189645.24368828311},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,X$2),SUMIF(CLASS!$N93:$S93,X$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,Y$2),SUMIF(CLASS!$N93:$S93,Y$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,Z$2),SUMIF(CLASS!$N93:$S93,Z$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AA$2),SUMIF(CLASS!$N93:$S93,AA$3,CLASS!$E93:$J93))","v":1153620.9005353549},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AB$2),SUMIF(CLASS!$N93:$S93,AB$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AC$2),SUMIF(CLASS!$N93:$S93,AC$3,CLASS!$E93:$J93))","v":75974.542211131426},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AD$2),SUMIF(CLASS!$N93:$S93,AD$3,CLASS!$E93:$J93))","v":94466.496149558385},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AE$2),SUMIF(CLASS!$N93:$S93,AE$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AF$2),SUMIF(CLASS!$N93:$S93,AF$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AG$2),SUMIF(CLASS!$N93:$S93,AG$3,CLASS!$E93:$J93))","v":40533.585748741811},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AH$2),SUMIF(CLASS!$N93:$S93,AH$3,CLASS!$E93:$J93))","v":596425.37864506955},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AI$2),SUMIF(CLASS!$N93:$S93,AI$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AJ$2),SUMIF(CLASS!$N93:$S93,AJ$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AK$2),SUMIF(CLASS!$N93:$S93,AK$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AL$2),SUMIF(CLASS!$N93:$S93,AL$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AM$2),SUMIF(CLASS!$N93:$S93,AM$3,CLASS!$E93:$J93))","v":17.558556551243125},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AN$2),SUMIF(CLASS!$N93:$S93,AN$3,CLASS!$E93:$J93))","v":28626.776135885284},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AO$2),SUMIF(CLASS!$N93:$S93,AO$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AP$2),SUMIF(CLASS!$N93:$S93,AP$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AQ$2),SUMIF(CLASS!$N93:$S93,AQ$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AR$2),SUMIF(CLASS!$N93:$S93,AR$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AS$2),SUMIF(CLASS!$N93:$S93,AS$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AT$2),SUMIF(CLASS!$N93:$S93,AT$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AU$2),SUMIF(CLASS!$N93:$S93,AU$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AV$2),SUMIF(CLASS!$N93:$S93,AV$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AW$2),SUMIF(CLASS!$N93:$S93,AW$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AX$2),SUMIF(CLASS!$N93:$S93,AX$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AY$2),SUMIF(CLASS!$N93:$S93,AY$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,AZ$2),SUMIF(CLASS!$N93:$S93,AZ$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,BA$2),SUMIF(CLASS!$N93:$S93,BA$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,BB$2),SUMIF(CLASS!$N93:$S93,BB$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,BC$2),SUMIF(CLASS!$N93:$S93,BC$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,BD$2),SUMIF(CLASS!$N93:$S93,BD$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,BE$2),SUMIF(CLASS!$N93:$S93,BE$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,BF$2),SUMIF(CLASS!$N93:$S93,BF$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,BG$2),SUMIF(CLASS!$N93:$S93,BG$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,BH$2),SUMIF(CLASS!$N93:$S93,BH$3,CLASS!$E93:$J93))","v":0},{"$f":"IF(CLASS!$L93<>0,FUNCALLOC!$C93*INDEX(INDIRECT(ACCOUNTS!$U93),2,BI$2),SUMIF(CLASS!$N93:$S93,BI$3,CLASS!$E93:$J93))","v":0},null,null,19974.340920174243,0,0,0,0,0,19974.340920174243,null,200864.60830287309,0,0,0,0,0,200864.60830287309,null,0,0,0,0,0,0,0,null,1944871.3233118574,774825.74649054999,4473082.1818882972,0,0,0,7192779.2516907044,null,0,0,0,0,0,0,0,null,0,0,0,636958.9643938113,0,0,636958.9643938113,null,0,0,0,0,28644.334692436529,0,28644.334692436529,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A94","v":"~"},{"$f":"ACCOUNTS!B94","v":"~"},{"$f":"ACCOUNTS!C94","v":0},0,{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,E$2),SUMIF(CLASS!$N94:$S94,E$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,F$2),SUMIF(CLASS!$N94:$S94,F$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,G$2),SUMIF(CLASS!$N94:$S94,G$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,H$2),SUMIF(CLASS!$N94:$S94,H$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,I$2),SUMIF(CLASS!$N94:$S94,I$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,J$2),SUMIF(CLASS!$N94:$S94,J$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,K$2),SUMIF(CLASS!$N94:$S94,K$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,L$2),SUMIF(CLASS!$N94:$S94,L$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,M$2),SUMIF(CLASS!$N94:$S94,M$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,N$2),SUMIF(CLASS!$N94:$S94,N$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,O$2),SUMIF(CLASS!$N94:$S94,O$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,P$2),SUMIF(CLASS!$N94:$S94,P$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,Q$2),SUMIF(CLASS!$N94:$S94,Q$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,R$2),SUMIF(CLASS!$N94:$S94,R$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,S$2),SUMIF(CLASS!$N94:$S94,S$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,T$2),SUMIF(CLASS!$N94:$S94,T$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,U$2),SUMIF(CLASS!$N94:$S94,U$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,V$2),SUMIF(CLASS!$N94:$S94,V$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,W$2),SUMIF(CLASS!$N94:$S94,W$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,X$2),SUMIF(CLASS!$N94:$S94,X$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,Y$2),SUMIF(CLASS!$N94:$S94,Y$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,Z$2),SUMIF(CLASS!$N94:$S94,Z$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AA$2),SUMIF(CLASS!$N94:$S94,AA$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AB$2),SUMIF(CLASS!$N94:$S94,AB$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AC$2),SUMIF(CLASS!$N94:$S94,AC$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AD$2),SUMIF(CLASS!$N94:$S94,AD$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AE$2),SUMIF(CLASS!$N94:$S94,AE$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AF$2),SUMIF(CLASS!$N94:$S94,AF$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AG$2),SUMIF(CLASS!$N94:$S94,AG$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AH$2),SUMIF(CLASS!$N94:$S94,AH$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AI$2),SUMIF(CLASS!$N94:$S94,AI$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AJ$2),SUMIF(CLASS!$N94:$S94,AJ$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AK$2),SUMIF(CLASS!$N94:$S94,AK$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AL$2),SUMIF(CLASS!$N94:$S94,AL$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AM$2),SUMIF(CLASS!$N94:$S94,AM$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AN$2),SUMIF(CLASS!$N94:$S94,AN$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AO$2),SUMIF(CLASS!$N94:$S94,AO$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AP$2),SUMIF(CLASS!$N94:$S94,AP$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AQ$2),SUMIF(CLASS!$N94:$S94,AQ$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AR$2),SUMIF(CLASS!$N94:$S94,AR$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AS$2),SUMIF(CLASS!$N94:$S94,AS$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AT$2),SUMIF(CLASS!$N94:$S94,AT$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AU$2),SUMIF(CLASS!$N94:$S94,AU$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AV$2),SUMIF(CLASS!$N94:$S94,AV$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AW$2),SUMIF(CLASS!$N94:$S94,AW$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AX$2),SUMIF(CLASS!$N94:$S94,AX$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AY$2),SUMIF(CLASS!$N94:$S94,AY$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,AZ$2),SUMIF(CLASS!$N94:$S94,AZ$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,BA$2),SUMIF(CLASS!$N94:$S94,BA$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,BB$2),SUMIF(CLASS!$N94:$S94,BB$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,BC$2),SUMIF(CLASS!$N94:$S94,BC$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,BD$2),SUMIF(CLASS!$N94:$S94,BD$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,BE$2),SUMIF(CLASS!$N94:$S94,BE$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,BF$2),SUMIF(CLASS!$N94:$S94,BF$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,BG$2),SUMIF(CLASS!$N94:$S94,BG$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,BH$2),SUMIF(CLASS!$N94:$S94,BH$3,CLASS!$E94:$J94))","v":0},{"$f":"IF(CLASS!$L94<>0,FUNCALLOC!$C94*INDEX(INDIRECT(ACCOUNTS!$U94),2,BI$2),SUMIF(CLASS!$N94:$S94,BI$3,CLASS!$E94:$J94))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A95","v":"~"},{"$f":"ACCOUNTS!B95","v":"~"},{"$f":"ACCOUNTS!C95","v":0},0,{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,E$2),SUMIF(CLASS!$N95:$S95,E$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,F$2),SUMIF(CLASS!$N95:$S95,F$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,G$2),SUMIF(CLASS!$N95:$S95,G$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,H$2),SUMIF(CLASS!$N95:$S95,H$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,I$2),SUMIF(CLASS!$N95:$S95,I$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,J$2),SUMIF(CLASS!$N95:$S95,J$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,K$2),SUMIF(CLASS!$N95:$S95,K$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,L$2),SUMIF(CLASS!$N95:$S95,L$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,M$2),SUMIF(CLASS!$N95:$S95,M$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,N$2),SUMIF(CLASS!$N95:$S95,N$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,O$2),SUMIF(CLASS!$N95:$S95,O$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,P$2),SUMIF(CLASS!$N95:$S95,P$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,Q$2),SUMIF(CLASS!$N95:$S95,Q$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,R$2),SUMIF(CLASS!$N95:$S95,R$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,S$2),SUMIF(CLASS!$N95:$S95,S$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,T$2),SUMIF(CLASS!$N95:$S95,T$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,U$2),SUMIF(CLASS!$N95:$S95,U$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,V$2),SUMIF(CLASS!$N95:$S95,V$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,W$2),SUMIF(CLASS!$N95:$S95,W$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,X$2),SUMIF(CLASS!$N95:$S95,X$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,Y$2),SUMIF(CLASS!$N95:$S95,Y$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,Z$2),SUMIF(CLASS!$N95:$S95,Z$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AA$2),SUMIF(CLASS!$N95:$S95,AA$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AB$2),SUMIF(CLASS!$N95:$S95,AB$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AC$2),SUMIF(CLASS!$N95:$S95,AC$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AD$2),SUMIF(CLASS!$N95:$S95,AD$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AE$2),SUMIF(CLASS!$N95:$S95,AE$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AF$2),SUMIF(CLASS!$N95:$S95,AF$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AG$2),SUMIF(CLASS!$N95:$S95,AG$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AH$2),SUMIF(CLASS!$N95:$S95,AH$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AI$2),SUMIF(CLASS!$N95:$S95,AI$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AJ$2),SUMIF(CLASS!$N95:$S95,AJ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AK$2),SUMIF(CLASS!$N95:$S95,AK$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AL$2),SUMIF(CLASS!$N95:$S95,AL$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AM$2),SUMIF(CLASS!$N95:$S95,AM$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AN$2),SUMIF(CLASS!$N95:$S95,AN$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AO$2),SUMIF(CLASS!$N95:$S95,AO$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AP$2),SUMIF(CLASS!$N95:$S95,AP$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AQ$2),SUMIF(CLASS!$N95:$S95,AQ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AR$2),SUMIF(CLASS!$N95:$S95,AR$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AS$2),SUMIF(CLASS!$N95:$S95,AS$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AT$2),SUMIF(CLASS!$N95:$S95,AT$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AU$2),SUMIF(CLASS!$N95:$S95,AU$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AV$2),SUMIF(CLASS!$N95:$S95,AV$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AW$2),SUMIF(CLASS!$N95:$S95,AW$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AX$2),SUMIF(CLASS!$N95:$S95,AX$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AY$2),SUMIF(CLASS!$N95:$S95,AY$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,AZ$2),SUMIF(CLASS!$N95:$S95,AZ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,BA$2),SUMIF(CLASS!$N95:$S95,BA$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,BB$2),SUMIF(CLASS!$N95:$S95,BB$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,BC$2),SUMIF(CLASS!$N95:$S95,BC$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,BD$2),SUMIF(CLASS!$N95:$S95,BD$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,BE$2),SUMIF(CLASS!$N95:$S95,BE$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,BF$2),SUMIF(CLASS!$N95:$S95,BF$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,BG$2),SUMIF(CLASS!$N95:$S95,BG$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,BH$2),SUMIF(CLASS!$N95:$S95,BH$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$U95),2,BI$2),SUMIF(CLASS!$N95:$S95,BI$3,CLASS!$E95:$J95))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A96","v":395},{"$f":"ACCOUNTS!B96","v":"Laboratory Equipment"},{"$f":"ACCOUNTS!C96","v":2751000},{"$f":"ROUND((SUM(E96:BI96)-C96),1)","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,E$2),SUMIF(CLASS!$N96:$S96,E$3,CLASS!$E96:$J96))","v":5857.0420382241873},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,F$2),SUMIF(CLASS!$N96:$S96,F$3,CLASS!$E96:$J96))","v":36614.723218971456},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,G$2),SUMIF(CLASS!$N96:$S96,G$3,CLASS!$E96:$J96))","v":962184.86116295028},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,H$2),SUMIF(CLASS!$N96:$S96,H$3,CLASS!$E96:$J96))","v":61567.305492031497},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,I$2),SUMIF(CLASS!$N96:$S96,I$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,J$2),SUMIF(CLASS!$N96:$S96,J$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,K$2),SUMIF(CLASS!$N96:$S96,K$3,CLASS!$E96:$J96))","v":7039.8752415412955},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,L$2),SUMIF(CLASS!$N96:$S96,L$3,CLASS!$E96:$J96))","v":457305.67410278367},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,M$2),SUMIF(CLASS!$N96:$S96,M$3,CLASS!$E96:$J96))","v":29261.609984900071},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,N$2),SUMIF(CLASS!$N96:$S96,N$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,O$2),SUMIF(CLASS!$N96:$S96,O$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,P$2),SUMIF(CLASS!$N96:$S96,P$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,Q$2),SUMIF(CLASS!$N96:$S96,Q$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,R$2),SUMIF(CLASS!$N96:$S96,R$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,S$2),SUMIF(CLASS!$N96:$S96,S$3,CLASS!$E96:$J96))","v":832562.75759601907},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,T$2),SUMIF(CLASS!$N96:$S96,T$3,CLASS!$E96:$J96))","v":7951.9421190070088},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,U$2),SUMIF(CLASS!$N96:$S96,U$3,CLASS!$E96:$J96))","v":166437.95318407568},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,V$2),SUMIF(CLASS!$N96:$S96,V$3,CLASS!$E96:$J96))","v":130630.51090350089},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,W$2),SUMIF(CLASS!$N96:$S96,W$3,CLASS!$E96:$J96))","v":31061.505729340515},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,X$2),SUMIF(CLASS!$N96:$S96,X$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,Y$2),SUMIF(CLASS!$N96:$S96,Y$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,Z$2),SUMIF(CLASS!$N96:$S96,Z$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AA$2),SUMIF(CLASS!$N96:$S96,AA$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AB$2),SUMIF(CLASS!$N96:$S96,AB$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AC$2),SUMIF(CLASS!$N96:$S96,AC$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AD$2),SUMIF(CLASS!$N96:$S96,AD$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AE$2),SUMIF(CLASS!$N96:$S96,AE$3,CLASS!$E96:$J96))","v":22524.239226654656},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AF$2),SUMIF(CLASS!$N96:$S96,AF$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AG$2),SUMIF(CLASS!$N96:$S96,AG$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AH$2),SUMIF(CLASS!$N96:$S96,AH$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AI$2),SUMIF(CLASS!$N96:$S96,AI$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AJ$2),SUMIF(CLASS!$N96:$S96,AJ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AK$2),SUMIF(CLASS!$N96:$S96,AK$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AL$2),SUMIF(CLASS!$N96:$S96,AL$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AM$2),SUMIF(CLASS!$N96:$S96,AM$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AN$2),SUMIF(CLASS!$N96:$S96,AN$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AO$2),SUMIF(CLASS!$N96:$S96,AO$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AP$2),SUMIF(CLASS!$N96:$S96,AP$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AQ$2),SUMIF(CLASS!$N96:$S96,AQ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AR$2),SUMIF(CLASS!$N96:$S96,AR$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AS$2),SUMIF(CLASS!$N96:$S96,AS$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AT$2),SUMIF(CLASS!$N96:$S96,AT$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AU$2),SUMIF(CLASS!$N96:$S96,AU$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AV$2),SUMIF(CLASS!$N96:$S96,AV$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AW$2),SUMIF(CLASS!$N96:$S96,AW$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AX$2),SUMIF(CLASS!$N96:$S96,AX$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AY$2),SUMIF(CLASS!$N96:$S96,AY$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,AZ$2),SUMIF(CLASS!$N96:$S96,AZ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,BA$2),SUMIF(CLASS!$N96:$S96,BA$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,BB$2),SUMIF(CLASS!$N96:$S96,BB$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,BC$2),SUMIF(CLASS!$N96:$S96,BC$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,BD$2),SUMIF(CLASS!$N96:$S96,BD$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,BE$2),SUMIF(CLASS!$N96:$S96,BE$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,BF$2),SUMIF(CLASS!$N96:$S96,BF$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,BG$2),SUMIF(CLASS!$N96:$S96,BG$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,BH$2),SUMIF(CLASS!$N96:$S96,BH$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$U96),2,BI$2),SUMIF(CLASS!$N96:$S96,BI$3,CLASS!$E96:$J96))","v":0},null,null,5857.0420382241873,0,0,0,0,0,{"$f":"SUM(BL96:BQ96)","v":5857.0420382241873},null,36614.723218971456,7039.8752415412955,0,22524.239226654656,0,0,{"$f":"SUM(BT96:BY96)","v":66178.837687167412},null,0,0,0,0,0,0,{"$f":"SUM(CB96:CG96)","v":0},null,1023752.1666549818,486567.28408768371,1168644.669531943,0,0,0,{"$f":"SUM(CJ96:CO96)","v":2678964.1202746085},null,0,0,0,0,0,0,{"$f":"SUM(CR96:CW96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ96:DE96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH96:DM96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP96:DU96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX96:EC96)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF96:EK96)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET96,EL96,ED96,DV96,DN96,DF96,CX96,CP96,CH96,BZ96,BR96)-C96),1)","v":0}]
[{"$f":"ACCOUNTS!A97","v":396},{"$f":"ACCOUNTS!B97","v":"Power Operated Equipment"},{"$f":"ACCOUNTS!C97","v":268798.7},0,{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,E$2),SUMIF(CLASS!$N97:$S97,E$3,CLASS!$E97:$J97))","v":572.28836267539509},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,F$2),SUMIF(CLASS!$N97:$S97,F$3,CLASS!$E97:$J97))","v":3577.6045082222258},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,G$2),SUMIF(CLASS!$N97:$S97,G$3,CLASS!$E97:$J97))","v":94014.554649320795},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,H$2),SUMIF(CLASS!$N97:$S97,H$3,CLASS!$E97:$J97))","v":6015.7076258672942},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,I$2),SUMIF(CLASS!$N97:$S97,I$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,J$2),SUMIF(CLASS!$N97:$S97,J$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,K$2),SUMIF(CLASS!$N97:$S97,K$3,CLASS!$E97:$J97))","v":687.86234572464059},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,L$2),SUMIF(CLASS!$N97:$S97,L$3,CLASS!$E97:$J97))","v":44683.086405471433},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,M$2),SUMIF(CLASS!$N97:$S97,M$3,CLASS!$E97:$J97))","v":2859.1358501810828},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,N$2),SUMIF(CLASS!$N97:$S97,N$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,O$2),SUMIF(CLASS!$N97:$S97,O$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,P$2),SUMIF(CLASS!$N97:$S97,P$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,Q$2),SUMIF(CLASS!$N97:$S97,Q$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,R$2),SUMIF(CLASS!$N97:$S97,R$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,S$2),SUMIF(CLASS!$N97:$S97,S$3,CLASS!$E97:$J97))","v":81349.250058242484},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,T$2),SUMIF(CLASS!$N97:$S97,T$3,CLASS!$E97:$J97))","v":776.97989969623029},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,U$2),SUMIF(CLASS!$N97:$S97,U$3,CLASS!$E97:$J97))","v":16262.561049269503},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,V$2),SUMIF(CLASS!$N97:$S97,V$3,CLASS!$E97:$J97))","v":12763.835518428523},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,W$2),SUMIF(CLASS!$N97:$S97,W$3,CLASS!$E97:$J97))","v":3035.0026754232217},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,X$2),SUMIF(CLASS!$N97:$S97,X$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,Y$2),SUMIF(CLASS!$N97:$S97,Y$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,Z$2),SUMIF(CLASS!$N97:$S97,Z$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AA$2),SUMIF(CLASS!$N97:$S97,AA$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AB$2),SUMIF(CLASS!$N97:$S97,AB$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AC$2),SUMIF(CLASS!$N97:$S97,AC$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AD$2),SUMIF(CLASS!$N97:$S97,AD$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AE$2),SUMIF(CLASS!$N97:$S97,AE$3,CLASS!$E97:$J97))","v":2200.8310514772002},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AF$2),SUMIF(CLASS!$N97:$S97,AF$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AG$2),SUMIF(CLASS!$N97:$S97,AG$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AH$2),SUMIF(CLASS!$N97:$S97,AH$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AI$2),SUMIF(CLASS!$N97:$S97,AI$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AJ$2),SUMIF(CLASS!$N97:$S97,AJ$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AK$2),SUMIF(CLASS!$N97:$S97,AK$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AL$2),SUMIF(CLASS!$N97:$S97,AL$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AM$2),SUMIF(CLASS!$N97:$S97,AM$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AN$2),SUMIF(CLASS!$N97:$S97,AN$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AO$2),SUMIF(CLASS!$N97:$S97,AO$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AP$2),SUMIF(CLASS!$N97:$S97,AP$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AQ$2),SUMIF(CLASS!$N97:$S97,AQ$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AR$2),SUMIF(CLASS!$N97:$S97,AR$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AS$2),SUMIF(CLASS!$N97:$S97,AS$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AT$2),SUMIF(CLASS!$N97:$S97,AT$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AU$2),SUMIF(CLASS!$N97:$S97,AU$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AV$2),SUMIF(CLASS!$N97:$S97,AV$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AW$2),SUMIF(CLASS!$N97:$S97,AW$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AX$2),SUMIF(CLASS!$N97:$S97,AX$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AY$2),SUMIF(CLASS!$N97:$S97,AY$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,AZ$2),SUMIF(CLASS!$N97:$S97,AZ$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,BA$2),SUMIF(CLASS!$N97:$S97,BA$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,BB$2),SUMIF(CLASS!$N97:$S97,BB$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,BC$2),SUMIF(CLASS!$N97:$S97,BC$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,BD$2),SUMIF(CLASS!$N97:$S97,BD$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,BE$2),SUMIF(CLASS!$N97:$S97,BE$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,BF$2),SUMIF(CLASS!$N97:$S97,BF$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,BG$2),SUMIF(CLASS!$N97:$S97,BG$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,BH$2),SUMIF(CLASS!$N97:$S97,BH$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$U97),2,BI$2),SUMIF(CLASS!$N97:$S97,BI$3,CLASS!$E97:$J97))","v":0},null,null,572.28836267539509,0,0,0,0,0,572.28836267539509,null,3577.6045082222258,687.86234572464059,0,2200.8310514772002,0,0,6466.2979054240668,null,0,0,0,0,0,0,0,null,100030.26227518808,47542.222255652516,114187.62920105996,0,0,0,261760.11373190055,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A98","v":397},{"$f":"ACCOUNTS!B98","v":"Communication Equipment"},{"$f":"ACCOUNTS!C98","v":31664604.400000002},0,{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,E$2),SUMIF(CLASS!$N98:$S98,E$3,CLASS!$E98:$J98))","v":78284.721292521746},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,F$2),SUMIF(CLASS!$N98:$S98,F$3,CLASS!$E98:$J98))","v":787241.48853592295},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,G$2),SUMIF(CLASS!$N98:$S98,G$3,CLASS!$E98:$J98))","v":5780842.1125188405},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,H$2),SUMIF(CLASS!$N98:$S98,H$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,I$2),SUMIF(CLASS!$N98:$S98,I$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,J$2),SUMIF(CLASS!$N98:$S98,J$3,CLASS!$E98:$J98))","v":1841622.6338152546},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,K$2),SUMIF(CLASS!$N98:$S98,K$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,L$2),SUMIF(CLASS!$N98:$S98,L$3,CLASS!$E98:$J98))","v":2747509.3465427966},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,M$2),SUMIF(CLASS!$N98:$S98,M$3,CLASS!$E98:$J98))","v":289237.54071087716},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,N$2),SUMIF(CLASS!$N98:$S98,N$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,O$2),SUMIF(CLASS!$N98:$S98,O$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,P$2),SUMIF(CLASS!$N98:$S98,P$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,Q$2),SUMIF(CLASS!$N98:$S98,Q$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,R$2),SUMIF(CLASS!$N98:$S98,R$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,S$2),SUMIF(CLASS!$N98:$S98,S$3,CLASS!$E98:$J98))","v":4705536.1278558653},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,T$2),SUMIF(CLASS!$N98:$S98,T$3,CLASS!$E98:$J98))","v":44943.339809780991},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,U$2),SUMIF(CLASS!$N98:$S98,U$3,CLASS!$E98:$J98))","v":4272595.3103009807},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,V$2),SUMIF(CLASS!$N98:$S98,V$3,CLASS!$E98:$J98))","v":2575498.0083111683},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,W$2),SUMIF(CLASS!$N98:$S98,W$3,CLASS!$E98:$J98))","v":743269.83332875348},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,X$2),SUMIF(CLASS!$N98:$S98,X$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,Y$2),SUMIF(CLASS!$N98:$S98,Y$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,Z$2),SUMIF(CLASS!$N98:$S98,Z$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AA$2),SUMIF(CLASS!$N98:$S98,AA$3,CLASS!$E98:$J98))","v":4521345.2116672089},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AB$2),SUMIF(CLASS!$N98:$S98,AB$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AC$2),SUMIF(CLASS!$N98:$S98,AC$3,CLASS!$E98:$J98))","v":297764.31102756353},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AD$2),SUMIF(CLASS!$N98:$S98,AD$3,CLASS!$E98:$J98))","v":370239.16594314063},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AE$2),SUMIF(CLASS!$N98:$S98,AE$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AF$2),SUMIF(CLASS!$N98:$S98,AF$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AG$2),SUMIF(CLASS!$N98:$S98,AG$3,CLASS!$E98:$J98))","v":158861.83559237575},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AH$2),SUMIF(CLASS!$N98:$S98,AH$3,CLASS!$E98:$J98))","v":2337548.6943780826},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AI$2),SUMIF(CLASS!$N98:$S98,AI$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AJ$2),SUMIF(CLASS!$N98:$S98,AJ$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AK$2),SUMIF(CLASS!$N98:$S98,AK$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AL$2),SUMIF(CLASS!$N98:$S98,AL$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AM$2),SUMIF(CLASS!$N98:$S98,AM$3,CLASS!$E98:$J98))","v":68.816623857897923},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AN$2),SUMIF(CLASS!$N98:$S98,AN$3,CLASS!$E98:$J98))","v":112195.9017450095},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AO$2),SUMIF(CLASS!$N98:$S98,AO$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AP$2),SUMIF(CLASS!$N98:$S98,AP$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AQ$2),SUMIF(CLASS!$N98:$S98,AQ$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AR$2),SUMIF(CLASS!$N98:$S98,AR$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AS$2),SUMIF(CLASS!$N98:$S98,AS$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AT$2),SUMIF(CLASS!$N98:$S98,AT$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AU$2),SUMIF(CLASS!$N98:$S98,AU$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AV$2),SUMIF(CLASS!$N98:$S98,AV$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AW$2),SUMIF(CLASS!$N98:$S98,AW$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AX$2),SUMIF(CLASS!$N98:$S98,AX$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AY$2),SUMIF(CLASS!$N98:$S98,AY$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,AZ$2),SUMIF(CLASS!$N98:$S98,AZ$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,BA$2),SUMIF(CLASS!$N98:$S98,BA$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,BB$2),SUMIF(CLASS!$N98:$S98,BB$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,BC$2),SUMIF(CLASS!$N98:$S98,BC$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,BD$2),SUMIF(CLASS!$N98:$S98,BD$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,BE$2),SUMIF(CLASS!$N98:$S98,BE$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,BF$2),SUMIF(CLASS!$N98:$S98,BF$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,BG$2),SUMIF(CLASS!$N98:$S98,BG$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,BH$2),SUMIF(CLASS!$N98:$S98,BH$3,CLASS!$E98:$J98))","v":0},{"$f":"IF(CLASS!$L98<>0,FUNCALLOC!$C98*INDEX(INDIRECT(ACCOUNTS!$U98),2,BI$2),SUMIF(CLASS!$N98:$S98,BI$3,CLASS!$E98:$J98))","v":0},null,null,78284.721292521746,0,0,0,0,0,78284.721292521746,null,787241.48853592295,0,0,0,0,0,787241.48853592295,null,0,0,0,0,0,0,0,null,7622464.7463340946,3036746.8872536737,17531191.308244463,0,0,0,28190402.941832229,null,0,0,0,0,0,0,0,null,0,0,0,2496410.5299704582,0,0,2496410.5299704582,null,0,0,0,0,112264.7183688674,0,112264.7183688674,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A99","v":398},{"$f":"ACCOUNTS!B99","v":"Misc. Equipment"},{"$f":"ACCOUNTS!C99","v":513709.8000000001},0,{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,E$2),SUMIF(CLASS!$N99:$S99,E$3,CLASS!$E99:$J99))","v":1270.0499273642304},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,F$2),SUMIF(CLASS!$N99:$S99,F$3,CLASS!$E99:$J99))","v":12771.78967779845},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,G$2),SUMIF(CLASS!$N99:$S99,G$3,CLASS!$E99:$J99))","v":93785.325972796025},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,H$2),SUMIF(CLASS!$N99:$S99,H$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,I$2),SUMIF(CLASS!$N99:$S99,I$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,J$2),SUMIF(CLASS!$N99:$S99,J$3,CLASS!$E99:$J99))","v":29877.51190388179},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,K$2),SUMIF(CLASS!$N99:$S99,K$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,L$2),SUMIF(CLASS!$N99:$S99,L$3,CLASS!$E99:$J99))","v":44574.138968577507},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,M$2),SUMIF(CLASS!$N99:$S99,M$3,CLASS!$E99:$J99))","v":4692.4369341268821},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,N$2),SUMIF(CLASS!$N99:$S99,N$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,O$2),SUMIF(CLASS!$N99:$S99,O$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,P$2),SUMIF(CLASS!$N99:$S99,P$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,Q$2),SUMIF(CLASS!$N99:$S99,Q$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,R$2),SUMIF(CLASS!$N99:$S99,R$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,S$2),SUMIF(CLASS!$N99:$S99,S$3,CLASS!$E99:$J99))","v":76340.130215983721},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,T$2),SUMIF(CLASS!$N99:$S99,T$3,CLASS!$E99:$J99))","v":729.13698252344614},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,U$2),SUMIF(CLASS!$N99:$S99,U$3,CLASS!$E99:$J99))","v":69316.327297480937},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,V$2),SUMIF(CLASS!$N99:$S99,V$3,CLASS!$E99:$J99))","v":41783.517963354971},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,W$2),SUMIF(CLASS!$N99:$S99,W$3,CLASS!$E99:$J99))","v":12058.416792516358},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,X$2),SUMIF(CLASS!$N99:$S99,X$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,Y$2),SUMIF(CLASS!$N99:$S99,Y$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,Z$2),SUMIF(CLASS!$N99:$S99,Z$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AA$2),SUMIF(CLASS!$N99:$S99,AA$3,CLASS!$E99:$J99))","v":73351.914177602041},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AB$2),SUMIF(CLASS!$N99:$S99,AB$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AC$2),SUMIF(CLASS!$N99:$S99,AC$3,CLASS!$E99:$J99))","v":4830.7707474503441},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AD$2),SUMIF(CLASS!$N99:$S99,AD$3,CLASS!$E99:$J99))","v":6006.5644745215141},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AE$2),SUMIF(CLASS!$N99:$S99,AE$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AF$2),SUMIF(CLASS!$N99:$S99,AF$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AG$2),SUMIF(CLASS!$N99:$S99,AG$3,CLASS!$E99:$J99))","v":2577.2904268398893},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AH$2),SUMIF(CLASS!$N99:$S99,AH$3,CLASS!$E99:$J99))","v":37923.15410323668},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AI$2),SUMIF(CLASS!$N99:$S99,AI$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AJ$2),SUMIF(CLASS!$N99:$S99,AJ$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AK$2),SUMIF(CLASS!$N99:$S99,AK$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AL$2),SUMIF(CLASS!$N99:$S99,AL$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AM$2),SUMIF(CLASS!$N99:$S99,AM$3,CLASS!$E99:$J99))","v":1.1164445205800828},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AN$2),SUMIF(CLASS!$N99:$S99,AN$3,CLASS!$E99:$J99))","v":1820.206989424712},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AO$2),SUMIF(CLASS!$N99:$S99,AO$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AP$2),SUMIF(CLASS!$N99:$S99,AP$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AQ$2),SUMIF(CLASS!$N99:$S99,AQ$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AR$2),SUMIF(CLASS!$N99:$S99,AR$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AS$2),SUMIF(CLASS!$N99:$S99,AS$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AT$2),SUMIF(CLASS!$N99:$S99,AT$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AU$2),SUMIF(CLASS!$N99:$S99,AU$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AV$2),SUMIF(CLASS!$N99:$S99,AV$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AW$2),SUMIF(CLASS!$N99:$S99,AW$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AX$2),SUMIF(CLASS!$N99:$S99,AX$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AY$2),SUMIF(CLASS!$N99:$S99,AY$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,AZ$2),SUMIF(CLASS!$N99:$S99,AZ$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,BA$2),SUMIF(CLASS!$N99:$S99,BA$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,BB$2),SUMIF(CLASS!$N99:$S99,BB$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,BC$2),SUMIF(CLASS!$N99:$S99,BC$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,BD$2),SUMIF(CLASS!$N99:$S99,BD$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,BE$2),SUMIF(CLASS!$N99:$S99,BE$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,BF$2),SUMIF(CLASS!$N99:$S99,BF$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,BG$2),SUMIF(CLASS!$N99:$S99,BG$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,BH$2),SUMIF(CLASS!$N99:$S99,BH$3,CLASS!$E99:$J99))","v":0},{"$f":"IF(CLASS!$L99<>0,FUNCALLOC!$C99*INDEX(INDIRECT(ACCOUNTS!$U99),2,BI$2),SUMIF(CLASS!$N99:$S99,BI$3,CLASS!$E99:$J99))","v":0},null,null,1270.0499273642304,0,0,0,0,0,1270.0499273642304,null,12771.78967779845,0,0,0,0,0,12771.78967779845,null,0,0,0,0,0,0,0,null,123662.83787667782,49266.57590270439,284416.7786514333,0,0,0,457346.19243081554,null,0,0,0,0,0,0,0,null,0,0,0,40500.444530076573,0,0,40500.444530076573,null,0,0,0,0,1821.323433945292,0,1821.323433945292,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A100","v":399},{"$f":"ACCOUNTS!B100","v":"Other Intangible Property"},{"$f":"ACCOUNTS!C100","v":169388.1},0,{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,E$2),SUMIF(CLASS!$N100:$S100,E$3,CLASS!$E100:$J100))","v":418.77991056694844},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,F$2),SUMIF(CLASS!$N100:$S100,F$3,CLASS!$E100:$J100))","v":4211.3060469585962},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,G$2),SUMIF(CLASS!$N100:$S100,G$3,CLASS!$E100:$J100))","v":30924.30429478388},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,H$2),SUMIF(CLASS!$N100:$S100,H$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,I$2),SUMIF(CLASS!$N100:$S100,I$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,J$2),SUMIF(CLASS!$N100:$S100,J$3,CLASS!$E100:$J100))","v":9851.6613351077176},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,K$2),SUMIF(CLASS!$N100:$S100,K$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,L$2),SUMIF(CLASS!$N100:$S100,L$3,CLASS!$E100:$J100))","v":14697.653634451402},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,M$2),SUMIF(CLASS!$N100:$S100,M$3,CLASS!$E100:$J100))","v":1547.2606842259531},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,N$2),SUMIF(CLASS!$N100:$S100,N$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,O$2),SUMIF(CLASS!$N100:$S100,O$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,P$2),SUMIF(CLASS!$N100:$S100,P$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,Q$2),SUMIF(CLASS!$N100:$S100,Q$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,R$2),SUMIF(CLASS!$N100:$S100,R$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,S$2),SUMIF(CLASS!$N100:$S100,S$3,CLASS!$E100:$J100))","v":25172.012702576572},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,T$2),SUMIF(CLASS!$N100:$S100,T$3,CLASS!$E100:$J100))","v":240.42198165069019},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,U$2),SUMIF(CLASS!$N100:$S100,U$3,CLASS!$E100:$J100))","v":22856.019059590508},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,V$2),SUMIF(CLASS!$N100:$S100,V$3,CLASS!$E100:$J100))","v":13777.488222199707},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,W$2),SUMIF(CLASS!$N100:$S100,W$3,CLASS!$E100:$J100))","v":3976.0820398840742},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,X$2),SUMIF(CLASS!$N100:$S100,X$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,Y$2),SUMIF(CLASS!$N100:$S100,Y$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,Z$2),SUMIF(CLASS!$N100:$S100,Z$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AA$2),SUMIF(CLASS!$N100:$S100,AA$3,CLASS!$E100:$J100))","v":24186.693292413478},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AB$2),SUMIF(CLASS!$N100:$S100,AB$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AC$2),SUMIF(CLASS!$N100:$S100,AC$3,CLASS!$E100:$J100))","v":1592.8741839190016},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AD$2),SUMIF(CLASS!$N100:$S100,AD$3,CLASS!$E100:$J100))","v":1980.5745264480013},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AE$2),SUMIF(CLASS!$N100:$S100,AE$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AF$2),SUMIF(CLASS!$N100:$S100,AF$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AG$2),SUMIF(CLASS!$N100:$S100,AG$3,CLASS!$E100:$J100))","v":849.822854363685},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AH$2),SUMIF(CLASS!$N100:$S100,AH$3,CLASS!$E100:$J100))","v":12504.591151569355},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AI$2),SUMIF(CLASS!$N100:$S100,AI$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AJ$2),SUMIF(CLASS!$N100:$S100,AJ$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AK$2),SUMIF(CLASS!$N100:$S100,AK$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AL$2),SUMIF(CLASS!$N100:$S100,AL$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AM$2),SUMIF(CLASS!$N100:$S100,AM$3,CLASS!$E100:$J100))","v":0.36813083203098534},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AN$2),SUMIF(CLASS!$N100:$S100,AN$3,CLASS!$E100:$J100))","v":600.18594845839414},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AO$2),SUMIF(CLASS!$N100:$S100,AO$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AP$2),SUMIF(CLASS!$N100:$S100,AP$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AQ$2),SUMIF(CLASS!$N100:$S100,AQ$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AR$2),SUMIF(CLASS!$N100:$S100,AR$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AS$2),SUMIF(CLASS!$N100:$S100,AS$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AT$2),SUMIF(CLASS!$N100:$S100,AT$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AU$2),SUMIF(CLASS!$N100:$S100,AU$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AV$2),SUMIF(CLASS!$N100:$S100,AV$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AW$2),SUMIF(CLASS!$N100:$S100,AW$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AX$2),SUMIF(CLASS!$N100:$S100,AX$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AY$2),SUMIF(CLASS!$N100:$S100,AY$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,AZ$2),SUMIF(CLASS!$N100:$S100,AZ$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,BA$2),SUMIF(CLASS!$N100:$S100,BA$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,BB$2),SUMIF(CLASS!$N100:$S100,BB$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,BC$2),SUMIF(CLASS!$N100:$S100,BC$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,BD$2),SUMIF(CLASS!$N100:$S100,BD$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,BE$2),SUMIF(CLASS!$N100:$S100,BE$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,BF$2),SUMIF(CLASS!$N100:$S100,BF$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,BG$2),SUMIF(CLASS!$N100:$S100,BG$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,BH$2),SUMIF(CLASS!$N100:$S100,BH$3,CLASS!$E100:$J100))","v":0},{"$f":"IF(CLASS!$L100<>0,FUNCALLOC!$C100*INDEX(INDIRECT(ACCOUNTS!$U100),2,BI$2),SUMIF(CLASS!$N100:$S100,BI$3,CLASS!$E100:$J100))","v":0},null,null,418.77991056694844,0,0,0,0,0,418.77991056694844,null,4211.3060469585962,0,0,0,0,0,4211.3060469585962,null,0,0,0,0,0,0,0,null,40775.965629891594,16244.914318677356,93782.166008682034,0,0,0,150803.04595725099,null,0,0,0,0,0,0,0,null,0,0,0,13354.41400593304,0,0,13354.41400593304,null,0,0,0,0,600.55407929042508,0,600.55407929042508,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B101","v":"Sub-total"},{"$f":"SUM(C86:C100)","v":186727923.10000002},0,{"$f":"SUM(E86:E100)","v":435487.73161748023},3761925.4220760483,46832950.831685178,1705737.6430760419,0,6427339.1031322302,195041.50954941855,22258689.587384034,1820151.2158047874,0,0,0,0,0,39488875.609076798,377164.66455302789,19522739.45664496,12607745.563736701,3454609.2445312948,0,0,0,15779681.648191312,0,1039209.7515764328,1292149.9904937253,624039.69807526341,0,554434.3717056365,8158141.5502732797,0,0,0,0,240.17286133755272,391568.33395501244,0,0,0,0,{"$f":"SUM(AS86:AS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL86:BL100)","v":435487.73161748023},0,0,0,0,0,435487.73161748023,null,{"$f":"SUM(BT86:BT100)","v":3761925.4220760483},195041.50954941855,0,624039.69807526341,0,0,4581006.6297007315,null,{"$f":"SUM(CB86:CB100)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ86:CJ100)","v":54966027.577893451},24078840.803188823,93562175.928804249,0,0,0,172607044.30988652,null,{"$f":"SUM(CR86:CR100)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ86:CZ100)","v":0},0,0,8712575.921978917,0,0,8712575.921978917,null,{"$f":"SUM(DH86:DH100)","v":0},0,0,0,391808.50681634998,0,391808.50681634998,null,{"$f":"SUM(DP86:DP100)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX86:DX100)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF86:EF100)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN86:EN100)","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,0]
[null,{"$f":"ACCOUNTS!B103","v":"Other Assets"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A104","v":114},{"$f":"ACCOUNTS!B104","v":"Plant Acquisition Adjustment"},{"$f":"ACCOUNTS!C104","v":0},0,{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,E$2),SUMIF(CLASS!$N104:$S104,E$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,F$2),SUMIF(CLASS!$N104:$S104,F$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,G$2),SUMIF(CLASS!$N104:$S104,G$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,H$2),SUMIF(CLASS!$N104:$S104,H$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,I$2),SUMIF(CLASS!$N104:$S104,I$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,J$2),SUMIF(CLASS!$N104:$S104,J$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,K$2),SUMIF(CLASS!$N104:$S104,K$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,L$2),SUMIF(CLASS!$N104:$S104,L$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,M$2),SUMIF(CLASS!$N104:$S104,M$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,N$2),SUMIF(CLASS!$N104:$S104,N$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,O$2),SUMIF(CLASS!$N104:$S104,O$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,P$2),SUMIF(CLASS!$N104:$S104,P$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,Q$2),SUMIF(CLASS!$N104:$S104,Q$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,R$2),SUMIF(CLASS!$N104:$S104,R$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,S$2),SUMIF(CLASS!$N104:$S104,S$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,T$2),SUMIF(CLASS!$N104:$S104,T$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,U$2),SUMIF(CLASS!$N104:$S104,U$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,V$2),SUMIF(CLASS!$N104:$S104,V$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,W$2),SUMIF(CLASS!$N104:$S104,W$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,X$2),SUMIF(CLASS!$N104:$S104,X$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,Y$2),SUMIF(CLASS!$N104:$S104,Y$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,Z$2),SUMIF(CLASS!$N104:$S104,Z$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AA$2),SUMIF(CLASS!$N104:$S104,AA$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AB$2),SUMIF(CLASS!$N104:$S104,AB$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AC$2),SUMIF(CLASS!$N104:$S104,AC$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AD$2),SUMIF(CLASS!$N104:$S104,AD$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AE$2),SUMIF(CLASS!$N104:$S104,AE$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AF$2),SUMIF(CLASS!$N104:$S104,AF$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AG$2),SUMIF(CLASS!$N104:$S104,AG$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AH$2),SUMIF(CLASS!$N104:$S104,AH$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AI$2),SUMIF(CLASS!$N104:$S104,AI$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AJ$2),SUMIF(CLASS!$N104:$S104,AJ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AK$2),SUMIF(CLASS!$N104:$S104,AK$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AL$2),SUMIF(CLASS!$N104:$S104,AL$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AM$2),SUMIF(CLASS!$N104:$S104,AM$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AN$2),SUMIF(CLASS!$N104:$S104,AN$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AO$2),SUMIF(CLASS!$N104:$S104,AO$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AP$2),SUMIF(CLASS!$N104:$S104,AP$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AQ$2),SUMIF(CLASS!$N104:$S104,AQ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AR$2),SUMIF(CLASS!$N104:$S104,AR$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AS$2),SUMIF(CLASS!$N104:$S104,AS$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AT$2),SUMIF(CLASS!$N104:$S104,AT$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AU$2),SUMIF(CLASS!$N104:$S104,AU$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AV$2),SUMIF(CLASS!$N104:$S104,AV$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AW$2),SUMIF(CLASS!$N104:$S104,AW$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AX$2),SUMIF(CLASS!$N104:$S104,AX$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AY$2),SUMIF(CLASS!$N104:$S104,AY$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,AZ$2),SUMIF(CLASS!$N104:$S104,AZ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,BA$2),SUMIF(CLASS!$N104:$S104,BA$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,BB$2),SUMIF(CLASS!$N104:$S104,BB$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,BC$2),SUMIF(CLASS!$N104:$S104,BC$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,BD$2),SUMIF(CLASS!$N104:$S104,BD$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,BE$2),SUMIF(CLASS!$N104:$S104,BE$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,BF$2),SUMIF(CLASS!$N104:$S104,BF$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,BG$2),SUMIF(CLASS!$N104:$S104,BG$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,BH$2),SUMIF(CLASS!$N104:$S104,BH$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOC!$C104*INDEX(INDIRECT(ACCOUNTS!$U104),2,BI$2),SUMIF(CLASS!$N104:$S104,BI$3,CLASS!$E104:$J104))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E104:$BI104)","v":0},0,0,0,0,0,{"$f":"SUM(BL104:BQ104)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E104:$BI104)","v":0},0,0,0,0,0,{"$f":"SUM(BT104:BY104)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E104:$BI104)","v":0},0,0,0,0,0,{"$f":"SUM(CB104:CG104)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E104:$BI104)","v":0},0,0,0,0,0,{"$f":"SUM(CJ104:CO104)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E104:$BI104)","v":0},0,0,0,0,0,{"$f":"SUM(CR104:CW104)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E104:$BI104)","v":0},0,0,0,0,0,{"$f":"SUM(CZ104:DE104)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E104:$BI104)","v":0},0,0,0,0,0,{"$f":"SUM(DH104:DM104)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E104:$BI104)","v":0},0,0,0,0,0,{"$f":"SUM(DP104:DU104)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E104:$BI104)","v":0},0,0,0,0,0,{"$f":"SUM(DX104:EC104)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E104:$BI104)","v":0},0,0,0,0,0,{"$f":"SUM(EF104:EK104)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E104:$BI104)","v":0},0,0,0,0,0,{"$f":"SUM(EN104:ES104)","v":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!$U105),2,E$2),SUMIF(CLASS!$N105:$S105,E$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,F$2),SUMIF(CLASS!$N105:$S105,F$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,G$2),SUMIF(CLASS!$N105:$S105,G$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,H$2),SUMIF(CLASS!$N105:$S105,H$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,I$2),SUMIF(CLASS!$N105:$S105,I$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,J$2),SUMIF(CLASS!$N105:$S105,J$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,K$2),SUMIF(CLASS!$N105:$S105,K$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,L$2),SUMIF(CLASS!$N105:$S105,L$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,M$2),SUMIF(CLASS!$N105:$S105,M$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,N$2),SUMIF(CLASS!$N105:$S105,N$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,O$2),SUMIF(CLASS!$N105:$S105,O$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,P$2),SUMIF(CLASS!$N105:$S105,P$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,Q$2),SUMIF(CLASS!$N105:$S105,Q$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,R$2),SUMIF(CLASS!$N105:$S105,R$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,S$2),SUMIF(CLASS!$N105:$S105,S$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,T$2),SUMIF(CLASS!$N105:$S105,T$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,U$2),SUMIF(CLASS!$N105:$S105,U$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,V$2),SUMIF(CLASS!$N105:$S105,V$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,W$2),SUMIF(CLASS!$N105:$S105,W$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,X$2),SUMIF(CLASS!$N105:$S105,X$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,Y$2),SUMIF(CLASS!$N105:$S105,Y$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,Z$2),SUMIF(CLASS!$N105:$S105,Z$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AA$2),SUMIF(CLASS!$N105:$S105,AA$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AB$2),SUMIF(CLASS!$N105:$S105,AB$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AC$2),SUMIF(CLASS!$N105:$S105,AC$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AD$2),SUMIF(CLASS!$N105:$S105,AD$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AE$2),SUMIF(CLASS!$N105:$S105,AE$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AF$2),SUMIF(CLASS!$N105:$S105,AF$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AG$2),SUMIF(CLASS!$N105:$S105,AG$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AH$2),SUMIF(CLASS!$N105:$S105,AH$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AI$2),SUMIF(CLASS!$N105:$S105,AI$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AJ$2),SUMIF(CLASS!$N105:$S105,AJ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AK$2),SUMIF(CLASS!$N105:$S105,AK$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AL$2),SUMIF(CLASS!$N105:$S105,AL$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AM$2),SUMIF(CLASS!$N105:$S105,AM$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AN$2),SUMIF(CLASS!$N105:$S105,AN$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AO$2),SUMIF(CLASS!$N105:$S105,AO$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AP$2),SUMIF(CLASS!$N105:$S105,AP$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AQ$2),SUMIF(CLASS!$N105:$S105,AQ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AR$2),SUMIF(CLASS!$N105:$S105,AR$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AS$2),SUMIF(CLASS!$N105:$S105,AS$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AT$2),SUMIF(CLASS!$N105:$S105,AT$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AU$2),SUMIF(CLASS!$N105:$S105,AU$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AV$2),SUMIF(CLASS!$N105:$S105,AV$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AW$2),SUMIF(CLASS!$N105:$S105,AW$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AX$2),SUMIF(CLASS!$N105:$S105,AX$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AY$2),SUMIF(CLASS!$N105:$S105,AY$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,AZ$2),SUMIF(CLASS!$N105:$S105,AZ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,BA$2),SUMIF(CLASS!$N105:$S105,BA$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,BB$2),SUMIF(CLASS!$N105:$S105,BB$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,BC$2),SUMIF(CLASS!$N105:$S105,BC$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,BD$2),SUMIF(CLASS!$N105:$S105,BD$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,BE$2),SUMIF(CLASS!$N105:$S105,BE$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,BF$2),SUMIF(CLASS!$N105:$S105,BF$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,BG$2),SUMIF(CLASS!$N105:$S105,BG$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,BH$2),SUMIF(CLASS!$N105:$S105,BH$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOC!$C105*INDEX(INDIRECT(ACCOUNTS!$U105),2,BI$2),SUMIF(CLASS!$N105:$S105,BI$3,CLASS!$E105:$J105))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL105:BQ105)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT105:BY105)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB105:CG105)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ105:CO105)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR105:CW105)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ105:DE105)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH105:DM105)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP105:DU105)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX105:EC105)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF105:EK105)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN105:ES105)","v":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!$U106),2,E$2),SUMIF(CLASS!$N106:$S106,E$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,F$2),SUMIF(CLASS!$N106:$S106,F$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,G$2),SUMIF(CLASS!$N106:$S106,G$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,H$2),SUMIF(CLASS!$N106:$S106,H$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,I$2),SUMIF(CLASS!$N106:$S106,I$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,J$2),SUMIF(CLASS!$N106:$S106,J$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,K$2),SUMIF(CLASS!$N106:$S106,K$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,L$2),SUMIF(CLASS!$N106:$S106,L$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,M$2),SUMIF(CLASS!$N106:$S106,M$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,N$2),SUMIF(CLASS!$N106:$S106,N$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,O$2),SUMIF(CLASS!$N106:$S106,O$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,P$2),SUMIF(CLASS!$N106:$S106,P$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,Q$2),SUMIF(CLASS!$N106:$S106,Q$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,R$2),SUMIF(CLASS!$N106:$S106,R$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,S$2),SUMIF(CLASS!$N106:$S106,S$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,T$2),SUMIF(CLASS!$N106:$S106,T$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,U$2),SUMIF(CLASS!$N106:$S106,U$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,V$2),SUMIF(CLASS!$N106:$S106,V$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,W$2),SUMIF(CLASS!$N106:$S106,W$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,X$2),SUMIF(CLASS!$N106:$S106,X$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,Y$2),SUMIF(CLASS!$N106:$S106,Y$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,Z$2),SUMIF(CLASS!$N106:$S106,Z$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AA$2),SUMIF(CLASS!$N106:$S106,AA$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AB$2),SUMIF(CLASS!$N106:$S106,AB$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AC$2),SUMIF(CLASS!$N106:$S106,AC$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AD$2),SUMIF(CLASS!$N106:$S106,AD$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AE$2),SUMIF(CLASS!$N106:$S106,AE$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AF$2),SUMIF(CLASS!$N106:$S106,AF$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AG$2),SUMIF(CLASS!$N106:$S106,AG$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AH$2),SUMIF(CLASS!$N106:$S106,AH$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AI$2),SUMIF(CLASS!$N106:$S106,AI$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AJ$2),SUMIF(CLASS!$N106:$S106,AJ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AK$2),SUMIF(CLASS!$N106:$S106,AK$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AL$2),SUMIF(CLASS!$N106:$S106,AL$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AM$2),SUMIF(CLASS!$N106:$S106,AM$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AN$2),SUMIF(CLASS!$N106:$S106,AN$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AO$2),SUMIF(CLASS!$N106:$S106,AO$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AP$2),SUMIF(CLASS!$N106:$S106,AP$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AQ$2),SUMIF(CLASS!$N106:$S106,AQ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AR$2),SUMIF(CLASS!$N106:$S106,AR$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AS$2),SUMIF(CLASS!$N106:$S106,AS$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AT$2),SUMIF(CLASS!$N106:$S106,AT$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AU$2),SUMIF(CLASS!$N106:$S106,AU$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AV$2),SUMIF(CLASS!$N106:$S106,AV$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AW$2),SUMIF(CLASS!$N106:$S106,AW$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AX$2),SUMIF(CLASS!$N106:$S106,AX$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AY$2),SUMIF(CLASS!$N106:$S106,AY$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,AZ$2),SUMIF(CLASS!$N106:$S106,AZ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,BA$2),SUMIF(CLASS!$N106:$S106,BA$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,BB$2),SUMIF(CLASS!$N106:$S106,BB$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,BC$2),SUMIF(CLASS!$N106:$S106,BC$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,BD$2),SUMIF(CLASS!$N106:$S106,BD$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,BE$2),SUMIF(CLASS!$N106:$S106,BE$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,BF$2),SUMIF(CLASS!$N106:$S106,BF$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,BG$2),SUMIF(CLASS!$N106:$S106,BG$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,BH$2),SUMIF(CLASS!$N106:$S106,BH$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOC!$C106*INDEX(INDIRECT(ACCOUNTS!$U106),2,BI$2),SUMIF(CLASS!$N106:$S106,BI$3,CLASS!$E106:$J106))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL106:BQ106)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT106:BY106)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB106:CG106)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ106:CO106)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR106:CW106)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ106:DE106)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH106:DM106)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP106:DU106)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX106:EC106)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF106:EK106)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN106:ES106)","v":0},0]
[null,{"$f":"ACCOUNTS!B107","v":"Sub-total"},{"$f":"SUM(C104:C106)","v":0},0,{"$f":"SUM(E104:E106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS104:AS106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL104:BL106)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT104:BT106)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB104:CB106)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ104:CJ106)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR104:CR106)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ104:CZ106)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH104:DH106)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP104:DP106)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX104:DX106)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF104:EF106)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN104:EN106)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B109","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(C107,C101,C83,C60,C49,C40,C28,C13)","v":4355396430.0354624},0,{"$f":"SUM(E107,E101,E83,E60,E49,E40,E28,E13)","v":9340324.3027775753},61413302.730719224,1462554616.826762,89830006.980077848,0,18692359.747799229,10269791.509549418,695120607.2310369,45630005.080252752,0,0,0,0,0,1262514711.06338,12058483.05749253,286208504.33005166,216738085.69888419,52864550.341615587,20147528.535818156,0,0,45891383.874548502,0,3022289.9738433342,3757905.4228916354,32864075.352675755,0,1612438.1437127329,23725979.644805331,0,0,{"$f":"SUM(AK107,AK101,AK83,AK60,AK49,AK40,AK28,AK13)","v":0},0,698.48462228980907,1138781.7021458466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BH107,BH101,BH83,BH60,BH49,BH40,BH28,BH13)","v":0},0,null,null,{"$f":"SUM(BL107,BL101,BL83,BL60,BL49,BL40,BL28,BL13)","v":9340324.3027775753},0,0,0,0,0,9340324.3027775753,null,{"$f":"SUM(BT107,BT101,BT83,BT60,BT49,BT40,BT28,BT13)","v":61413302.730719224},10269791.509549418,0,32864075.352675755,0,0,104547169.5929444,null,{"$f":"SUM(CB107,CB101,CB83,CB60,CB49,CB40,CB28,CB13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ107,CJ101,CJ83,CJ60,CJ49,CJ40,CJ28,CJ13)","v":1571076983.5546391},740750612.31128967,1903203442.2985258,0,0,0,4215031038.1644549,null,{"$f":"SUM(CR107,CR101,CR83,CR60,CR49,CR40,CR28,CR13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ107,CZ101,CZ83,CZ60,CZ49,CZ40,CZ28,CZ13)","v":0},0,0,25338417.788518064,0,0,25338417.788518064,null,{"$f":"SUM(DH107,DH101,DH83,DH60,DH49,DH40,DH28,DH13)","v":0},0,0,0,1139480.1867681365,0,1139480.1867681365,null,{"$f":"SUM(DP107,DP101,DP83,DP60,DP49,DP40,DP28,DP13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX107,DX101,DX83,DX60,DX49,DX40,DX28,DX13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF107,EF101,EF83,EF60,EF49,EF40,EF28,EF13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN107,EN101,EN83,EN60,EN49,EN40,EN28,EN13)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A111","v":"Accumulated Reserve"},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,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,0]
[null,{"$f":"ACCOUNTS!B113","v":"Intangible Plant"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A114","v":301},{"$f":"ACCOUNTS!B114","v":"Organization"},{"$f":"ACCOUNTS!C114","v":0},0,{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,E$2),SUMIF(CLASS!$N114:$S114,E$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,F$2),SUMIF(CLASS!$N114:$S114,F$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,G$2),SUMIF(CLASS!$N114:$S114,G$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,H$2),SUMIF(CLASS!$N114:$S114,H$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,I$2),SUMIF(CLASS!$N114:$S114,I$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,J$2),SUMIF(CLASS!$N114:$S114,J$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,K$2),SUMIF(CLASS!$N114:$S114,K$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,L$2),SUMIF(CLASS!$N114:$S114,L$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,M$2),SUMIF(CLASS!$N114:$S114,M$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,N$2),SUMIF(CLASS!$N114:$S114,N$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,O$2),SUMIF(CLASS!$N114:$S114,O$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,P$2),SUMIF(CLASS!$N114:$S114,P$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,Q$2),SUMIF(CLASS!$N114:$S114,Q$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,R$2),SUMIF(CLASS!$N114:$S114,R$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,S$2),SUMIF(CLASS!$N114:$S114,S$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,T$2),SUMIF(CLASS!$N114:$S114,T$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,U$2),SUMIF(CLASS!$N114:$S114,U$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,V$2),SUMIF(CLASS!$N114:$S114,V$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,W$2),SUMIF(CLASS!$N114:$S114,W$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,X$2),SUMIF(CLASS!$N114:$S114,X$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,Y$2),SUMIF(CLASS!$N114:$S114,Y$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,Z$2),SUMIF(CLASS!$N114:$S114,Z$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AA$2),SUMIF(CLASS!$N114:$S114,AA$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AB$2),SUMIF(CLASS!$N114:$S114,AB$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AC$2),SUMIF(CLASS!$N114:$S114,AC$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AD$2),SUMIF(CLASS!$N114:$S114,AD$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AE$2),SUMIF(CLASS!$N114:$S114,AE$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AF$2),SUMIF(CLASS!$N114:$S114,AF$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AG$2),SUMIF(CLASS!$N114:$S114,AG$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AH$2),SUMIF(CLASS!$N114:$S114,AH$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AI$2),SUMIF(CLASS!$N114:$S114,AI$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AJ$2),SUMIF(CLASS!$N114:$S114,AJ$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AK$2),SUMIF(CLASS!$N114:$S114,AK$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AL$2),SUMIF(CLASS!$N114:$S114,AL$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AM$2),SUMIF(CLASS!$N114:$S114,AM$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AN$2),SUMIF(CLASS!$N114:$S114,AN$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AO$2),SUMIF(CLASS!$N114:$S114,AO$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AP$2),SUMIF(CLASS!$N114:$S114,AP$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AQ$2),SUMIF(CLASS!$N114:$S114,AQ$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AR$2),SUMIF(CLASS!$N114:$S114,AR$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AS$2),SUMIF(CLASS!$N114:$S114,AS$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AT$2),SUMIF(CLASS!$N114:$S114,AT$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AU$2),SUMIF(CLASS!$N114:$S114,AU$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AV$2),SUMIF(CLASS!$N114:$S114,AV$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AW$2),SUMIF(CLASS!$N114:$S114,AW$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AX$2),SUMIF(CLASS!$N114:$S114,AX$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AY$2),SUMIF(CLASS!$N114:$S114,AY$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,AZ$2),SUMIF(CLASS!$N114:$S114,AZ$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,BA$2),SUMIF(CLASS!$N114:$S114,BA$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,BB$2),SUMIF(CLASS!$N114:$S114,BB$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,BC$2),SUMIF(CLASS!$N114:$S114,BC$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,BD$2),SUMIF(CLASS!$N114:$S114,BD$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,BE$2),SUMIF(CLASS!$N114:$S114,BE$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,BF$2),SUMIF(CLASS!$N114:$S114,BF$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,BG$2),SUMIF(CLASS!$N114:$S114,BG$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,BH$2),SUMIF(CLASS!$N114:$S114,BH$3,CLASS!$E114:$J114))","v":0},{"$f":"IF(CLASS!$L114<>0,FUNCALLOC!$C114*INDEX(INDIRECT(ACCOUNTS!$U114),2,BI$2),SUMIF(CLASS!$N114:$S114,BI$3,CLASS!$E114:$J114))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E114:$BI114)","v":0},0,0,0,0,0,{"$f":"SUM(BL114:BQ114)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E114:$BI114)","v":0},0,0,0,0,0,{"$f":"SUM(BT114:BY114)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E114:$BI114)","v":0},0,0,0,0,0,{"$f":"SUM(CB114:CG114)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E114:$BI114)","v":0},0,0,0,0,0,{"$f":"SUM(CJ114:CO114)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E114:$BI114)","v":0},0,0,0,0,0,{"$f":"SUM(CR114:CW114)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E114:$BI114)","v":0},0,0,0,0,0,{"$f":"SUM(CZ114:DE114)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E114:$BI114)","v":0},0,0,0,0,0,{"$f":"SUM(DH114:DM114)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E114:$BI114)","v":0},0,0,0,0,0,{"$f":"SUM(DP114:DU114)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E114:$BI114)","v":0},0,0,0,0,0,{"$f":"SUM(DX114:EC114)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E114:$BI114)","v":0},0,0,0,0,0,{"$f":"SUM(EF114:EK114)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E114:$BI114)","v":0},0,0,0,0,0,{"$f":"SUM(EN114:ES114)","v":0},0]
[{"$f":"ACCOUNTS!A115","v":302},{"$f":"ACCOUNTS!B115","v":"Franchise and Consents"},{"$f":"ACCOUNTS!C115","v":-231182.50611000002},0,{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,E$2),SUMIF(CLASS!$N115:$S115,E$3,CLASS!$E115:$J115))","v":-490.94560080409536},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,F$2),SUMIF(CLASS!$N115:$S115,F$3,CLASS!$E115:$J115))","v":-3069.0982191522303},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,G$2),SUMIF(CLASS!$N115:$S115,G$3,CLASS!$E115:$J115))","v":-80651.704677105576},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,H$2),SUMIF(CLASS!$N115:$S115,H$3,CLASS!$E115:$J115))","v":-5160.6591838359154},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,I$2),SUMIF(CLASS!$N115:$S115,I$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,J$2),SUMIF(CLASS!$N115:$S115,J$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,K$2),SUMIF(CLASS!$N115:$S115,K$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,L$2),SUMIF(CLASS!$N115:$S115,L$3,CLASS!$E115:$J115))","v":-38332.01255143858},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,M$2),SUMIF(CLASS!$N115:$S115,M$3,CLASS!$E115:$J115))","v":-2452.7498011415169},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,N$2),SUMIF(CLASS!$N115:$S115,N$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,O$2),SUMIF(CLASS!$N115:$S115,O$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,P$2),SUMIF(CLASS!$N115:$S115,P$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,Q$2),SUMIF(CLASS!$N115:$S115,Q$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,R$2),SUMIF(CLASS!$N115:$S115,R$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,S$2),SUMIF(CLASS!$N115:$S115,S$3,CLASS!$E115:$J115))","v":-69786.59544656775},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,T$2),SUMIF(CLASS!$N115:$S115,T$3,CLASS!$E115:$J115))","v":-666.54310754425501},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,U$2),SUMIF(CLASS!$N115:$S115,U$3,CLASS!$E115:$J115))","v":-13951.066150676697},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,V$2),SUMIF(CLASS!$N115:$S115,V$3,CLASS!$E115:$J115))","v":-10949.635368898542},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,W$2),SUMIF(CLASS!$N115:$S115,W$3,CLASS!$E115:$J115))","v":-2603.6196244878702},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,X$2),SUMIF(CLASS!$N115:$S115,X$3,CLASS!$E115:$J115))","v":-1179.8625844187181},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,Y$2),SUMIF(CLASS!$N115:$S115,Y$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,Z$2),SUMIF(CLASS!$N115:$S115,Z$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AA$2),SUMIF(CLASS!$N115:$S115,AA$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AB$2),SUMIF(CLASS!$N115:$S115,AB$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AC$2),SUMIF(CLASS!$N115:$S115,AC$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AD$2),SUMIF(CLASS!$N115:$S115,AD$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AE$2),SUMIF(CLASS!$N115:$S115,AE$3,CLASS!$E115:$J115))","v":-1888.0137939282915},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AF$2),SUMIF(CLASS!$N115:$S115,AF$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AG$2),SUMIF(CLASS!$N115:$S115,AG$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AH$2),SUMIF(CLASS!$N115:$S115,AH$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AI$2),SUMIF(CLASS!$N115:$S115,AI$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AJ$2),SUMIF(CLASS!$N115:$S115,AJ$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AK$2),SUMIF(CLASS!$N115:$S115,AK$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AL$2),SUMIF(CLASS!$N115:$S115,AL$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AM$2),SUMIF(CLASS!$N115:$S115,AM$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AN$2),SUMIF(CLASS!$N115:$S115,AN$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AO$2),SUMIF(CLASS!$N115:$S115,AO$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AP$2),SUMIF(CLASS!$N115:$S115,AP$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AQ$2),SUMIF(CLASS!$N115:$S115,AQ$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AR$2),SUMIF(CLASS!$N115:$S115,AR$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AS$2),SUMIF(CLASS!$N115:$S115,AS$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AT$2),SUMIF(CLASS!$N115:$S115,AT$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AU$2),SUMIF(CLASS!$N115:$S115,AU$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AV$2),SUMIF(CLASS!$N115:$S115,AV$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AW$2),SUMIF(CLASS!$N115:$S115,AW$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AX$2),SUMIF(CLASS!$N115:$S115,AX$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AY$2),SUMIF(CLASS!$N115:$S115,AY$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,AZ$2),SUMIF(CLASS!$N115:$S115,AZ$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,BA$2),SUMIF(CLASS!$N115:$S115,BA$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,BB$2),SUMIF(CLASS!$N115:$S115,BB$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,BC$2),SUMIF(CLASS!$N115:$S115,BC$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,BD$2),SUMIF(CLASS!$N115:$S115,BD$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,BE$2),SUMIF(CLASS!$N115:$S115,BE$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,BF$2),SUMIF(CLASS!$N115:$S115,BF$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,BG$2),SUMIF(CLASS!$N115:$S115,BG$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,BH$2),SUMIF(CLASS!$N115:$S115,BH$3,CLASS!$E115:$J115))","v":0},{"$f":"IF(CLASS!$L115<>0,FUNCALLOC!$C115*INDEX(INDIRECT(ACCOUNTS!$U115),2,BI$2),SUMIF(CLASS!$N115:$S115,BI$3,CLASS!$E115:$J115))","v":0},null,null,-490.94560080409536,0,0,0,0,0,{"$f":"SUM(BL115:BQ115)","v":-490.94560080409536},null,-3069.0982191522303,0,0,-1888.0137939282915,0,0,{"$f":"SUM(BT115:BY115)","v":-4957.112013080522},null,0,0,0,0,0,0,{"$f":"SUM(CB115:CG115)","v":0},null,-85812.363860941492,-40784.762352580095,-99137.322282593828,0,0,0,{"$f":"SUM(CJ115:CO115)","v":-225734.44849611539},null,0,0,0,0,0,0,{"$f":"SUM(CR115:CW115)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ115:DE115)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH115:DM115)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP115:DU115)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX115:EC115)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF115:EK115)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN115:ES115)","v":0},0]
[{"$f":"ACCOUNTS!A116","v":303},{"$f":"ACCOUNTS!B116","v":"Misc. Intangible"},{"$f":"ACCOUNTS!C116","v":-73056708.512745738},0,{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,E$2),SUMIF(CLASS!$N116:$S116,E$3,CLASS!$E116:$J116))","v":-180618.83837933879},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,F$2),SUMIF(CLASS!$N116:$S116,F$3,CLASS!$E116:$J116))","v":-1816326.8749730214},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,G$2),SUMIF(CLASS!$N116:$S116,G$3,CLASS!$E116:$J116))","v":-13337583.247131746},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,H$2),SUMIF(CLASS!$N116:$S116,H$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,I$2),SUMIF(CLASS!$N116:$S116,I$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,J$2),SUMIF(CLASS!$N116:$S116,J$3,CLASS!$E116:$J116))","v":-4248999.4900778271},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,K$2),SUMIF(CLASS!$N116:$S116,K$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,L$2),SUMIF(CLASS!$N116:$S116,L$3,CLASS!$E116:$J116))","v":-6339065.1255514054},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,M$2),SUMIF(CLASS!$N116:$S116,M$3,CLASS!$E116:$J116))","v":-667330.07100691833},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,N$2),SUMIF(CLASS!$N116:$S116,N$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,O$2),SUMIF(CLASS!$N116:$S116,O$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,P$2),SUMIF(CLASS!$N116:$S116,P$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,Q$2),SUMIF(CLASS!$N116:$S116,Q$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,R$2),SUMIF(CLASS!$N116:$S116,R$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,S$2),SUMIF(CLASS!$N116:$S116,S$3,CLASS!$E116:$J116))","v":-10856632.754551647},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,T$2),SUMIF(CLASS!$N116:$S116,T$3,CLASS!$E116:$J116))","v":-103693.46272560573},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,U$2),SUMIF(CLASS!$N116:$S116,U$3,CLASS!$E116:$J116))","v":-9857749.8785231356},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,V$2),SUMIF(CLASS!$N116:$S116,V$3,CLASS!$E116:$J116))","v":-5942199.842179182},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,W$2),SUMIF(CLASS!$N116:$S116,W$3,CLASS!$E116:$J116))","v":-1714875.2870512998},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,X$2),SUMIF(CLASS!$N116:$S116,X$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,Y$2),SUMIF(CLASS!$N116:$S116,Y$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,Z$2),SUMIF(CLASS!$N116:$S116,Z$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AA$2),SUMIF(CLASS!$N116:$S116,AA$3,CLASS!$E116:$J116))","v":-10431666.697666684},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AB$2),SUMIF(CLASS!$N116:$S116,AB$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AC$2),SUMIF(CLASS!$N116:$S116,AC$3,CLASS!$E116:$J116))","v":-687003.07136126002},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AD$2),SUMIF(CLASS!$N116:$S116,AD$3,CLASS!$E116:$J116))","v":-854217.36158845306},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AE$2),SUMIF(CLASS!$N116:$S116,AE$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AF$2),SUMIF(CLASS!$N116:$S116,AF$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AG$2),SUMIF(CLASS!$N116:$S116,AG$3,CLASS!$E116:$J116))","v":-366526.69555132446},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AH$2),SUMIF(CLASS!$N116:$S116,AH$3,CLASS!$E116:$J116))","v":-5393202.183809028},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AI$2),SUMIF(CLASS!$N116:$S116,AI$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AJ$2),SUMIF(CLASS!$N116:$S116,AJ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AK$2),SUMIF(CLASS!$N116:$S116,AK$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AL$2),SUMIF(CLASS!$N116:$S116,AL$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AM$2),SUMIF(CLASS!$N116:$S116,AM$3,CLASS!$E116:$J116))","v":-158.77400413749407},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AN$2),SUMIF(CLASS!$N116:$S116,AN$3,CLASS!$E116:$J116))","v":-258858.85661372161},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AO$2),SUMIF(CLASS!$N116:$S116,AO$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AP$2),SUMIF(CLASS!$N116:$S116,AP$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AQ$2),SUMIF(CLASS!$N116:$S116,AQ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AR$2),SUMIF(CLASS!$N116:$S116,AR$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AS$2),SUMIF(CLASS!$N116:$S116,AS$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AT$2),SUMIF(CLASS!$N116:$S116,AT$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AU$2),SUMIF(CLASS!$N116:$S116,AU$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AV$2),SUMIF(CLASS!$N116:$S116,AV$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AW$2),SUMIF(CLASS!$N116:$S116,AW$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AX$2),SUMIF(CLASS!$N116:$S116,AX$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AY$2),SUMIF(CLASS!$N116:$S116,AY$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,AZ$2),SUMIF(CLASS!$N116:$S116,AZ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,BA$2),SUMIF(CLASS!$N116:$S116,BA$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,BB$2),SUMIF(CLASS!$N116:$S116,BB$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,BC$2),SUMIF(CLASS!$N116:$S116,BC$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,BD$2),SUMIF(CLASS!$N116:$S116,BD$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,BE$2),SUMIF(CLASS!$N116:$S116,BE$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,BF$2),SUMIF(CLASS!$N116:$S116,BF$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,BG$2),SUMIF(CLASS!$N116:$S116,BG$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,BH$2),SUMIF(CLASS!$N116:$S116,BH$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$U116),2,BI$2),SUMIF(CLASS!$N116:$S116,BI$3,CLASS!$E116:$J116))","v":0},null,null,-180618.83837933879,0,0,0,0,0,{"$f":"SUM(BL116:BQ116)","v":-180618.83837933879},null,-1816326.8749730214,0,0,0,0,0,{"$f":"SUM(BT116:BY116)","v":-1816326.8749730214},null,0,0,0,0,0,0,{"$f":"SUM(CB116:CG116)","v":0},null,-17586582.737209573,-7006395.1965583237,-40448038.355647273,0,0,0,{"$f":"SUM(CJ116:CO116)","v":-65041016.289415166},null,0,0,0,0,0,0,{"$f":"SUM(CR116:CW116)","v":0},null,0,0,0,-5759728.8793603526,0,0,{"$f":"SUM(CZ116:DE116)","v":-5759728.8793603526},null,0,0,0,0,-259017.6306178591,0,{"$f":"SUM(DH116:DM116)","v":-259017.6306178591},null,0,0,0,0,0,0,{"$f":"SUM(DP116:DU116)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX116:EC116)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF116:EK116)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN116:ES116)","v":0},{"$f":"ROUND((SUM(ET116,EL116,ED116,DV116,DN116,DF116,CX116,CP116,CH116,BZ116,BR116)-C116),1)","v":0}]
[null,{"$f":"ACCOUNTS!B117","v":"Sub-total"},{"$f":"SUM(C114:C116)","v":-73287891.018855736},0,{"$f":"SUM(E114:E116)","v":-181109.78398014288},-1819395.9731921738,-13418234.951808851,-5160.6591838359154,0,-4248999.4900778271,0,-6377397.1381028444,-669782.82080805989,0,0,0,0,0,-10926419.349998215,-104360.00583314999,-9871700.944673812,-5953149.4775480805,-1717478.9066757876,-1179.8625844187181,0,0,-10431666.697666684,0,-687003.07136126002,-854217.36158845306,-1888.0137939282915,0,-366526.69555132446,-5393202.183809028,0,0,0,0,-158.77400413749407,-258858.85661372161,0,0,0,0,{"$f":"SUM(AS114:AS116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL114:BL116)","v":-181109.78398014288},0,0,0,0,0,-181109.78398014288,null,{"$f":"SUM(BT114:BT116)","v":-1819395.9731921738},0,0,-1888.0137939282915,0,0,-1821283.9869861021,null,{"$f":"SUM(CB114:CB116)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ114:CJ116)","v":-17672395.101070516},-7047179.9589109039,-40547175.677929871,0,0,0,-65266750.737911284,null,{"$f":"SUM(CR114:CR116)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ114:CZ116)","v":0},0,0,-5759728.8793603526,0,0,-5759728.8793603526,null,{"$f":"SUM(DH114:DH116)","v":0},0,0,0,-259017.6306178591,0,-259017.6306178591,null,{"$f":"SUM(DP114:DP116)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX114:DX116)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF114:EF116)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN114:EN116)","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,0]
[null,{"$f":"ACCOUNTS!B119","v":"Production and Gathering Plant"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A120","v":304},{"$f":"ACCOUNTS!B120","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C120","v":0},0,{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,E$2),SUMIF(CLASS!$N120:$S120,E$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,F$2),SUMIF(CLASS!$N120:$S120,F$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,G$2),SUMIF(CLASS!$N120:$S120,G$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,H$2),SUMIF(CLASS!$N120:$S120,H$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,I$2),SUMIF(CLASS!$N120:$S120,I$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,J$2),SUMIF(CLASS!$N120:$S120,J$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,K$2),SUMIF(CLASS!$N120:$S120,K$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,L$2),SUMIF(CLASS!$N120:$S120,L$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,M$2),SUMIF(CLASS!$N120:$S120,M$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,N$2),SUMIF(CLASS!$N120:$S120,N$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,O$2),SUMIF(CLASS!$N120:$S120,O$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,P$2),SUMIF(CLASS!$N120:$S120,P$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,Q$2),SUMIF(CLASS!$N120:$S120,Q$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,R$2),SUMIF(CLASS!$N120:$S120,R$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,S$2),SUMIF(CLASS!$N120:$S120,S$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,T$2),SUMIF(CLASS!$N120:$S120,T$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,U$2),SUMIF(CLASS!$N120:$S120,U$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,V$2),SUMIF(CLASS!$N120:$S120,V$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,W$2),SUMIF(CLASS!$N120:$S120,W$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,X$2),SUMIF(CLASS!$N120:$S120,X$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,Y$2),SUMIF(CLASS!$N120:$S120,Y$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,Z$2),SUMIF(CLASS!$N120:$S120,Z$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AA$2),SUMIF(CLASS!$N120:$S120,AA$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AB$2),SUMIF(CLASS!$N120:$S120,AB$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AC$2),SUMIF(CLASS!$N120:$S120,AC$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AD$2),SUMIF(CLASS!$N120:$S120,AD$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AE$2),SUMIF(CLASS!$N120:$S120,AE$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AF$2),SUMIF(CLASS!$N120:$S120,AF$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AG$2),SUMIF(CLASS!$N120:$S120,AG$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AH$2),SUMIF(CLASS!$N120:$S120,AH$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AI$2),SUMIF(CLASS!$N120:$S120,AI$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AJ$2),SUMIF(CLASS!$N120:$S120,AJ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AK$2),SUMIF(CLASS!$N120:$S120,AK$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AL$2),SUMIF(CLASS!$N120:$S120,AL$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AM$2),SUMIF(CLASS!$N120:$S120,AM$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AN$2),SUMIF(CLASS!$N120:$S120,AN$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AO$2),SUMIF(CLASS!$N120:$S120,AO$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AP$2),SUMIF(CLASS!$N120:$S120,AP$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AQ$2),SUMIF(CLASS!$N120:$S120,AQ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AR$2),SUMIF(CLASS!$N120:$S120,AR$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AS$2),SUMIF(CLASS!$N120:$S120,AS$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AT$2),SUMIF(CLASS!$N120:$S120,AT$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AU$2),SUMIF(CLASS!$N120:$S120,AU$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AV$2),SUMIF(CLASS!$N120:$S120,AV$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AW$2),SUMIF(CLASS!$N120:$S120,AW$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AX$2),SUMIF(CLASS!$N120:$S120,AX$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AY$2),SUMIF(CLASS!$N120:$S120,AY$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,AZ$2),SUMIF(CLASS!$N120:$S120,AZ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,BA$2),SUMIF(CLASS!$N120:$S120,BA$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,BB$2),SUMIF(CLASS!$N120:$S120,BB$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,BC$2),SUMIF(CLASS!$N120:$S120,BC$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,BD$2),SUMIF(CLASS!$N120:$S120,BD$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,BE$2),SUMIF(CLASS!$N120:$S120,BE$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,BF$2),SUMIF(CLASS!$N120:$S120,BF$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,BG$2),SUMIF(CLASS!$N120:$S120,BG$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,BH$2),SUMIF(CLASS!$N120:$S120,BH$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOC!$C120*INDEX(INDIRECT(ACCOUNTS!$U120),2,BI$2),SUMIF(CLASS!$N120:$S120,BI$3,CLASS!$E120:$J120))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E120:$BI120)","v":0},0,0,0,0,0,{"$f":"SUM(BL120:BQ120)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E120:$BI120)","v":0},0,0,0,0,0,{"$f":"SUM(BT120:BY120)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E120:$BI120)","v":0},0,0,0,0,0,{"$f":"SUM(CB120:CG120)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E120:$BI120)","v":0},0,0,0,0,0,{"$f":"SUM(CJ120:CO120)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E120:$BI120)","v":0},0,0,0,0,0,{"$f":"SUM(CR120:CW120)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E120:$BI120)","v":0},0,0,0,0,0,{"$f":"SUM(CZ120:DE120)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E120:$BI120)","v":0},0,0,0,0,0,{"$f":"SUM(DH120:DM120)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E120:$BI120)","v":0},0,0,0,0,0,{"$f":"SUM(DP120:DU120)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E120:$BI120)","v":0},0,0,0,0,0,{"$f":"SUM(DX120:EC120)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E120:$BI120)","v":0},0,0,0,0,0,{"$f":"SUM(EF120:EK120)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E120:$BI120)","v":0},0,0,0,0,0,{"$f":"SUM(EN120:ES120)","v":0},0]
[{"$f":"ACCOUNTS!A121","v":305},{"$f":"ACCOUNTS!B121","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C121","v":-493000},0,{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,E$2),SUMIF(CLASS!$N121:$S121,E$3,CLASS!$E121:$J121))","v":-493000},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,F$2),SUMIF(CLASS!$N121:$S121,F$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,G$2),SUMIF(CLASS!$N121:$S121,G$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,H$2),SUMIF(CLASS!$N121:$S121,H$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,I$2),SUMIF(CLASS!$N121:$S121,I$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,J$2),SUMIF(CLASS!$N121:$S121,J$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,K$2),SUMIF(CLASS!$N121:$S121,K$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,L$2),SUMIF(CLASS!$N121:$S121,L$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,M$2),SUMIF(CLASS!$N121:$S121,M$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,N$2),SUMIF(CLASS!$N121:$S121,N$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,O$2),SUMIF(CLASS!$N121:$S121,O$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,P$2),SUMIF(CLASS!$N121:$S121,P$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,Q$2),SUMIF(CLASS!$N121:$S121,Q$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,R$2),SUMIF(CLASS!$N121:$S121,R$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,S$2),SUMIF(CLASS!$N121:$S121,S$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,T$2),SUMIF(CLASS!$N121:$S121,T$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,U$2),SUMIF(CLASS!$N121:$S121,U$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,V$2),SUMIF(CLASS!$N121:$S121,V$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,W$2),SUMIF(CLASS!$N121:$S121,W$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,X$2),SUMIF(CLASS!$N121:$S121,X$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,Y$2),SUMIF(CLASS!$N121:$S121,Y$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,Z$2),SUMIF(CLASS!$N121:$S121,Z$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AA$2),SUMIF(CLASS!$N121:$S121,AA$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AB$2),SUMIF(CLASS!$N121:$S121,AB$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AC$2),SUMIF(CLASS!$N121:$S121,AC$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AD$2),SUMIF(CLASS!$N121:$S121,AD$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AE$2),SUMIF(CLASS!$N121:$S121,AE$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AF$2),SUMIF(CLASS!$N121:$S121,AF$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AG$2),SUMIF(CLASS!$N121:$S121,AG$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AH$2),SUMIF(CLASS!$N121:$S121,AH$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AI$2),SUMIF(CLASS!$N121:$S121,AI$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AJ$2),SUMIF(CLASS!$N121:$S121,AJ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AK$2),SUMIF(CLASS!$N121:$S121,AK$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AL$2),SUMIF(CLASS!$N121:$S121,AL$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AM$2),SUMIF(CLASS!$N121:$S121,AM$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AN$2),SUMIF(CLASS!$N121:$S121,AN$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AO$2),SUMIF(CLASS!$N121:$S121,AO$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AP$2),SUMIF(CLASS!$N121:$S121,AP$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AQ$2),SUMIF(CLASS!$N121:$S121,AQ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AR$2),SUMIF(CLASS!$N121:$S121,AR$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AS$2),SUMIF(CLASS!$N121:$S121,AS$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AT$2),SUMIF(CLASS!$N121:$S121,AT$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AU$2),SUMIF(CLASS!$N121:$S121,AU$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AV$2),SUMIF(CLASS!$N121:$S121,AV$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AW$2),SUMIF(CLASS!$N121:$S121,AW$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AX$2),SUMIF(CLASS!$N121:$S121,AX$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AY$2),SUMIF(CLASS!$N121:$S121,AY$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,AZ$2),SUMIF(CLASS!$N121:$S121,AZ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,BA$2),SUMIF(CLASS!$N121:$S121,BA$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,BB$2),SUMIF(CLASS!$N121:$S121,BB$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,BC$2),SUMIF(CLASS!$N121:$S121,BC$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,BD$2),SUMIF(CLASS!$N121:$S121,BD$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,BE$2),SUMIF(CLASS!$N121:$S121,BE$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,BF$2),SUMIF(CLASS!$N121:$S121,BF$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,BG$2),SUMIF(CLASS!$N121:$S121,BG$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,BH$2),SUMIF(CLASS!$N121:$S121,BH$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOC!$C121*INDEX(INDIRECT(ACCOUNTS!$U121),2,BI$2),SUMIF(CLASS!$N121:$S121,BI$3,CLASS!$E121:$J121))","v":0},null,null,-493000,0,0,0,0,0,-493000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A122","v":311},{"$f":"ACCOUNTS!B122","v":"Liquefied Petroleum Gas Equipment"},{"$f":"ACCOUNTS!C122","v":-5857000},0,{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,E$2),SUMIF(CLASS!$N122:$S122,E$3,CLASS!$E122:$J122))","v":-5857000},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,F$2),SUMIF(CLASS!$N122:$S122,F$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,G$2),SUMIF(CLASS!$N122:$S122,G$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,H$2),SUMIF(CLASS!$N122:$S122,H$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,I$2),SUMIF(CLASS!$N122:$S122,I$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,J$2),SUMIF(CLASS!$N122:$S122,J$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,K$2),SUMIF(CLASS!$N122:$S122,K$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,L$2),SUMIF(CLASS!$N122:$S122,L$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,M$2),SUMIF(CLASS!$N122:$S122,M$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,N$2),SUMIF(CLASS!$N122:$S122,N$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,O$2),SUMIF(CLASS!$N122:$S122,O$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,P$2),SUMIF(CLASS!$N122:$S122,P$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,Q$2),SUMIF(CLASS!$N122:$S122,Q$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,R$2),SUMIF(CLASS!$N122:$S122,R$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,S$2),SUMIF(CLASS!$N122:$S122,S$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,T$2),SUMIF(CLASS!$N122:$S122,T$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,U$2),SUMIF(CLASS!$N122:$S122,U$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,V$2),SUMIF(CLASS!$N122:$S122,V$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,W$2),SUMIF(CLASS!$N122:$S122,W$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,X$2),SUMIF(CLASS!$N122:$S122,X$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,Y$2),SUMIF(CLASS!$N122:$S122,Y$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,Z$2),SUMIF(CLASS!$N122:$S122,Z$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AA$2),SUMIF(CLASS!$N122:$S122,AA$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AB$2),SUMIF(CLASS!$N122:$S122,AB$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AC$2),SUMIF(CLASS!$N122:$S122,AC$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AD$2),SUMIF(CLASS!$N122:$S122,AD$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AE$2),SUMIF(CLASS!$N122:$S122,AE$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AF$2),SUMIF(CLASS!$N122:$S122,AF$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AG$2),SUMIF(CLASS!$N122:$S122,AG$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AH$2),SUMIF(CLASS!$N122:$S122,AH$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AI$2),SUMIF(CLASS!$N122:$S122,AI$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AJ$2),SUMIF(CLASS!$N122:$S122,AJ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AK$2),SUMIF(CLASS!$N122:$S122,AK$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AL$2),SUMIF(CLASS!$N122:$S122,AL$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AM$2),SUMIF(CLASS!$N122:$S122,AM$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AN$2),SUMIF(CLASS!$N122:$S122,AN$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AO$2),SUMIF(CLASS!$N122:$S122,AO$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AP$2),SUMIF(CLASS!$N122:$S122,AP$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AQ$2),SUMIF(CLASS!$N122:$S122,AQ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AR$2),SUMIF(CLASS!$N122:$S122,AR$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AS$2),SUMIF(CLASS!$N122:$S122,AS$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AT$2),SUMIF(CLASS!$N122:$S122,AT$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AU$2),SUMIF(CLASS!$N122:$S122,AU$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AV$2),SUMIF(CLASS!$N122:$S122,AV$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AW$2),SUMIF(CLASS!$N122:$S122,AW$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AX$2),SUMIF(CLASS!$N122:$S122,AX$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AY$2),SUMIF(CLASS!$N122:$S122,AY$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,AZ$2),SUMIF(CLASS!$N122:$S122,AZ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,BA$2),SUMIF(CLASS!$N122:$S122,BA$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,BB$2),SUMIF(CLASS!$N122:$S122,BB$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,BC$2),SUMIF(CLASS!$N122:$S122,BC$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,BD$2),SUMIF(CLASS!$N122:$S122,BD$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,BE$2),SUMIF(CLASS!$N122:$S122,BE$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,BF$2),SUMIF(CLASS!$N122:$S122,BF$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,BG$2),SUMIF(CLASS!$N122:$S122,BG$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,BH$2),SUMIF(CLASS!$N122:$S122,BH$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOC!$C122*INDEX(INDIRECT(ACCOUNTS!$U122),2,BI$2),SUMIF(CLASS!$N122:$S122,BI$3,CLASS!$E122:$J122))","v":0},null,null,-5857000,0,0,0,0,0,-5857000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A123","v":320},{"$f":"ACCOUNTS!B123","v":"Other Equipment"},{"$f":"ACCOUNTS!C123","v":-1000},0,{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,E$2),SUMIF(CLASS!$N123:$S123,E$3,CLASS!$E123:$J123))","v":-1000},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,F$2),SUMIF(CLASS!$N123:$S123,F$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,G$2),SUMIF(CLASS!$N123:$S123,G$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,H$2),SUMIF(CLASS!$N123:$S123,H$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,I$2),SUMIF(CLASS!$N123:$S123,I$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,J$2),SUMIF(CLASS!$N123:$S123,J$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,K$2),SUMIF(CLASS!$N123:$S123,K$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,L$2),SUMIF(CLASS!$N123:$S123,L$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,M$2),SUMIF(CLASS!$N123:$S123,M$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,N$2),SUMIF(CLASS!$N123:$S123,N$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,O$2),SUMIF(CLASS!$N123:$S123,O$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,P$2),SUMIF(CLASS!$N123:$S123,P$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,Q$2),SUMIF(CLASS!$N123:$S123,Q$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,R$2),SUMIF(CLASS!$N123:$S123,R$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,S$2),SUMIF(CLASS!$N123:$S123,S$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,T$2),SUMIF(CLASS!$N123:$S123,T$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,U$2),SUMIF(CLASS!$N123:$S123,U$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,V$2),SUMIF(CLASS!$N123:$S123,V$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,W$2),SUMIF(CLASS!$N123:$S123,W$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,X$2),SUMIF(CLASS!$N123:$S123,X$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,Y$2),SUMIF(CLASS!$N123:$S123,Y$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,Z$2),SUMIF(CLASS!$N123:$S123,Z$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AA$2),SUMIF(CLASS!$N123:$S123,AA$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AB$2),SUMIF(CLASS!$N123:$S123,AB$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AC$2),SUMIF(CLASS!$N123:$S123,AC$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AD$2),SUMIF(CLASS!$N123:$S123,AD$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AE$2),SUMIF(CLASS!$N123:$S123,AE$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AF$2),SUMIF(CLASS!$N123:$S123,AF$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AG$2),SUMIF(CLASS!$N123:$S123,AG$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AH$2),SUMIF(CLASS!$N123:$S123,AH$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AI$2),SUMIF(CLASS!$N123:$S123,AI$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AJ$2),SUMIF(CLASS!$N123:$S123,AJ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AK$2),SUMIF(CLASS!$N123:$S123,AK$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AL$2),SUMIF(CLASS!$N123:$S123,AL$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AM$2),SUMIF(CLASS!$N123:$S123,AM$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AN$2),SUMIF(CLASS!$N123:$S123,AN$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AO$2),SUMIF(CLASS!$N123:$S123,AO$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AP$2),SUMIF(CLASS!$N123:$S123,AP$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AQ$2),SUMIF(CLASS!$N123:$S123,AQ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AR$2),SUMIF(CLASS!$N123:$S123,AR$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AS$2),SUMIF(CLASS!$N123:$S123,AS$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AT$2),SUMIF(CLASS!$N123:$S123,AT$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AU$2),SUMIF(CLASS!$N123:$S123,AU$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AV$2),SUMIF(CLASS!$N123:$S123,AV$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AW$2),SUMIF(CLASS!$N123:$S123,AW$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AX$2),SUMIF(CLASS!$N123:$S123,AX$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AY$2),SUMIF(CLASS!$N123:$S123,AY$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,AZ$2),SUMIF(CLASS!$N123:$S123,AZ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,BA$2),SUMIF(CLASS!$N123:$S123,BA$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,BB$2),SUMIF(CLASS!$N123:$S123,BB$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,BC$2),SUMIF(CLASS!$N123:$S123,BC$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,BD$2),SUMIF(CLASS!$N123:$S123,BD$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,BE$2),SUMIF(CLASS!$N123:$S123,BE$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,BF$2),SUMIF(CLASS!$N123:$S123,BF$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,BG$2),SUMIF(CLASS!$N123:$S123,BG$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,BH$2),SUMIF(CLASS!$N123:$S123,BH$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$U123),2,BI$2),SUMIF(CLASS!$N123:$S123,BI$3,CLASS!$E123:$J123))","v":0},null,null,-1000,0,0,0,0,0,-1000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A124","v":"~"},{"$f":"ACCOUNTS!B124","v":"~"},{"$f":"ACCOUNTS!C124","v":0},0,{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,E$2),SUMIF(CLASS!$N124:$S124,E$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,F$2),SUMIF(CLASS!$N124:$S124,F$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,G$2),SUMIF(CLASS!$N124:$S124,G$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,H$2),SUMIF(CLASS!$N124:$S124,H$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,I$2),SUMIF(CLASS!$N124:$S124,I$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,J$2),SUMIF(CLASS!$N124:$S124,J$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,K$2),SUMIF(CLASS!$N124:$S124,K$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,L$2),SUMIF(CLASS!$N124:$S124,L$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,M$2),SUMIF(CLASS!$N124:$S124,M$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,N$2),SUMIF(CLASS!$N124:$S124,N$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,O$2),SUMIF(CLASS!$N124:$S124,O$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,P$2),SUMIF(CLASS!$N124:$S124,P$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,Q$2),SUMIF(CLASS!$N124:$S124,Q$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,R$2),SUMIF(CLASS!$N124:$S124,R$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,S$2),SUMIF(CLASS!$N124:$S124,S$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,T$2),SUMIF(CLASS!$N124:$S124,T$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,U$2),SUMIF(CLASS!$N124:$S124,U$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,V$2),SUMIF(CLASS!$N124:$S124,V$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,W$2),SUMIF(CLASS!$N124:$S124,W$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,X$2),SUMIF(CLASS!$N124:$S124,X$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,Y$2),SUMIF(CLASS!$N124:$S124,Y$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,Z$2),SUMIF(CLASS!$N124:$S124,Z$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AA$2),SUMIF(CLASS!$N124:$S124,AA$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AB$2),SUMIF(CLASS!$N124:$S124,AB$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AC$2),SUMIF(CLASS!$N124:$S124,AC$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AD$2),SUMIF(CLASS!$N124:$S124,AD$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AE$2),SUMIF(CLASS!$N124:$S124,AE$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AF$2),SUMIF(CLASS!$N124:$S124,AF$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AG$2),SUMIF(CLASS!$N124:$S124,AG$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AH$2),SUMIF(CLASS!$N124:$S124,AH$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AI$2),SUMIF(CLASS!$N124:$S124,AI$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AJ$2),SUMIF(CLASS!$N124:$S124,AJ$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AK$2),SUMIF(CLASS!$N124:$S124,AK$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AL$2),SUMIF(CLASS!$N124:$S124,AL$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AM$2),SUMIF(CLASS!$N124:$S124,AM$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AN$2),SUMIF(CLASS!$N124:$S124,AN$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AO$2),SUMIF(CLASS!$N124:$S124,AO$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AP$2),SUMIF(CLASS!$N124:$S124,AP$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AQ$2),SUMIF(CLASS!$N124:$S124,AQ$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AR$2),SUMIF(CLASS!$N124:$S124,AR$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AS$2),SUMIF(CLASS!$N124:$S124,AS$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AT$2),SUMIF(CLASS!$N124:$S124,AT$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AU$2),SUMIF(CLASS!$N124:$S124,AU$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AV$2),SUMIF(CLASS!$N124:$S124,AV$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AW$2),SUMIF(CLASS!$N124:$S124,AW$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AX$2),SUMIF(CLASS!$N124:$S124,AX$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AY$2),SUMIF(CLASS!$N124:$S124,AY$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,AZ$2),SUMIF(CLASS!$N124:$S124,AZ$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,BA$2),SUMIF(CLASS!$N124:$S124,BA$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,BB$2),SUMIF(CLASS!$N124:$S124,BB$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,BC$2),SUMIF(CLASS!$N124:$S124,BC$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,BD$2),SUMIF(CLASS!$N124:$S124,BD$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,BE$2),SUMIF(CLASS!$N124:$S124,BE$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,BF$2),SUMIF(CLASS!$N124:$S124,BF$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,BG$2),SUMIF(CLASS!$N124:$S124,BG$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,BH$2),SUMIF(CLASS!$N124:$S124,BH$3,CLASS!$E124:$J124))","v":0},{"$f":"IF(CLASS!$L124<>0,FUNCALLOC!$C124*INDEX(INDIRECT(ACCOUNTS!$U124),2,BI$2),SUMIF(CLASS!$N124:$S124,BI$3,CLASS!$E124:$J124))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A125","v":"~"},{"$f":"ACCOUNTS!B125","v":"~"},{"$f":"ACCOUNTS!C125","v":0},0,{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,E$2),SUMIF(CLASS!$N125:$S125,E$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,F$2),SUMIF(CLASS!$N125:$S125,F$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,G$2),SUMIF(CLASS!$N125:$S125,G$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,H$2),SUMIF(CLASS!$N125:$S125,H$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,I$2),SUMIF(CLASS!$N125:$S125,I$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,J$2),SUMIF(CLASS!$N125:$S125,J$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,K$2),SUMIF(CLASS!$N125:$S125,K$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,L$2),SUMIF(CLASS!$N125:$S125,L$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,M$2),SUMIF(CLASS!$N125:$S125,M$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,N$2),SUMIF(CLASS!$N125:$S125,N$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,O$2),SUMIF(CLASS!$N125:$S125,O$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,P$2),SUMIF(CLASS!$N125:$S125,P$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,Q$2),SUMIF(CLASS!$N125:$S125,Q$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,R$2),SUMIF(CLASS!$N125:$S125,R$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,S$2),SUMIF(CLASS!$N125:$S125,S$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,T$2),SUMIF(CLASS!$N125:$S125,T$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,U$2),SUMIF(CLASS!$N125:$S125,U$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,V$2),SUMIF(CLASS!$N125:$S125,V$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,W$2),SUMIF(CLASS!$N125:$S125,W$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,X$2),SUMIF(CLASS!$N125:$S125,X$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,Y$2),SUMIF(CLASS!$N125:$S125,Y$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,Z$2),SUMIF(CLASS!$N125:$S125,Z$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AA$2),SUMIF(CLASS!$N125:$S125,AA$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AB$2),SUMIF(CLASS!$N125:$S125,AB$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AC$2),SUMIF(CLASS!$N125:$S125,AC$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AD$2),SUMIF(CLASS!$N125:$S125,AD$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AE$2),SUMIF(CLASS!$N125:$S125,AE$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AF$2),SUMIF(CLASS!$N125:$S125,AF$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AG$2),SUMIF(CLASS!$N125:$S125,AG$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AH$2),SUMIF(CLASS!$N125:$S125,AH$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AI$2),SUMIF(CLASS!$N125:$S125,AI$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AJ$2),SUMIF(CLASS!$N125:$S125,AJ$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AK$2),SUMIF(CLASS!$N125:$S125,AK$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AL$2),SUMIF(CLASS!$N125:$S125,AL$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AM$2),SUMIF(CLASS!$N125:$S125,AM$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AN$2),SUMIF(CLASS!$N125:$S125,AN$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AO$2),SUMIF(CLASS!$N125:$S125,AO$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AP$2),SUMIF(CLASS!$N125:$S125,AP$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AQ$2),SUMIF(CLASS!$N125:$S125,AQ$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AR$2),SUMIF(CLASS!$N125:$S125,AR$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AS$2),SUMIF(CLASS!$N125:$S125,AS$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AT$2),SUMIF(CLASS!$N125:$S125,AT$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AU$2),SUMIF(CLASS!$N125:$S125,AU$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AV$2),SUMIF(CLASS!$N125:$S125,AV$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AW$2),SUMIF(CLASS!$N125:$S125,AW$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AX$2),SUMIF(CLASS!$N125:$S125,AX$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AY$2),SUMIF(CLASS!$N125:$S125,AY$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,AZ$2),SUMIF(CLASS!$N125:$S125,AZ$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,BA$2),SUMIF(CLASS!$N125:$S125,BA$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,BB$2),SUMIF(CLASS!$N125:$S125,BB$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,BC$2),SUMIF(CLASS!$N125:$S125,BC$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,BD$2),SUMIF(CLASS!$N125:$S125,BD$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,BE$2),SUMIF(CLASS!$N125:$S125,BE$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,BF$2),SUMIF(CLASS!$N125:$S125,BF$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,BG$2),SUMIF(CLASS!$N125:$S125,BG$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,BH$2),SUMIF(CLASS!$N125:$S125,BH$3,CLASS!$E125:$J125))","v":0},{"$f":"IF(CLASS!$L125<>0,FUNCALLOC!$C125*INDEX(INDIRECT(ACCOUNTS!$U125),2,BI$2),SUMIF(CLASS!$N125:$S125,BI$3,CLASS!$E125:$J125))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A126","v":"~"},{"$f":"ACCOUNTS!B126","v":"~"},{"$f":"ACCOUNTS!C126","v":0},0,{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,E$2),SUMIF(CLASS!$N126:$S126,E$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,F$2),SUMIF(CLASS!$N126:$S126,F$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,G$2),SUMIF(CLASS!$N126:$S126,G$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,H$2),SUMIF(CLASS!$N126:$S126,H$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,I$2),SUMIF(CLASS!$N126:$S126,I$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,J$2),SUMIF(CLASS!$N126:$S126,J$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,K$2),SUMIF(CLASS!$N126:$S126,K$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,L$2),SUMIF(CLASS!$N126:$S126,L$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,M$2),SUMIF(CLASS!$N126:$S126,M$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,N$2),SUMIF(CLASS!$N126:$S126,N$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,O$2),SUMIF(CLASS!$N126:$S126,O$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,P$2),SUMIF(CLASS!$N126:$S126,P$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,Q$2),SUMIF(CLASS!$N126:$S126,Q$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,R$2),SUMIF(CLASS!$N126:$S126,R$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,S$2),SUMIF(CLASS!$N126:$S126,S$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,T$2),SUMIF(CLASS!$N126:$S126,T$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,U$2),SUMIF(CLASS!$N126:$S126,U$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,V$2),SUMIF(CLASS!$N126:$S126,V$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,W$2),SUMIF(CLASS!$N126:$S126,W$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,X$2),SUMIF(CLASS!$N126:$S126,X$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,Y$2),SUMIF(CLASS!$N126:$S126,Y$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,Z$2),SUMIF(CLASS!$N126:$S126,Z$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AA$2),SUMIF(CLASS!$N126:$S126,AA$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AB$2),SUMIF(CLASS!$N126:$S126,AB$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AC$2),SUMIF(CLASS!$N126:$S126,AC$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AD$2),SUMIF(CLASS!$N126:$S126,AD$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AE$2),SUMIF(CLASS!$N126:$S126,AE$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AF$2),SUMIF(CLASS!$N126:$S126,AF$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AG$2),SUMIF(CLASS!$N126:$S126,AG$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AH$2),SUMIF(CLASS!$N126:$S126,AH$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AI$2),SUMIF(CLASS!$N126:$S126,AI$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AJ$2),SUMIF(CLASS!$N126:$S126,AJ$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AK$2),SUMIF(CLASS!$N126:$S126,AK$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AL$2),SUMIF(CLASS!$N126:$S126,AL$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AM$2),SUMIF(CLASS!$N126:$S126,AM$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AN$2),SUMIF(CLASS!$N126:$S126,AN$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AO$2),SUMIF(CLASS!$N126:$S126,AO$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AP$2),SUMIF(CLASS!$N126:$S126,AP$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AQ$2),SUMIF(CLASS!$N126:$S126,AQ$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AR$2),SUMIF(CLASS!$N126:$S126,AR$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AS$2),SUMIF(CLASS!$N126:$S126,AS$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AT$2),SUMIF(CLASS!$N126:$S126,AT$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AU$2),SUMIF(CLASS!$N126:$S126,AU$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AV$2),SUMIF(CLASS!$N126:$S126,AV$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AW$2),SUMIF(CLASS!$N126:$S126,AW$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AX$2),SUMIF(CLASS!$N126:$S126,AX$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AY$2),SUMIF(CLASS!$N126:$S126,AY$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,AZ$2),SUMIF(CLASS!$N126:$S126,AZ$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,BA$2),SUMIF(CLASS!$N126:$S126,BA$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,BB$2),SUMIF(CLASS!$N126:$S126,BB$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,BC$2),SUMIF(CLASS!$N126:$S126,BC$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,BD$2),SUMIF(CLASS!$N126:$S126,BD$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,BE$2),SUMIF(CLASS!$N126:$S126,BE$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,BF$2),SUMIF(CLASS!$N126:$S126,BF$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,BG$2),SUMIF(CLASS!$N126:$S126,BG$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,BH$2),SUMIF(CLASS!$N126:$S126,BH$3,CLASS!$E126:$J126))","v":0},{"$f":"IF(CLASS!$L126<>0,FUNCALLOC!$C126*INDEX(INDIRECT(ACCOUNTS!$U126),2,BI$2),SUMIF(CLASS!$N126:$S126,BI$3,CLASS!$E126:$J126))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A127","v":"~"},{"$f":"ACCOUNTS!B127","v":"~"},{"$f":"ACCOUNTS!C127","v":0},0,{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,E$2),SUMIF(CLASS!$N127:$S127,E$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,F$2),SUMIF(CLASS!$N127:$S127,F$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,G$2),SUMIF(CLASS!$N127:$S127,G$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,H$2),SUMIF(CLASS!$N127:$S127,H$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,I$2),SUMIF(CLASS!$N127:$S127,I$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,J$2),SUMIF(CLASS!$N127:$S127,J$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,K$2),SUMIF(CLASS!$N127:$S127,K$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,L$2),SUMIF(CLASS!$N127:$S127,L$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,M$2),SUMIF(CLASS!$N127:$S127,M$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,N$2),SUMIF(CLASS!$N127:$S127,N$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,O$2),SUMIF(CLASS!$N127:$S127,O$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,P$2),SUMIF(CLASS!$N127:$S127,P$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,Q$2),SUMIF(CLASS!$N127:$S127,Q$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,R$2),SUMIF(CLASS!$N127:$S127,R$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,S$2),SUMIF(CLASS!$N127:$S127,S$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,T$2),SUMIF(CLASS!$N127:$S127,T$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,U$2),SUMIF(CLASS!$N127:$S127,U$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,V$2),SUMIF(CLASS!$N127:$S127,V$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,W$2),SUMIF(CLASS!$N127:$S127,W$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,X$2),SUMIF(CLASS!$N127:$S127,X$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,Y$2),SUMIF(CLASS!$N127:$S127,Y$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,Z$2),SUMIF(CLASS!$N127:$S127,Z$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AA$2),SUMIF(CLASS!$N127:$S127,AA$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AB$2),SUMIF(CLASS!$N127:$S127,AB$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AC$2),SUMIF(CLASS!$N127:$S127,AC$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AD$2),SUMIF(CLASS!$N127:$S127,AD$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AE$2),SUMIF(CLASS!$N127:$S127,AE$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AF$2),SUMIF(CLASS!$N127:$S127,AF$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AG$2),SUMIF(CLASS!$N127:$S127,AG$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AH$2),SUMIF(CLASS!$N127:$S127,AH$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AI$2),SUMIF(CLASS!$N127:$S127,AI$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AJ$2),SUMIF(CLASS!$N127:$S127,AJ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AK$2),SUMIF(CLASS!$N127:$S127,AK$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AL$2),SUMIF(CLASS!$N127:$S127,AL$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AM$2),SUMIF(CLASS!$N127:$S127,AM$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AN$2),SUMIF(CLASS!$N127:$S127,AN$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AO$2),SUMIF(CLASS!$N127:$S127,AO$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AP$2),SUMIF(CLASS!$N127:$S127,AP$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AQ$2),SUMIF(CLASS!$N127:$S127,AQ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AR$2),SUMIF(CLASS!$N127:$S127,AR$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AS$2),SUMIF(CLASS!$N127:$S127,AS$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AT$2),SUMIF(CLASS!$N127:$S127,AT$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AU$2),SUMIF(CLASS!$N127:$S127,AU$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AV$2),SUMIF(CLASS!$N127:$S127,AV$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AW$2),SUMIF(CLASS!$N127:$S127,AW$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AX$2),SUMIF(CLASS!$N127:$S127,AX$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AY$2),SUMIF(CLASS!$N127:$S127,AY$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,AZ$2),SUMIF(CLASS!$N127:$S127,AZ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,BA$2),SUMIF(CLASS!$N127:$S127,BA$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,BB$2),SUMIF(CLASS!$N127:$S127,BB$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,BC$2),SUMIF(CLASS!$N127:$S127,BC$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,BD$2),SUMIF(CLASS!$N127:$S127,BD$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,BE$2),SUMIF(CLASS!$N127:$S127,BE$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,BF$2),SUMIF(CLASS!$N127:$S127,BF$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,BG$2),SUMIF(CLASS!$N127:$S127,BG$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,BH$2),SUMIF(CLASS!$N127:$S127,BH$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOC!$C127*INDEX(INDIRECT(ACCOUNTS!$U127),2,BI$2),SUMIF(CLASS!$N127:$S127,BI$3,CLASS!$E127:$J127))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A128","v":"~"},{"$f":"ACCOUNTS!B128","v":"~"},{"$f":"ACCOUNTS!C128","v":0},0,{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,E$2),SUMIF(CLASS!$N128:$S128,E$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,F$2),SUMIF(CLASS!$N128:$S128,F$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,G$2),SUMIF(CLASS!$N128:$S128,G$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,H$2),SUMIF(CLASS!$N128:$S128,H$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,I$2),SUMIF(CLASS!$N128:$S128,I$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,J$2),SUMIF(CLASS!$N128:$S128,J$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,K$2),SUMIF(CLASS!$N128:$S128,K$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,L$2),SUMIF(CLASS!$N128:$S128,L$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,M$2),SUMIF(CLASS!$N128:$S128,M$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,N$2),SUMIF(CLASS!$N128:$S128,N$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,O$2),SUMIF(CLASS!$N128:$S128,O$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,P$2),SUMIF(CLASS!$N128:$S128,P$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,Q$2),SUMIF(CLASS!$N128:$S128,Q$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,R$2),SUMIF(CLASS!$N128:$S128,R$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,S$2),SUMIF(CLASS!$N128:$S128,S$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,T$2),SUMIF(CLASS!$N128:$S128,T$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,U$2),SUMIF(CLASS!$N128:$S128,U$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,V$2),SUMIF(CLASS!$N128:$S128,V$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,W$2),SUMIF(CLASS!$N128:$S128,W$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,X$2),SUMIF(CLASS!$N128:$S128,X$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,Y$2),SUMIF(CLASS!$N128:$S128,Y$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,Z$2),SUMIF(CLASS!$N128:$S128,Z$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AA$2),SUMIF(CLASS!$N128:$S128,AA$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AB$2),SUMIF(CLASS!$N128:$S128,AB$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AC$2),SUMIF(CLASS!$N128:$S128,AC$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AD$2),SUMIF(CLASS!$N128:$S128,AD$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AE$2),SUMIF(CLASS!$N128:$S128,AE$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AF$2),SUMIF(CLASS!$N128:$S128,AF$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AG$2),SUMIF(CLASS!$N128:$S128,AG$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AH$2),SUMIF(CLASS!$N128:$S128,AH$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AI$2),SUMIF(CLASS!$N128:$S128,AI$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AJ$2),SUMIF(CLASS!$N128:$S128,AJ$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AK$2),SUMIF(CLASS!$N128:$S128,AK$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AL$2),SUMIF(CLASS!$N128:$S128,AL$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AM$2),SUMIF(CLASS!$N128:$S128,AM$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AN$2),SUMIF(CLASS!$N128:$S128,AN$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AO$2),SUMIF(CLASS!$N128:$S128,AO$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AP$2),SUMIF(CLASS!$N128:$S128,AP$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AQ$2),SUMIF(CLASS!$N128:$S128,AQ$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AR$2),SUMIF(CLASS!$N128:$S128,AR$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AS$2),SUMIF(CLASS!$N128:$S128,AS$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AT$2),SUMIF(CLASS!$N128:$S128,AT$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AU$2),SUMIF(CLASS!$N128:$S128,AU$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AV$2),SUMIF(CLASS!$N128:$S128,AV$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AW$2),SUMIF(CLASS!$N128:$S128,AW$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AX$2),SUMIF(CLASS!$N128:$S128,AX$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AY$2),SUMIF(CLASS!$N128:$S128,AY$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,AZ$2),SUMIF(CLASS!$N128:$S128,AZ$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,BA$2),SUMIF(CLASS!$N128:$S128,BA$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,BB$2),SUMIF(CLASS!$N128:$S128,BB$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,BC$2),SUMIF(CLASS!$N128:$S128,BC$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,BD$2),SUMIF(CLASS!$N128:$S128,BD$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,BE$2),SUMIF(CLASS!$N128:$S128,BE$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,BF$2),SUMIF(CLASS!$N128:$S128,BF$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,BG$2),SUMIF(CLASS!$N128:$S128,BG$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,BH$2),SUMIF(CLASS!$N128:$S128,BH$3,CLASS!$E128:$J128))","v":0},{"$f":"IF(CLASS!$L128<>0,FUNCALLOC!$C128*INDEX(INDIRECT(ACCOUNTS!$U128),2,BI$2),SUMIF(CLASS!$N128:$S128,BI$3,CLASS!$E128:$J128))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A129","v":"~"},{"$f":"ACCOUNTS!B129","v":"~"},{"$f":"ACCOUNTS!C129","v":0},0,{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,E$2),SUMIF(CLASS!$N129:$S129,E$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,F$2),SUMIF(CLASS!$N129:$S129,F$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,G$2),SUMIF(CLASS!$N129:$S129,G$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,H$2),SUMIF(CLASS!$N129:$S129,H$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,I$2),SUMIF(CLASS!$N129:$S129,I$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,J$2),SUMIF(CLASS!$N129:$S129,J$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,K$2),SUMIF(CLASS!$N129:$S129,K$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,L$2),SUMIF(CLASS!$N129:$S129,L$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,M$2),SUMIF(CLASS!$N129:$S129,M$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,N$2),SUMIF(CLASS!$N129:$S129,N$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,O$2),SUMIF(CLASS!$N129:$S129,O$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,P$2),SUMIF(CLASS!$N129:$S129,P$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,Q$2),SUMIF(CLASS!$N129:$S129,Q$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,R$2),SUMIF(CLASS!$N129:$S129,R$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,S$2),SUMIF(CLASS!$N129:$S129,S$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,T$2),SUMIF(CLASS!$N129:$S129,T$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,U$2),SUMIF(CLASS!$N129:$S129,U$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,V$2),SUMIF(CLASS!$N129:$S129,V$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,W$2),SUMIF(CLASS!$N129:$S129,W$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,X$2),SUMIF(CLASS!$N129:$S129,X$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,Y$2),SUMIF(CLASS!$N129:$S129,Y$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,Z$2),SUMIF(CLASS!$N129:$S129,Z$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AA$2),SUMIF(CLASS!$N129:$S129,AA$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AB$2),SUMIF(CLASS!$N129:$S129,AB$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AC$2),SUMIF(CLASS!$N129:$S129,AC$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AD$2),SUMIF(CLASS!$N129:$S129,AD$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AE$2),SUMIF(CLASS!$N129:$S129,AE$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AF$2),SUMIF(CLASS!$N129:$S129,AF$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AG$2),SUMIF(CLASS!$N129:$S129,AG$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AH$2),SUMIF(CLASS!$N129:$S129,AH$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AI$2),SUMIF(CLASS!$N129:$S129,AI$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AJ$2),SUMIF(CLASS!$N129:$S129,AJ$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AK$2),SUMIF(CLASS!$N129:$S129,AK$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AL$2),SUMIF(CLASS!$N129:$S129,AL$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AM$2),SUMIF(CLASS!$N129:$S129,AM$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AN$2),SUMIF(CLASS!$N129:$S129,AN$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AO$2),SUMIF(CLASS!$N129:$S129,AO$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AP$2),SUMIF(CLASS!$N129:$S129,AP$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AQ$2),SUMIF(CLASS!$N129:$S129,AQ$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AR$2),SUMIF(CLASS!$N129:$S129,AR$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AS$2),SUMIF(CLASS!$N129:$S129,AS$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AT$2),SUMIF(CLASS!$N129:$S129,AT$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AU$2),SUMIF(CLASS!$N129:$S129,AU$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AV$2),SUMIF(CLASS!$N129:$S129,AV$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AW$2),SUMIF(CLASS!$N129:$S129,AW$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AX$2),SUMIF(CLASS!$N129:$S129,AX$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AY$2),SUMIF(CLASS!$N129:$S129,AY$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,AZ$2),SUMIF(CLASS!$N129:$S129,AZ$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,BA$2),SUMIF(CLASS!$N129:$S129,BA$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,BB$2),SUMIF(CLASS!$N129:$S129,BB$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,BC$2),SUMIF(CLASS!$N129:$S129,BC$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,BD$2),SUMIF(CLASS!$N129:$S129,BD$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,BE$2),SUMIF(CLASS!$N129:$S129,BE$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,BF$2),SUMIF(CLASS!$N129:$S129,BF$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,BG$2),SUMIF(CLASS!$N129:$S129,BG$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,BH$2),SUMIF(CLASS!$N129:$S129,BH$3,CLASS!$E129:$J129))","v":0},{"$f":"IF(CLASS!$L129<>0,FUNCALLOC!$C129*INDEX(INDIRECT(ACCOUNTS!$U129),2,BI$2),SUMIF(CLASS!$N129:$S129,BI$3,CLASS!$E129:$J129))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A130","v":"~"},{"$f":"ACCOUNTS!B130","v":"~"},{"$f":"ACCOUNTS!C130","v":0},0,{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,E$2),SUMIF(CLASS!$N130:$S130,E$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,F$2),SUMIF(CLASS!$N130:$S130,F$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,G$2),SUMIF(CLASS!$N130:$S130,G$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,H$2),SUMIF(CLASS!$N130:$S130,H$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,I$2),SUMIF(CLASS!$N130:$S130,I$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,J$2),SUMIF(CLASS!$N130:$S130,J$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,K$2),SUMIF(CLASS!$N130:$S130,K$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,L$2),SUMIF(CLASS!$N130:$S130,L$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,M$2),SUMIF(CLASS!$N130:$S130,M$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,N$2),SUMIF(CLASS!$N130:$S130,N$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,O$2),SUMIF(CLASS!$N130:$S130,O$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,P$2),SUMIF(CLASS!$N130:$S130,P$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,Q$2),SUMIF(CLASS!$N130:$S130,Q$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,R$2),SUMIF(CLASS!$N130:$S130,R$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,S$2),SUMIF(CLASS!$N130:$S130,S$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,T$2),SUMIF(CLASS!$N130:$S130,T$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,U$2),SUMIF(CLASS!$N130:$S130,U$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,V$2),SUMIF(CLASS!$N130:$S130,V$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,W$2),SUMIF(CLASS!$N130:$S130,W$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,X$2),SUMIF(CLASS!$N130:$S130,X$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,Y$2),SUMIF(CLASS!$N130:$S130,Y$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,Z$2),SUMIF(CLASS!$N130:$S130,Z$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AA$2),SUMIF(CLASS!$N130:$S130,AA$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AB$2),SUMIF(CLASS!$N130:$S130,AB$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AC$2),SUMIF(CLASS!$N130:$S130,AC$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AD$2),SUMIF(CLASS!$N130:$S130,AD$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AE$2),SUMIF(CLASS!$N130:$S130,AE$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AF$2),SUMIF(CLASS!$N130:$S130,AF$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AG$2),SUMIF(CLASS!$N130:$S130,AG$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AH$2),SUMIF(CLASS!$N130:$S130,AH$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AI$2),SUMIF(CLASS!$N130:$S130,AI$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AJ$2),SUMIF(CLASS!$N130:$S130,AJ$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AK$2),SUMIF(CLASS!$N130:$S130,AK$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AL$2),SUMIF(CLASS!$N130:$S130,AL$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AM$2),SUMIF(CLASS!$N130:$S130,AM$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AN$2),SUMIF(CLASS!$N130:$S130,AN$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AO$2),SUMIF(CLASS!$N130:$S130,AO$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AP$2),SUMIF(CLASS!$N130:$S130,AP$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AQ$2),SUMIF(CLASS!$N130:$S130,AQ$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AR$2),SUMIF(CLASS!$N130:$S130,AR$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AS$2),SUMIF(CLASS!$N130:$S130,AS$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AT$2),SUMIF(CLASS!$N130:$S130,AT$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AU$2),SUMIF(CLASS!$N130:$S130,AU$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AV$2),SUMIF(CLASS!$N130:$S130,AV$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AW$2),SUMIF(CLASS!$N130:$S130,AW$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AX$2),SUMIF(CLASS!$N130:$S130,AX$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AY$2),SUMIF(CLASS!$N130:$S130,AY$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,AZ$2),SUMIF(CLASS!$N130:$S130,AZ$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,BA$2),SUMIF(CLASS!$N130:$S130,BA$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,BB$2),SUMIF(CLASS!$N130:$S130,BB$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,BC$2),SUMIF(CLASS!$N130:$S130,BC$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,BD$2),SUMIF(CLASS!$N130:$S130,BD$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,BE$2),SUMIF(CLASS!$N130:$S130,BE$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,BF$2),SUMIF(CLASS!$N130:$S130,BF$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,BG$2),SUMIF(CLASS!$N130:$S130,BG$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,BH$2),SUMIF(CLASS!$N130:$S130,BH$3,CLASS!$E130:$J130))","v":0},{"$f":"IF(CLASS!$L130<>0,FUNCALLOC!$C130*INDEX(INDIRECT(ACCOUNTS!$U130),2,BI$2),SUMIF(CLASS!$N130:$S130,BI$3,CLASS!$E130:$J130))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A131","v":"~"},{"$f":"ACCOUNTS!B131","v":"~"},{"$f":"ACCOUNTS!C131","v":0},0,{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,E$2),SUMIF(CLASS!$N131:$S131,E$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,F$2),SUMIF(CLASS!$N131:$S131,F$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,G$2),SUMIF(CLASS!$N131:$S131,G$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,H$2),SUMIF(CLASS!$N131:$S131,H$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,I$2),SUMIF(CLASS!$N131:$S131,I$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,J$2),SUMIF(CLASS!$N131:$S131,J$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,K$2),SUMIF(CLASS!$N131:$S131,K$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,L$2),SUMIF(CLASS!$N131:$S131,L$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,M$2),SUMIF(CLASS!$N131:$S131,M$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,N$2),SUMIF(CLASS!$N131:$S131,N$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,O$2),SUMIF(CLASS!$N131:$S131,O$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,P$2),SUMIF(CLASS!$N131:$S131,P$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,Q$2),SUMIF(CLASS!$N131:$S131,Q$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,R$2),SUMIF(CLASS!$N131:$S131,R$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,S$2),SUMIF(CLASS!$N131:$S131,S$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,T$2),SUMIF(CLASS!$N131:$S131,T$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,U$2),SUMIF(CLASS!$N131:$S131,U$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,V$2),SUMIF(CLASS!$N131:$S131,V$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,W$2),SUMIF(CLASS!$N131:$S131,W$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,X$2),SUMIF(CLASS!$N131:$S131,X$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,Y$2),SUMIF(CLASS!$N131:$S131,Y$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,Z$2),SUMIF(CLASS!$N131:$S131,Z$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AA$2),SUMIF(CLASS!$N131:$S131,AA$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AB$2),SUMIF(CLASS!$N131:$S131,AB$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AC$2),SUMIF(CLASS!$N131:$S131,AC$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AD$2),SUMIF(CLASS!$N131:$S131,AD$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AE$2),SUMIF(CLASS!$N131:$S131,AE$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AF$2),SUMIF(CLASS!$N131:$S131,AF$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AG$2),SUMIF(CLASS!$N131:$S131,AG$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AH$2),SUMIF(CLASS!$N131:$S131,AH$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AI$2),SUMIF(CLASS!$N131:$S131,AI$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AJ$2),SUMIF(CLASS!$N131:$S131,AJ$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AK$2),SUMIF(CLASS!$N131:$S131,AK$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AL$2),SUMIF(CLASS!$N131:$S131,AL$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AM$2),SUMIF(CLASS!$N131:$S131,AM$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AN$2),SUMIF(CLASS!$N131:$S131,AN$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AO$2),SUMIF(CLASS!$N131:$S131,AO$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AP$2),SUMIF(CLASS!$N131:$S131,AP$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AQ$2),SUMIF(CLASS!$N131:$S131,AQ$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AR$2),SUMIF(CLASS!$N131:$S131,AR$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AS$2),SUMIF(CLASS!$N131:$S131,AS$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AT$2),SUMIF(CLASS!$N131:$S131,AT$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AU$2),SUMIF(CLASS!$N131:$S131,AU$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AV$2),SUMIF(CLASS!$N131:$S131,AV$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AW$2),SUMIF(CLASS!$N131:$S131,AW$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AX$2),SUMIF(CLASS!$N131:$S131,AX$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AY$2),SUMIF(CLASS!$N131:$S131,AY$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,AZ$2),SUMIF(CLASS!$N131:$S131,AZ$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,BA$2),SUMIF(CLASS!$N131:$S131,BA$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,BB$2),SUMIF(CLASS!$N131:$S131,BB$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,BC$2),SUMIF(CLASS!$N131:$S131,BC$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,BD$2),SUMIF(CLASS!$N131:$S131,BD$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,BE$2),SUMIF(CLASS!$N131:$S131,BE$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,BF$2),SUMIF(CLASS!$N131:$S131,BF$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,BG$2),SUMIF(CLASS!$N131:$S131,BG$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,BH$2),SUMIF(CLASS!$N131:$S131,BH$3,CLASS!$E131:$J131))","v":0},{"$f":"IF(CLASS!$L131<>0,FUNCALLOC!$C131*INDEX(INDIRECT(ACCOUNTS!$U131),2,BI$2),SUMIF(CLASS!$N131:$S131,BI$3,CLASS!$E131:$J131))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B132","v":"Sub-total"},{"$f":"SUM(C120:C131)","v":-6351000},0,{"$f":"SUM(E120:E131)","v":-6351000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS120:AS131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL120:BL131)","v":-6351000},0,0,0,0,0,-6351000,null,{"$f":"SUM(BT120:BT131)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB120:CB131)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ120:CJ131)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR120:CR131)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ120:CZ131)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH120:DH131)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP120:DP131)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX120:DX131)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF120:EF131)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN120:EN131)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND((SUM(E133:BI133)-C133),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B134","v":"Natural Gas Underground Storage"},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,0]
[{"$f":"ACCOUNTS!A135","v":0},{"$f":"ACCOUNTS!B135","v":"JP Storage Balancing - DIR"},{"$f":"ACCOUNTS!C135","v":-4550491.1213999996},0,{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,E$2),SUMIF(CLASS!$N135:$S135,E$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,F$2),SUMIF(CLASS!$N135:$S135,F$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,G$2),SUMIF(CLASS!$N135:$S135,G$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,H$2),SUMIF(CLASS!$N135:$S135,H$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,I$2),SUMIF(CLASS!$N135:$S135,I$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,J$2),SUMIF(CLASS!$N135:$S135,J$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,K$2),SUMIF(CLASS!$N135:$S135,K$3,CLASS!$E135:$J135))","v":-4550491.1213999996},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,L$2),SUMIF(CLASS!$N135:$S135,L$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,M$2),SUMIF(CLASS!$N135:$S135,M$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,N$2),SUMIF(CLASS!$N135:$S135,N$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,O$2),SUMIF(CLASS!$N135:$S135,O$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,P$2),SUMIF(CLASS!$N135:$S135,P$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,Q$2),SUMIF(CLASS!$N135:$S135,Q$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,R$2),SUMIF(CLASS!$N135:$S135,R$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,S$2),SUMIF(CLASS!$N135:$S135,S$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,T$2),SUMIF(CLASS!$N135:$S135,T$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,U$2),SUMIF(CLASS!$N135:$S135,U$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,V$2),SUMIF(CLASS!$N135:$S135,V$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,W$2),SUMIF(CLASS!$N135:$S135,W$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,X$2),SUMIF(CLASS!$N135:$S135,X$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,Y$2),SUMIF(CLASS!$N135:$S135,Y$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,Z$2),SUMIF(CLASS!$N135:$S135,Z$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AA$2),SUMIF(CLASS!$N135:$S135,AA$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AB$2),SUMIF(CLASS!$N135:$S135,AB$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AC$2),SUMIF(CLASS!$N135:$S135,AC$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AD$2),SUMIF(CLASS!$N135:$S135,AD$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AE$2),SUMIF(CLASS!$N135:$S135,AE$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AF$2),SUMIF(CLASS!$N135:$S135,AF$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AG$2),SUMIF(CLASS!$N135:$S135,AG$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AH$2),SUMIF(CLASS!$N135:$S135,AH$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AI$2),SUMIF(CLASS!$N135:$S135,AI$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AJ$2),SUMIF(CLASS!$N135:$S135,AJ$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AK$2),SUMIF(CLASS!$N135:$S135,AK$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AL$2),SUMIF(CLASS!$N135:$S135,AL$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AM$2),SUMIF(CLASS!$N135:$S135,AM$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AN$2),SUMIF(CLASS!$N135:$S135,AN$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AO$2),SUMIF(CLASS!$N135:$S135,AO$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AP$2),SUMIF(CLASS!$N135:$S135,AP$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AQ$2),SUMIF(CLASS!$N135:$S135,AQ$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AR$2),SUMIF(CLASS!$N135:$S135,AR$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AS$2),SUMIF(CLASS!$N135:$S135,AS$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AT$2),SUMIF(CLASS!$N135:$S135,AT$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AU$2),SUMIF(CLASS!$N135:$S135,AU$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AV$2),SUMIF(CLASS!$N135:$S135,AV$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AW$2),SUMIF(CLASS!$N135:$S135,AW$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AX$2),SUMIF(CLASS!$N135:$S135,AX$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AY$2),SUMIF(CLASS!$N135:$S135,AY$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,AZ$2),SUMIF(CLASS!$N135:$S135,AZ$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,BA$2),SUMIF(CLASS!$N135:$S135,BA$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,BB$2),SUMIF(CLASS!$N135:$S135,BB$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,BC$2),SUMIF(CLASS!$N135:$S135,BC$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,BD$2),SUMIF(CLASS!$N135:$S135,BD$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,BE$2),SUMIF(CLASS!$N135:$S135,BE$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,BF$2),SUMIF(CLASS!$N135:$S135,BF$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,BG$2),SUMIF(CLASS!$N135:$S135,BG$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,BH$2),SUMIF(CLASS!$N135:$S135,BH$3,CLASS!$E135:$J135))","v":0},{"$f":"IF(CLASS!$L135<>0,FUNCALLOC!$C135*INDEX(INDIRECT(ACCOUNTS!$U135),2,BI$2),SUMIF(CLASS!$N135:$S135,BI$3,CLASS!$E135:$J135))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E135:$BI135)","v":0},0,0,0,0,0,{"$f":"SUM(BL135:BQ135)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E135:$BI135)","v":0},-4550491.1213999996,0,0,0,0,{"$f":"SUM(BT135:BY135)","v":-4550491.1213999996},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E135:$BI135)","v":0},0,0,0,0,0,{"$f":"SUM(CB135:CG135)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E135:$BI135)","v":0},0,0,0,0,0,{"$f":"SUM(CJ135:CO135)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E135:$BI135)","v":0},0,0,0,0,0,{"$f":"SUM(CR135:CW135)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E135:$BI135)","v":0},0,0,0,0,0,{"$f":"SUM(CZ135:DE135)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E135:$BI135)","v":0},0,0,0,0,0,{"$f":"SUM(DH135:DM135)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E135:$BI135)","v":0},0,0,0,0,0,{"$f":"SUM(DP135:DU135)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E135:$BI135)","v":0},0,0,0,0,0,{"$f":"SUM(DX135:EC135)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E135:$BI135)","v":0},0,0,0,0,0,{"$f":"SUM(EF135:EK135)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E135:$BI135)","v":0},0,0,0,0,0,{"$f":"SUM(EN135:ES135)","v":0},0]
[{"$f":"ACCOUNTS!A136","v":350},{"$f":"ACCOUNTS!B136","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C136","v":-4740},0,{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,E$2),SUMIF(CLASS!$N136:$S136,E$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,F$2),SUMIF(CLASS!$N136:$S136,F$3,CLASS!$E136:$J136))","v":-4740},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,G$2),SUMIF(CLASS!$N136:$S136,G$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,H$2),SUMIF(CLASS!$N136:$S136,H$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,I$2),SUMIF(CLASS!$N136:$S136,I$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,J$2),SUMIF(CLASS!$N136:$S136,J$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,K$2),SUMIF(CLASS!$N136:$S136,K$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,L$2),SUMIF(CLASS!$N136:$S136,L$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,M$2),SUMIF(CLASS!$N136:$S136,M$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,N$2),SUMIF(CLASS!$N136:$S136,N$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,O$2),SUMIF(CLASS!$N136:$S136,O$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,P$2),SUMIF(CLASS!$N136:$S136,P$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,Q$2),SUMIF(CLASS!$N136:$S136,Q$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,R$2),SUMIF(CLASS!$N136:$S136,R$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,S$2),SUMIF(CLASS!$N136:$S136,S$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,T$2),SUMIF(CLASS!$N136:$S136,T$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,U$2),SUMIF(CLASS!$N136:$S136,U$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,V$2),SUMIF(CLASS!$N136:$S136,V$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,W$2),SUMIF(CLASS!$N136:$S136,W$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,X$2),SUMIF(CLASS!$N136:$S136,X$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,Y$2),SUMIF(CLASS!$N136:$S136,Y$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,Z$2),SUMIF(CLASS!$N136:$S136,Z$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AA$2),SUMIF(CLASS!$N136:$S136,AA$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AB$2),SUMIF(CLASS!$N136:$S136,AB$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AC$2),SUMIF(CLASS!$N136:$S136,AC$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AD$2),SUMIF(CLASS!$N136:$S136,AD$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AE$2),SUMIF(CLASS!$N136:$S136,AE$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AF$2),SUMIF(CLASS!$N136:$S136,AF$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AG$2),SUMIF(CLASS!$N136:$S136,AG$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AH$2),SUMIF(CLASS!$N136:$S136,AH$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AI$2),SUMIF(CLASS!$N136:$S136,AI$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AJ$2),SUMIF(CLASS!$N136:$S136,AJ$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AK$2),SUMIF(CLASS!$N136:$S136,AK$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AL$2),SUMIF(CLASS!$N136:$S136,AL$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AM$2),SUMIF(CLASS!$N136:$S136,AM$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AN$2),SUMIF(CLASS!$N136:$S136,AN$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AO$2),SUMIF(CLASS!$N136:$S136,AO$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AP$2),SUMIF(CLASS!$N136:$S136,AP$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AQ$2),SUMIF(CLASS!$N136:$S136,AQ$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AR$2),SUMIF(CLASS!$N136:$S136,AR$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AS$2),SUMIF(CLASS!$N136:$S136,AS$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AT$2),SUMIF(CLASS!$N136:$S136,AT$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AU$2),SUMIF(CLASS!$N136:$S136,AU$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AV$2),SUMIF(CLASS!$N136:$S136,AV$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AW$2),SUMIF(CLASS!$N136:$S136,AW$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AX$2),SUMIF(CLASS!$N136:$S136,AX$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AY$2),SUMIF(CLASS!$N136:$S136,AY$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,AZ$2),SUMIF(CLASS!$N136:$S136,AZ$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,BA$2),SUMIF(CLASS!$N136:$S136,BA$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,BB$2),SUMIF(CLASS!$N136:$S136,BB$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,BC$2),SUMIF(CLASS!$N136:$S136,BC$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,BD$2),SUMIF(CLASS!$N136:$S136,BD$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,BE$2),SUMIF(CLASS!$N136:$S136,BE$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,BF$2),SUMIF(CLASS!$N136:$S136,BF$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,BG$2),SUMIF(CLASS!$N136:$S136,BG$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,BH$2),SUMIF(CLASS!$N136:$S136,BH$3,CLASS!$E136:$J136))","v":0},{"$f":"IF(CLASS!$L136<>0,FUNCALLOC!$C136*INDEX(INDIRECT(ACCOUNTS!$U136),2,BI$2),SUMIF(CLASS!$N136:$S136,BI$3,CLASS!$E136:$J136))","v":0},null,null,0,0,0,0,0,0,0,null,-4740,0,0,0,0,0,-4740,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A137","v":351},{"$f":"ACCOUNTS!B137","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C137","v":-377674.95239999995},0,{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,E$2),SUMIF(CLASS!$N137:$S137,E$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,F$2),SUMIF(CLASS!$N137:$S137,F$3,CLASS!$E137:$J137))","v":-377674.95239999995},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,G$2),SUMIF(CLASS!$N137:$S137,G$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,H$2),SUMIF(CLASS!$N137:$S137,H$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,I$2),SUMIF(CLASS!$N137:$S137,I$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,J$2),SUMIF(CLASS!$N137:$S137,J$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,K$2),SUMIF(CLASS!$N137:$S137,K$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,L$2),SUMIF(CLASS!$N137:$S137,L$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,M$2),SUMIF(CLASS!$N137:$S137,M$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,N$2),SUMIF(CLASS!$N137:$S137,N$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,O$2),SUMIF(CLASS!$N137:$S137,O$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,P$2),SUMIF(CLASS!$N137:$S137,P$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,Q$2),SUMIF(CLASS!$N137:$S137,Q$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,R$2),SUMIF(CLASS!$N137:$S137,R$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,S$2),SUMIF(CLASS!$N137:$S137,S$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,T$2),SUMIF(CLASS!$N137:$S137,T$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,U$2),SUMIF(CLASS!$N137:$S137,U$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,V$2),SUMIF(CLASS!$N137:$S137,V$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,W$2),SUMIF(CLASS!$N137:$S137,W$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,X$2),SUMIF(CLASS!$N137:$S137,X$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,Y$2),SUMIF(CLASS!$N137:$S137,Y$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,Z$2),SUMIF(CLASS!$N137:$S137,Z$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AA$2),SUMIF(CLASS!$N137:$S137,AA$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AB$2),SUMIF(CLASS!$N137:$S137,AB$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AC$2),SUMIF(CLASS!$N137:$S137,AC$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AD$2),SUMIF(CLASS!$N137:$S137,AD$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AE$2),SUMIF(CLASS!$N137:$S137,AE$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AF$2),SUMIF(CLASS!$N137:$S137,AF$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AG$2),SUMIF(CLASS!$N137:$S137,AG$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AH$2),SUMIF(CLASS!$N137:$S137,AH$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AI$2),SUMIF(CLASS!$N137:$S137,AI$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AJ$2),SUMIF(CLASS!$N137:$S137,AJ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AK$2),SUMIF(CLASS!$N137:$S137,AK$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AL$2),SUMIF(CLASS!$N137:$S137,AL$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AM$2),SUMIF(CLASS!$N137:$S137,AM$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AN$2),SUMIF(CLASS!$N137:$S137,AN$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AO$2),SUMIF(CLASS!$N137:$S137,AO$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AP$2),SUMIF(CLASS!$N137:$S137,AP$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AQ$2),SUMIF(CLASS!$N137:$S137,AQ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AR$2),SUMIF(CLASS!$N137:$S137,AR$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AS$2),SUMIF(CLASS!$N137:$S137,AS$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AT$2),SUMIF(CLASS!$N137:$S137,AT$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AU$2),SUMIF(CLASS!$N137:$S137,AU$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AV$2),SUMIF(CLASS!$N137:$S137,AV$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AW$2),SUMIF(CLASS!$N137:$S137,AW$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AX$2),SUMIF(CLASS!$N137:$S137,AX$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AY$2),SUMIF(CLASS!$N137:$S137,AY$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,AZ$2),SUMIF(CLASS!$N137:$S137,AZ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,BA$2),SUMIF(CLASS!$N137:$S137,BA$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,BB$2),SUMIF(CLASS!$N137:$S137,BB$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,BC$2),SUMIF(CLASS!$N137:$S137,BC$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,BD$2),SUMIF(CLASS!$N137:$S137,BD$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,BE$2),SUMIF(CLASS!$N137:$S137,BE$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,BF$2),SUMIF(CLASS!$N137:$S137,BF$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,BG$2),SUMIF(CLASS!$N137:$S137,BG$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,BH$2),SUMIF(CLASS!$N137:$S137,BH$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$U137),2,BI$2),SUMIF(CLASS!$N137:$S137,BI$3,CLASS!$E137:$J137))","v":0},null,null,0,0,0,0,0,0,0,null,-377674.95239999995,0,0,0,0,0,-377674.95239999995,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A138","v":352},{"$f":"ACCOUNTS!B138","v":"Wells"},{"$f":"ACCOUNTS!C138","v":-8050584.9177999999},0,{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,E$2),SUMIF(CLASS!$N138:$S138,E$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,F$2),SUMIF(CLASS!$N138:$S138,F$3,CLASS!$E138:$J138))","v":-8050584.9177999999},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,G$2),SUMIF(CLASS!$N138:$S138,G$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,H$2),SUMIF(CLASS!$N138:$S138,H$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,I$2),SUMIF(CLASS!$N138:$S138,I$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,J$2),SUMIF(CLASS!$N138:$S138,J$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,K$2),SUMIF(CLASS!$N138:$S138,K$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,L$2),SUMIF(CLASS!$N138:$S138,L$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,M$2),SUMIF(CLASS!$N138:$S138,M$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,N$2),SUMIF(CLASS!$N138:$S138,N$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,O$2),SUMIF(CLASS!$N138:$S138,O$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,P$2),SUMIF(CLASS!$N138:$S138,P$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,Q$2),SUMIF(CLASS!$N138:$S138,Q$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,R$2),SUMIF(CLASS!$N138:$S138,R$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,S$2),SUMIF(CLASS!$N138:$S138,S$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,T$2),SUMIF(CLASS!$N138:$S138,T$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,U$2),SUMIF(CLASS!$N138:$S138,U$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,V$2),SUMIF(CLASS!$N138:$S138,V$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,W$2),SUMIF(CLASS!$N138:$S138,W$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,X$2),SUMIF(CLASS!$N138:$S138,X$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,Y$2),SUMIF(CLASS!$N138:$S138,Y$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,Z$2),SUMIF(CLASS!$N138:$S138,Z$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AA$2),SUMIF(CLASS!$N138:$S138,AA$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AB$2),SUMIF(CLASS!$N138:$S138,AB$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AC$2),SUMIF(CLASS!$N138:$S138,AC$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AD$2),SUMIF(CLASS!$N138:$S138,AD$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AE$2),SUMIF(CLASS!$N138:$S138,AE$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AF$2),SUMIF(CLASS!$N138:$S138,AF$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AG$2),SUMIF(CLASS!$N138:$S138,AG$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AH$2),SUMIF(CLASS!$N138:$S138,AH$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AI$2),SUMIF(CLASS!$N138:$S138,AI$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AJ$2),SUMIF(CLASS!$N138:$S138,AJ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AK$2),SUMIF(CLASS!$N138:$S138,AK$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AL$2),SUMIF(CLASS!$N138:$S138,AL$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AM$2),SUMIF(CLASS!$N138:$S138,AM$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AN$2),SUMIF(CLASS!$N138:$S138,AN$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AO$2),SUMIF(CLASS!$N138:$S138,AO$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AP$2),SUMIF(CLASS!$N138:$S138,AP$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AQ$2),SUMIF(CLASS!$N138:$S138,AQ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AR$2),SUMIF(CLASS!$N138:$S138,AR$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AS$2),SUMIF(CLASS!$N138:$S138,AS$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AT$2),SUMIF(CLASS!$N138:$S138,AT$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AU$2),SUMIF(CLASS!$N138:$S138,AU$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AV$2),SUMIF(CLASS!$N138:$S138,AV$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AW$2),SUMIF(CLASS!$N138:$S138,AW$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AX$2),SUMIF(CLASS!$N138:$S138,AX$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AY$2),SUMIF(CLASS!$N138:$S138,AY$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,AZ$2),SUMIF(CLASS!$N138:$S138,AZ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,BA$2),SUMIF(CLASS!$N138:$S138,BA$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,BB$2),SUMIF(CLASS!$N138:$S138,BB$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,BC$2),SUMIF(CLASS!$N138:$S138,BC$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,BD$2),SUMIF(CLASS!$N138:$S138,BD$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,BE$2),SUMIF(CLASS!$N138:$S138,BE$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,BF$2),SUMIF(CLASS!$N138:$S138,BF$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,BG$2),SUMIF(CLASS!$N138:$S138,BG$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,BH$2),SUMIF(CLASS!$N138:$S138,BH$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOC!$C138*INDEX(INDIRECT(ACCOUNTS!$U138),2,BI$2),SUMIF(CLASS!$N138:$S138,BI$3,CLASS!$E138:$J138))","v":0},null,null,0,0,0,0,0,0,0,null,-8050584.9177999999,0,0,0,0,0,-8050584.9177999999,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A139","v":353},{"$f":"ACCOUNTS!B139","v":"Lines"},{"$f":"ACCOUNTS!C139","v":-1452021.1771},0,{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,E$2),SUMIF(CLASS!$N139:$S139,E$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,F$2),SUMIF(CLASS!$N139:$S139,F$3,CLASS!$E139:$J139))","v":-1452021.1771},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,G$2),SUMIF(CLASS!$N139:$S139,G$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,H$2),SUMIF(CLASS!$N139:$S139,H$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,I$2),SUMIF(CLASS!$N139:$S139,I$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,J$2),SUMIF(CLASS!$N139:$S139,J$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,K$2),SUMIF(CLASS!$N139:$S139,K$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,L$2),SUMIF(CLASS!$N139:$S139,L$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,M$2),SUMIF(CLASS!$N139:$S139,M$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,N$2),SUMIF(CLASS!$N139:$S139,N$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,O$2),SUMIF(CLASS!$N139:$S139,O$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,P$2),SUMIF(CLASS!$N139:$S139,P$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,Q$2),SUMIF(CLASS!$N139:$S139,Q$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,R$2),SUMIF(CLASS!$N139:$S139,R$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,S$2),SUMIF(CLASS!$N139:$S139,S$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,T$2),SUMIF(CLASS!$N139:$S139,T$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,U$2),SUMIF(CLASS!$N139:$S139,U$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,V$2),SUMIF(CLASS!$N139:$S139,V$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,W$2),SUMIF(CLASS!$N139:$S139,W$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,X$2),SUMIF(CLASS!$N139:$S139,X$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,Y$2),SUMIF(CLASS!$N139:$S139,Y$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,Z$2),SUMIF(CLASS!$N139:$S139,Z$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AA$2),SUMIF(CLASS!$N139:$S139,AA$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AB$2),SUMIF(CLASS!$N139:$S139,AB$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AC$2),SUMIF(CLASS!$N139:$S139,AC$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AD$2),SUMIF(CLASS!$N139:$S139,AD$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AE$2),SUMIF(CLASS!$N139:$S139,AE$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AF$2),SUMIF(CLASS!$N139:$S139,AF$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AG$2),SUMIF(CLASS!$N139:$S139,AG$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AH$2),SUMIF(CLASS!$N139:$S139,AH$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AI$2),SUMIF(CLASS!$N139:$S139,AI$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AJ$2),SUMIF(CLASS!$N139:$S139,AJ$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AK$2),SUMIF(CLASS!$N139:$S139,AK$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AL$2),SUMIF(CLASS!$N139:$S139,AL$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AM$2),SUMIF(CLASS!$N139:$S139,AM$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AN$2),SUMIF(CLASS!$N139:$S139,AN$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AO$2),SUMIF(CLASS!$N139:$S139,AO$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AP$2),SUMIF(CLASS!$N139:$S139,AP$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AQ$2),SUMIF(CLASS!$N139:$S139,AQ$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AR$2),SUMIF(CLASS!$N139:$S139,AR$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AS$2),SUMIF(CLASS!$N139:$S139,AS$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AT$2),SUMIF(CLASS!$N139:$S139,AT$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AU$2),SUMIF(CLASS!$N139:$S139,AU$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AV$2),SUMIF(CLASS!$N139:$S139,AV$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AW$2),SUMIF(CLASS!$N139:$S139,AW$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AX$2),SUMIF(CLASS!$N139:$S139,AX$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AY$2),SUMIF(CLASS!$N139:$S139,AY$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,AZ$2),SUMIF(CLASS!$N139:$S139,AZ$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,BA$2),SUMIF(CLASS!$N139:$S139,BA$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,BB$2),SUMIF(CLASS!$N139:$S139,BB$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,BC$2),SUMIF(CLASS!$N139:$S139,BC$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,BD$2),SUMIF(CLASS!$N139:$S139,BD$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,BE$2),SUMIF(CLASS!$N139:$S139,BE$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,BF$2),SUMIF(CLASS!$N139:$S139,BF$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,BG$2),SUMIF(CLASS!$N139:$S139,BG$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,BH$2),SUMIF(CLASS!$N139:$S139,BH$3,CLASS!$E139:$J139))","v":0},{"$f":"IF(CLASS!$L139<>0,FUNCALLOC!$C139*INDEX(INDIRECT(ACCOUNTS!$U139),2,BI$2),SUMIF(CLASS!$N139:$S139,BI$3,CLASS!$E139:$J139))","v":0},null,null,0,0,0,0,0,0,0,null,-1452021.1771,0,0,0,0,0,-1452021.1771,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A140","v":354},{"$f":"ACCOUNTS!B140","v":"Compressor Equipment"},{"$f":"ACCOUNTS!C140","v":-6012392.0515000001},0,{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,E$2),SUMIF(CLASS!$N140:$S140,E$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,F$2),SUMIF(CLASS!$N140:$S140,F$3,CLASS!$E140:$J140))","v":-6012392.0515000001},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,G$2),SUMIF(CLASS!$N140:$S140,G$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,H$2),SUMIF(CLASS!$N140:$S140,H$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,I$2),SUMIF(CLASS!$N140:$S140,I$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,J$2),SUMIF(CLASS!$N140:$S140,J$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,K$2),SUMIF(CLASS!$N140:$S140,K$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,L$2),SUMIF(CLASS!$N140:$S140,L$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,M$2),SUMIF(CLASS!$N140:$S140,M$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,N$2),SUMIF(CLASS!$N140:$S140,N$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,O$2),SUMIF(CLASS!$N140:$S140,O$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,P$2),SUMIF(CLASS!$N140:$S140,P$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,Q$2),SUMIF(CLASS!$N140:$S140,Q$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,R$2),SUMIF(CLASS!$N140:$S140,R$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,S$2),SUMIF(CLASS!$N140:$S140,S$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,T$2),SUMIF(CLASS!$N140:$S140,T$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,U$2),SUMIF(CLASS!$N140:$S140,U$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,V$2),SUMIF(CLASS!$N140:$S140,V$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,W$2),SUMIF(CLASS!$N140:$S140,W$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,X$2),SUMIF(CLASS!$N140:$S140,X$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,Y$2),SUMIF(CLASS!$N140:$S140,Y$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,Z$2),SUMIF(CLASS!$N140:$S140,Z$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AA$2),SUMIF(CLASS!$N140:$S140,AA$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AB$2),SUMIF(CLASS!$N140:$S140,AB$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AC$2),SUMIF(CLASS!$N140:$S140,AC$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AD$2),SUMIF(CLASS!$N140:$S140,AD$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AE$2),SUMIF(CLASS!$N140:$S140,AE$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AF$2),SUMIF(CLASS!$N140:$S140,AF$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AG$2),SUMIF(CLASS!$N140:$S140,AG$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AH$2),SUMIF(CLASS!$N140:$S140,AH$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AI$2),SUMIF(CLASS!$N140:$S140,AI$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AJ$2),SUMIF(CLASS!$N140:$S140,AJ$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AK$2),SUMIF(CLASS!$N140:$S140,AK$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AL$2),SUMIF(CLASS!$N140:$S140,AL$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AM$2),SUMIF(CLASS!$N140:$S140,AM$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AN$2),SUMIF(CLASS!$N140:$S140,AN$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AO$2),SUMIF(CLASS!$N140:$S140,AO$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AP$2),SUMIF(CLASS!$N140:$S140,AP$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AQ$2),SUMIF(CLASS!$N140:$S140,AQ$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AR$2),SUMIF(CLASS!$N140:$S140,AR$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AS$2),SUMIF(CLASS!$N140:$S140,AS$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AT$2),SUMIF(CLASS!$N140:$S140,AT$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AU$2),SUMIF(CLASS!$N140:$S140,AU$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AV$2),SUMIF(CLASS!$N140:$S140,AV$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AW$2),SUMIF(CLASS!$N140:$S140,AW$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AX$2),SUMIF(CLASS!$N140:$S140,AX$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AY$2),SUMIF(CLASS!$N140:$S140,AY$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,AZ$2),SUMIF(CLASS!$N140:$S140,AZ$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,BA$2),SUMIF(CLASS!$N140:$S140,BA$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,BB$2),SUMIF(CLASS!$N140:$S140,BB$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,BC$2),SUMIF(CLASS!$N140:$S140,BC$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,BD$2),SUMIF(CLASS!$N140:$S140,BD$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,BE$2),SUMIF(CLASS!$N140:$S140,BE$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,BF$2),SUMIF(CLASS!$N140:$S140,BF$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,BG$2),SUMIF(CLASS!$N140:$S140,BG$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,BH$2),SUMIF(CLASS!$N140:$S140,BH$3,CLASS!$E140:$J140))","v":0},{"$f":"IF(CLASS!$L140<>0,FUNCALLOC!$C140*INDEX(INDIRECT(ACCOUNTS!$U140),2,BI$2),SUMIF(CLASS!$N140:$S140,BI$3,CLASS!$E140:$J140))","v":0},null,null,0,0,0,0,0,0,0,null,-6012392.0515000001,0,0,0,0,0,-6012392.0515000001,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A141","v":355},{"$f":"ACCOUNTS!B141","v":"Measuring and Regulating Equipment"},{"$f":"ACCOUNTS!C141","v":-233049.91310000001},0,{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,E$2),SUMIF(CLASS!$N141:$S141,E$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,F$2),SUMIF(CLASS!$N141:$S141,F$3,CLASS!$E141:$J141))","v":-233049.91310000001},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,G$2),SUMIF(CLASS!$N141:$S141,G$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,H$2),SUMIF(CLASS!$N141:$S141,H$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,I$2),SUMIF(CLASS!$N141:$S141,I$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,J$2),SUMIF(CLASS!$N141:$S141,J$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,K$2),SUMIF(CLASS!$N141:$S141,K$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,L$2),SUMIF(CLASS!$N141:$S141,L$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,M$2),SUMIF(CLASS!$N141:$S141,M$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,N$2),SUMIF(CLASS!$N141:$S141,N$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,O$2),SUMIF(CLASS!$N141:$S141,O$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,P$2),SUMIF(CLASS!$N141:$S141,P$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,Q$2),SUMIF(CLASS!$N141:$S141,Q$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,R$2),SUMIF(CLASS!$N141:$S141,R$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,S$2),SUMIF(CLASS!$N141:$S141,S$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,T$2),SUMIF(CLASS!$N141:$S141,T$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,U$2),SUMIF(CLASS!$N141:$S141,U$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,V$2),SUMIF(CLASS!$N141:$S141,V$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,W$2),SUMIF(CLASS!$N141:$S141,W$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,X$2),SUMIF(CLASS!$N141:$S141,X$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,Y$2),SUMIF(CLASS!$N141:$S141,Y$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,Z$2),SUMIF(CLASS!$N141:$S141,Z$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AA$2),SUMIF(CLASS!$N141:$S141,AA$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AB$2),SUMIF(CLASS!$N141:$S141,AB$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AC$2),SUMIF(CLASS!$N141:$S141,AC$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AD$2),SUMIF(CLASS!$N141:$S141,AD$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AE$2),SUMIF(CLASS!$N141:$S141,AE$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AF$2),SUMIF(CLASS!$N141:$S141,AF$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AG$2),SUMIF(CLASS!$N141:$S141,AG$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AH$2),SUMIF(CLASS!$N141:$S141,AH$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AI$2),SUMIF(CLASS!$N141:$S141,AI$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AJ$2),SUMIF(CLASS!$N141:$S141,AJ$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AK$2),SUMIF(CLASS!$N141:$S141,AK$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AL$2),SUMIF(CLASS!$N141:$S141,AL$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AM$2),SUMIF(CLASS!$N141:$S141,AM$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AN$2),SUMIF(CLASS!$N141:$S141,AN$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AO$2),SUMIF(CLASS!$N141:$S141,AO$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AP$2),SUMIF(CLASS!$N141:$S141,AP$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AQ$2),SUMIF(CLASS!$N141:$S141,AQ$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AR$2),SUMIF(CLASS!$N141:$S141,AR$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AS$2),SUMIF(CLASS!$N141:$S141,AS$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AT$2),SUMIF(CLASS!$N141:$S141,AT$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AU$2),SUMIF(CLASS!$N141:$S141,AU$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AV$2),SUMIF(CLASS!$N141:$S141,AV$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AW$2),SUMIF(CLASS!$N141:$S141,AW$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AX$2),SUMIF(CLASS!$N141:$S141,AX$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AY$2),SUMIF(CLASS!$N141:$S141,AY$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,AZ$2),SUMIF(CLASS!$N141:$S141,AZ$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,BA$2),SUMIF(CLASS!$N141:$S141,BA$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,BB$2),SUMIF(CLASS!$N141:$S141,BB$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,BC$2),SUMIF(CLASS!$N141:$S141,BC$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,BD$2),SUMIF(CLASS!$N141:$S141,BD$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,BE$2),SUMIF(CLASS!$N141:$S141,BE$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,BF$2),SUMIF(CLASS!$N141:$S141,BF$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,BG$2),SUMIF(CLASS!$N141:$S141,BG$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,BH$2),SUMIF(CLASS!$N141:$S141,BH$3,CLASS!$E141:$J141))","v":0},{"$f":"IF(CLASS!$L141<>0,FUNCALLOC!$C141*INDEX(INDIRECT(ACCOUNTS!$U141),2,BI$2),SUMIF(CLASS!$N141:$S141,BI$3,CLASS!$E141:$J141))","v":0},null,null,0,0,0,0,0,0,0,null,-233049.91310000001,0,0,0,0,0,-233049.91310000001,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A142","v":356},{"$f":"ACCOUNTS!B142","v":"Purification Equipment"},{"$f":"ACCOUNTS!C142","v":-948062.51270000008},0,{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,E$2),SUMIF(CLASS!$N142:$S142,E$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,F$2),SUMIF(CLASS!$N142:$S142,F$3,CLASS!$E142:$J142))","v":-948062.51270000008},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,G$2),SUMIF(CLASS!$N142:$S142,G$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,H$2),SUMIF(CLASS!$N142:$S142,H$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,I$2),SUMIF(CLASS!$N142:$S142,I$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,J$2),SUMIF(CLASS!$N142:$S142,J$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,K$2),SUMIF(CLASS!$N142:$S142,K$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,L$2),SUMIF(CLASS!$N142:$S142,L$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,M$2),SUMIF(CLASS!$N142:$S142,M$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,N$2),SUMIF(CLASS!$N142:$S142,N$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,O$2),SUMIF(CLASS!$N142:$S142,O$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,P$2),SUMIF(CLASS!$N142:$S142,P$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,Q$2),SUMIF(CLASS!$N142:$S142,Q$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,R$2),SUMIF(CLASS!$N142:$S142,R$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,S$2),SUMIF(CLASS!$N142:$S142,S$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,T$2),SUMIF(CLASS!$N142:$S142,T$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,U$2),SUMIF(CLASS!$N142:$S142,U$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,V$2),SUMIF(CLASS!$N142:$S142,V$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,W$2),SUMIF(CLASS!$N142:$S142,W$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,X$2),SUMIF(CLASS!$N142:$S142,X$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,Y$2),SUMIF(CLASS!$N142:$S142,Y$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,Z$2),SUMIF(CLASS!$N142:$S142,Z$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AA$2),SUMIF(CLASS!$N142:$S142,AA$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AB$2),SUMIF(CLASS!$N142:$S142,AB$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AC$2),SUMIF(CLASS!$N142:$S142,AC$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AD$2),SUMIF(CLASS!$N142:$S142,AD$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AE$2),SUMIF(CLASS!$N142:$S142,AE$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AF$2),SUMIF(CLASS!$N142:$S142,AF$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AG$2),SUMIF(CLASS!$N142:$S142,AG$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AH$2),SUMIF(CLASS!$N142:$S142,AH$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AI$2),SUMIF(CLASS!$N142:$S142,AI$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AJ$2),SUMIF(CLASS!$N142:$S142,AJ$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AK$2),SUMIF(CLASS!$N142:$S142,AK$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AL$2),SUMIF(CLASS!$N142:$S142,AL$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AM$2),SUMIF(CLASS!$N142:$S142,AM$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AN$2),SUMIF(CLASS!$N142:$S142,AN$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AO$2),SUMIF(CLASS!$N142:$S142,AO$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AP$2),SUMIF(CLASS!$N142:$S142,AP$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AQ$2),SUMIF(CLASS!$N142:$S142,AQ$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AR$2),SUMIF(CLASS!$N142:$S142,AR$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AS$2),SUMIF(CLASS!$N142:$S142,AS$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AT$2),SUMIF(CLASS!$N142:$S142,AT$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AU$2),SUMIF(CLASS!$N142:$S142,AU$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AV$2),SUMIF(CLASS!$N142:$S142,AV$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AW$2),SUMIF(CLASS!$N142:$S142,AW$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AX$2),SUMIF(CLASS!$N142:$S142,AX$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AY$2),SUMIF(CLASS!$N142:$S142,AY$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,AZ$2),SUMIF(CLASS!$N142:$S142,AZ$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,BA$2),SUMIF(CLASS!$N142:$S142,BA$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,BB$2),SUMIF(CLASS!$N142:$S142,BB$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,BC$2),SUMIF(CLASS!$N142:$S142,BC$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,BD$2),SUMIF(CLASS!$N142:$S142,BD$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,BE$2),SUMIF(CLASS!$N142:$S142,BE$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,BF$2),SUMIF(CLASS!$N142:$S142,BF$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,BG$2),SUMIF(CLASS!$N142:$S142,BG$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,BH$2),SUMIF(CLASS!$N142:$S142,BH$3,CLASS!$E142:$J142))","v":0},{"$f":"IF(CLASS!$L142<>0,FUNCALLOC!$C142*INDEX(INDIRECT(ACCOUNTS!$U142),2,BI$2),SUMIF(CLASS!$N142:$S142,BI$3,CLASS!$E142:$J142))","v":0},null,null,0,0,0,0,0,0,0,null,-948062.51270000008,0,0,0,0,0,-948062.51270000008,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A143","v":357},{"$f":"ACCOUNTS!B143","v":"Other Equipment"},{"$f":"ACCOUNTS!C143","v":-39988.694000000003},0,{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,E$2),SUMIF(CLASS!$N143:$S143,E$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,F$2),SUMIF(CLASS!$N143:$S143,F$3,CLASS!$E143:$J143))","v":-39988.694000000003},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,G$2),SUMIF(CLASS!$N143:$S143,G$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,H$2),SUMIF(CLASS!$N143:$S143,H$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,I$2),SUMIF(CLASS!$N143:$S143,I$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,J$2),SUMIF(CLASS!$N143:$S143,J$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,K$2),SUMIF(CLASS!$N143:$S143,K$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,L$2),SUMIF(CLASS!$N143:$S143,L$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,M$2),SUMIF(CLASS!$N143:$S143,M$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,N$2),SUMIF(CLASS!$N143:$S143,N$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,O$2),SUMIF(CLASS!$N143:$S143,O$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,P$2),SUMIF(CLASS!$N143:$S143,P$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,Q$2),SUMIF(CLASS!$N143:$S143,Q$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,R$2),SUMIF(CLASS!$N143:$S143,R$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,S$2),SUMIF(CLASS!$N143:$S143,S$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,T$2),SUMIF(CLASS!$N143:$S143,T$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,U$2),SUMIF(CLASS!$N143:$S143,U$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,V$2),SUMIF(CLASS!$N143:$S143,V$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,W$2),SUMIF(CLASS!$N143:$S143,W$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,X$2),SUMIF(CLASS!$N143:$S143,X$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,Y$2),SUMIF(CLASS!$N143:$S143,Y$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,Z$2),SUMIF(CLASS!$N143:$S143,Z$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AA$2),SUMIF(CLASS!$N143:$S143,AA$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AB$2),SUMIF(CLASS!$N143:$S143,AB$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AC$2),SUMIF(CLASS!$N143:$S143,AC$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AD$2),SUMIF(CLASS!$N143:$S143,AD$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AE$2),SUMIF(CLASS!$N143:$S143,AE$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AF$2),SUMIF(CLASS!$N143:$S143,AF$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AG$2),SUMIF(CLASS!$N143:$S143,AG$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AH$2),SUMIF(CLASS!$N143:$S143,AH$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AI$2),SUMIF(CLASS!$N143:$S143,AI$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AJ$2),SUMIF(CLASS!$N143:$S143,AJ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AK$2),SUMIF(CLASS!$N143:$S143,AK$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AL$2),SUMIF(CLASS!$N143:$S143,AL$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AM$2),SUMIF(CLASS!$N143:$S143,AM$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AN$2),SUMIF(CLASS!$N143:$S143,AN$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AO$2),SUMIF(CLASS!$N143:$S143,AO$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AP$2),SUMIF(CLASS!$N143:$S143,AP$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AQ$2),SUMIF(CLASS!$N143:$S143,AQ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AR$2),SUMIF(CLASS!$N143:$S143,AR$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AS$2),SUMIF(CLASS!$N143:$S143,AS$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AT$2),SUMIF(CLASS!$N143:$S143,AT$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AU$2),SUMIF(CLASS!$N143:$S143,AU$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AV$2),SUMIF(CLASS!$N143:$S143,AV$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AW$2),SUMIF(CLASS!$N143:$S143,AW$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AX$2),SUMIF(CLASS!$N143:$S143,AX$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AY$2),SUMIF(CLASS!$N143:$S143,AY$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,AZ$2),SUMIF(CLASS!$N143:$S143,AZ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,BA$2),SUMIF(CLASS!$N143:$S143,BA$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,BB$2),SUMIF(CLASS!$N143:$S143,BB$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,BC$2),SUMIF(CLASS!$N143:$S143,BC$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,BD$2),SUMIF(CLASS!$N143:$S143,BD$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,BE$2),SUMIF(CLASS!$N143:$S143,BE$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,BF$2),SUMIF(CLASS!$N143:$S143,BF$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,BG$2),SUMIF(CLASS!$N143:$S143,BG$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,BH$2),SUMIF(CLASS!$N143:$S143,BH$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOC!$C143*INDEX(INDIRECT(ACCOUNTS!$U143),2,BI$2),SUMIF(CLASS!$N143:$S143,BI$3,CLASS!$E143:$J143))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL143:BQ143)","v":0},null,-39988.694000000003,0,0,0,0,0,{"$f":"SUM(BT143:BY143)","v":-39988.694000000003},null,0,0,0,0,0,0,{"$f":"SUM(CB143:CG143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ143:CO143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR143:CW143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ143:DE143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH143:DM143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP143:DU143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX143:EC143)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF143:EK143)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B144","v":"Sub-total"},{"$f":"SUM(C135:C143)","v":-21669005.339999996},0,{"$f":"SUM(E135:E143)","v":0},-17118514.218599997,0,0,0,0,-4550491.1213999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS135:AS143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL135:BL143)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT135:BT143)","v":-17118514.218599997},-4550491.1213999996,0,0,0,0,-21669005.339999996,null,{"$f":"SUM(CB135:CB143)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ135:CJ143)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR135:CR143)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ135:CZ143)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH135:DH143)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP135:DP143)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX135:DX143)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF135:EF143)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN135:EN143)","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,0]
[null,{"$f":"ACCOUNTS!B146","v":"Natural Gas Local Storage"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A147","v":360},{"$f":"ACCOUNTS!B147","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C147","v":0},0,{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,E$2),SUMIF(CLASS!$N147:$S147,E$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,F$2),SUMIF(CLASS!$N147:$S147,F$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,G$2),SUMIF(CLASS!$N147:$S147,G$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,H$2),SUMIF(CLASS!$N147:$S147,H$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,I$2),SUMIF(CLASS!$N147:$S147,I$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,J$2),SUMIF(CLASS!$N147:$S147,J$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,K$2),SUMIF(CLASS!$N147:$S147,K$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,L$2),SUMIF(CLASS!$N147:$S147,L$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,M$2),SUMIF(CLASS!$N147:$S147,M$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,N$2),SUMIF(CLASS!$N147:$S147,N$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,O$2),SUMIF(CLASS!$N147:$S147,O$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,P$2),SUMIF(CLASS!$N147:$S147,P$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,Q$2),SUMIF(CLASS!$N147:$S147,Q$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,R$2),SUMIF(CLASS!$N147:$S147,R$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,S$2),SUMIF(CLASS!$N147:$S147,S$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,T$2),SUMIF(CLASS!$N147:$S147,T$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,U$2),SUMIF(CLASS!$N147:$S147,U$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,V$2),SUMIF(CLASS!$N147:$S147,V$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,W$2),SUMIF(CLASS!$N147:$S147,W$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,X$2),SUMIF(CLASS!$N147:$S147,X$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,Y$2),SUMIF(CLASS!$N147:$S147,Y$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,Z$2),SUMIF(CLASS!$N147:$S147,Z$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AA$2),SUMIF(CLASS!$N147:$S147,AA$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AB$2),SUMIF(CLASS!$N147:$S147,AB$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AC$2),SUMIF(CLASS!$N147:$S147,AC$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AD$2),SUMIF(CLASS!$N147:$S147,AD$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AE$2),SUMIF(CLASS!$N147:$S147,AE$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AF$2),SUMIF(CLASS!$N147:$S147,AF$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AG$2),SUMIF(CLASS!$N147:$S147,AG$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AH$2),SUMIF(CLASS!$N147:$S147,AH$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AI$2),SUMIF(CLASS!$N147:$S147,AI$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AJ$2),SUMIF(CLASS!$N147:$S147,AJ$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AK$2),SUMIF(CLASS!$N147:$S147,AK$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AL$2),SUMIF(CLASS!$N147:$S147,AL$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AM$2),SUMIF(CLASS!$N147:$S147,AM$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AN$2),SUMIF(CLASS!$N147:$S147,AN$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AO$2),SUMIF(CLASS!$N147:$S147,AO$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AP$2),SUMIF(CLASS!$N147:$S147,AP$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AQ$2),SUMIF(CLASS!$N147:$S147,AQ$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AR$2),SUMIF(CLASS!$N147:$S147,AR$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AS$2),SUMIF(CLASS!$N147:$S147,AS$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AT$2),SUMIF(CLASS!$N147:$S147,AT$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AU$2),SUMIF(CLASS!$N147:$S147,AU$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AV$2),SUMIF(CLASS!$N147:$S147,AV$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AW$2),SUMIF(CLASS!$N147:$S147,AW$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AX$2),SUMIF(CLASS!$N147:$S147,AX$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AY$2),SUMIF(CLASS!$N147:$S147,AY$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,AZ$2),SUMIF(CLASS!$N147:$S147,AZ$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,BA$2),SUMIF(CLASS!$N147:$S147,BA$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,BB$2),SUMIF(CLASS!$N147:$S147,BB$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,BC$2),SUMIF(CLASS!$N147:$S147,BC$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,BD$2),SUMIF(CLASS!$N147:$S147,BD$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,BE$2),SUMIF(CLASS!$N147:$S147,BE$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,BF$2),SUMIF(CLASS!$N147:$S147,BF$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,BG$2),SUMIF(CLASS!$N147:$S147,BG$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,BH$2),SUMIF(CLASS!$N147:$S147,BH$3,CLASS!$E147:$J147))","v":0},{"$f":"IF(CLASS!$L147<>0,FUNCALLOC!$C147*INDEX(INDIRECT(ACCOUNTS!$U147),2,BI$2),SUMIF(CLASS!$N147:$S147,BI$3,CLASS!$E147:$J147))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E147:$BI147)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E147:$BI147)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E147:$BI147)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E147:$BI147)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E147:$BI147)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E147:$BI147)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E147:$BI147)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E147:$BI147)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E147:$BI147)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E147:$BI147)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E147:$BI147)","v":0},0,0,0,0,0,{"$f":"SUM(EN147:ES147)","v":0},0]
[{"$f":"ACCOUNTS!A148","v":361},{"$f":"ACCOUNTS!B148","v":"Structures & improvement"},{"$f":"ACCOUNTS!C148","v":-1723000.05},0,{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,E$2),SUMIF(CLASS!$N148:$S148,E$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,F$2),SUMIF(CLASS!$N148:$S148,F$3,CLASS!$E148:$J148))","v":-1723000.05},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,G$2),SUMIF(CLASS!$N148:$S148,G$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,H$2),SUMIF(CLASS!$N148:$S148,H$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,I$2),SUMIF(CLASS!$N148:$S148,I$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,J$2),SUMIF(CLASS!$N148:$S148,J$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,K$2),SUMIF(CLASS!$N148:$S148,K$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,L$2),SUMIF(CLASS!$N148:$S148,L$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,M$2),SUMIF(CLASS!$N148:$S148,M$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,N$2),SUMIF(CLASS!$N148:$S148,N$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,O$2),SUMIF(CLASS!$N148:$S148,O$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,P$2),SUMIF(CLASS!$N148:$S148,P$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,Q$2),SUMIF(CLASS!$N148:$S148,Q$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,R$2),SUMIF(CLASS!$N148:$S148,R$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,S$2),SUMIF(CLASS!$N148:$S148,S$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,T$2),SUMIF(CLASS!$N148:$S148,T$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,U$2),SUMIF(CLASS!$N148:$S148,U$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,V$2),SUMIF(CLASS!$N148:$S148,V$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,W$2),SUMIF(CLASS!$N148:$S148,W$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,X$2),SUMIF(CLASS!$N148:$S148,X$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,Y$2),SUMIF(CLASS!$N148:$S148,Y$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,Z$2),SUMIF(CLASS!$N148:$S148,Z$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AA$2),SUMIF(CLASS!$N148:$S148,AA$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AB$2),SUMIF(CLASS!$N148:$S148,AB$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AC$2),SUMIF(CLASS!$N148:$S148,AC$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AD$2),SUMIF(CLASS!$N148:$S148,AD$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AE$2),SUMIF(CLASS!$N148:$S148,AE$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AF$2),SUMIF(CLASS!$N148:$S148,AF$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AG$2),SUMIF(CLASS!$N148:$S148,AG$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AH$2),SUMIF(CLASS!$N148:$S148,AH$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AI$2),SUMIF(CLASS!$N148:$S148,AI$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AJ$2),SUMIF(CLASS!$N148:$S148,AJ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AK$2),SUMIF(CLASS!$N148:$S148,AK$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AL$2),SUMIF(CLASS!$N148:$S148,AL$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AM$2),SUMIF(CLASS!$N148:$S148,AM$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AN$2),SUMIF(CLASS!$N148:$S148,AN$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AO$2),SUMIF(CLASS!$N148:$S148,AO$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AP$2),SUMIF(CLASS!$N148:$S148,AP$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AQ$2),SUMIF(CLASS!$N148:$S148,AQ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AR$2),SUMIF(CLASS!$N148:$S148,AR$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AS$2),SUMIF(CLASS!$N148:$S148,AS$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AT$2),SUMIF(CLASS!$N148:$S148,AT$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AU$2),SUMIF(CLASS!$N148:$S148,AU$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AV$2),SUMIF(CLASS!$N148:$S148,AV$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AW$2),SUMIF(CLASS!$N148:$S148,AW$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AX$2),SUMIF(CLASS!$N148:$S148,AX$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AY$2),SUMIF(CLASS!$N148:$S148,AY$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,AZ$2),SUMIF(CLASS!$N148:$S148,AZ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,BA$2),SUMIF(CLASS!$N148:$S148,BA$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,BB$2),SUMIF(CLASS!$N148:$S148,BB$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,BC$2),SUMIF(CLASS!$N148:$S148,BC$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,BD$2),SUMIF(CLASS!$N148:$S148,BD$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,BE$2),SUMIF(CLASS!$N148:$S148,BE$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,BF$2),SUMIF(CLASS!$N148:$S148,BF$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,BG$2),SUMIF(CLASS!$N148:$S148,BG$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,BH$2),SUMIF(CLASS!$N148:$S148,BH$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOC!$C148*INDEX(INDIRECT(ACCOUNTS!$U148),2,BI$2),SUMIF(CLASS!$N148:$S148,BI$3,CLASS!$E148:$J148))","v":0},null,null,0,0,0,0,0,0,0,null,-1723000.05,0,0,0,0,0,-1723000.05,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET148,EL148,ED148,DV148,DN148,DF148,CX148,CP148,CH148,BZ148,BR148)-C148),1)","v":0}]
[{"$f":"ACCOUNTS!A149","v":362},{"$f":"ACCOUNTS!B149","v":"Gas Holders"},{"$f":"ACCOUNTS!C149","v":-1611000.02},0,{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,E$2),SUMIF(CLASS!$N149:$S149,E$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,F$2),SUMIF(CLASS!$N149:$S149,F$3,CLASS!$E149:$J149))","v":-1611000.02},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,G$2),SUMIF(CLASS!$N149:$S149,G$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,H$2),SUMIF(CLASS!$N149:$S149,H$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,I$2),SUMIF(CLASS!$N149:$S149,I$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,J$2),SUMIF(CLASS!$N149:$S149,J$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,K$2),SUMIF(CLASS!$N149:$S149,K$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,L$2),SUMIF(CLASS!$N149:$S149,L$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,M$2),SUMIF(CLASS!$N149:$S149,M$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,N$2),SUMIF(CLASS!$N149:$S149,N$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,O$2),SUMIF(CLASS!$N149:$S149,O$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,P$2),SUMIF(CLASS!$N149:$S149,P$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,Q$2),SUMIF(CLASS!$N149:$S149,Q$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,R$2),SUMIF(CLASS!$N149:$S149,R$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,S$2),SUMIF(CLASS!$N149:$S149,S$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,T$2),SUMIF(CLASS!$N149:$S149,T$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,U$2),SUMIF(CLASS!$N149:$S149,U$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,V$2),SUMIF(CLASS!$N149:$S149,V$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,W$2),SUMIF(CLASS!$N149:$S149,W$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,X$2),SUMIF(CLASS!$N149:$S149,X$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,Y$2),SUMIF(CLASS!$N149:$S149,Y$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,Z$2),SUMIF(CLASS!$N149:$S149,Z$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AA$2),SUMIF(CLASS!$N149:$S149,AA$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AB$2),SUMIF(CLASS!$N149:$S149,AB$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AC$2),SUMIF(CLASS!$N149:$S149,AC$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AD$2),SUMIF(CLASS!$N149:$S149,AD$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AE$2),SUMIF(CLASS!$N149:$S149,AE$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AF$2),SUMIF(CLASS!$N149:$S149,AF$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AG$2),SUMIF(CLASS!$N149:$S149,AG$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AH$2),SUMIF(CLASS!$N149:$S149,AH$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AI$2),SUMIF(CLASS!$N149:$S149,AI$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AJ$2),SUMIF(CLASS!$N149:$S149,AJ$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AK$2),SUMIF(CLASS!$N149:$S149,AK$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AL$2),SUMIF(CLASS!$N149:$S149,AL$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AM$2),SUMIF(CLASS!$N149:$S149,AM$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AN$2),SUMIF(CLASS!$N149:$S149,AN$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AO$2),SUMIF(CLASS!$N149:$S149,AO$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AP$2),SUMIF(CLASS!$N149:$S149,AP$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AQ$2),SUMIF(CLASS!$N149:$S149,AQ$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AR$2),SUMIF(CLASS!$N149:$S149,AR$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AS$2),SUMIF(CLASS!$N149:$S149,AS$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AT$2),SUMIF(CLASS!$N149:$S149,AT$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AU$2),SUMIF(CLASS!$N149:$S149,AU$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AV$2),SUMIF(CLASS!$N149:$S149,AV$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AW$2),SUMIF(CLASS!$N149:$S149,AW$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AX$2),SUMIF(CLASS!$N149:$S149,AX$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AY$2),SUMIF(CLASS!$N149:$S149,AY$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,AZ$2),SUMIF(CLASS!$N149:$S149,AZ$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,BA$2),SUMIF(CLASS!$N149:$S149,BA$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,BB$2),SUMIF(CLASS!$N149:$S149,BB$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,BC$2),SUMIF(CLASS!$N149:$S149,BC$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,BD$2),SUMIF(CLASS!$N149:$S149,BD$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,BE$2),SUMIF(CLASS!$N149:$S149,BE$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,BF$2),SUMIF(CLASS!$N149:$S149,BF$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,BG$2),SUMIF(CLASS!$N149:$S149,BG$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,BH$2),SUMIF(CLASS!$N149:$S149,BH$3,CLASS!$E149:$J149))","v":0},{"$f":"IF(CLASS!$L149<>0,FUNCALLOC!$C149*INDEX(INDIRECT(ACCOUNTS!$U149),2,BI$2),SUMIF(CLASS!$N149:$S149,BI$3,CLASS!$E149:$J149))","v":0},null,null,0,0,0,0,0,0,0,null,-1611000.02,0,0,0,0,0,-1611000.02,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A150","v":363},{"$f":"ACCOUNTS!B150","v":"Purification Equipment"},{"$f":"ACCOUNTS!C150","v":-1987000.06},0,{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,E$2),SUMIF(CLASS!$N150:$S150,E$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,F$2),SUMIF(CLASS!$N150:$S150,F$3,CLASS!$E150:$J150))","v":-1987000.06},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,G$2),SUMIF(CLASS!$N150:$S150,G$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,H$2),SUMIF(CLASS!$N150:$S150,H$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,I$2),SUMIF(CLASS!$N150:$S150,I$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,J$2),SUMIF(CLASS!$N150:$S150,J$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,K$2),SUMIF(CLASS!$N150:$S150,K$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,L$2),SUMIF(CLASS!$N150:$S150,L$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,M$2),SUMIF(CLASS!$N150:$S150,M$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,N$2),SUMIF(CLASS!$N150:$S150,N$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,O$2),SUMIF(CLASS!$N150:$S150,O$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,P$2),SUMIF(CLASS!$N150:$S150,P$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,Q$2),SUMIF(CLASS!$N150:$S150,Q$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,R$2),SUMIF(CLASS!$N150:$S150,R$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,S$2),SUMIF(CLASS!$N150:$S150,S$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,T$2),SUMIF(CLASS!$N150:$S150,T$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,U$2),SUMIF(CLASS!$N150:$S150,U$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,V$2),SUMIF(CLASS!$N150:$S150,V$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,W$2),SUMIF(CLASS!$N150:$S150,W$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,X$2),SUMIF(CLASS!$N150:$S150,X$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,Y$2),SUMIF(CLASS!$N150:$S150,Y$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,Z$2),SUMIF(CLASS!$N150:$S150,Z$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AA$2),SUMIF(CLASS!$N150:$S150,AA$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AB$2),SUMIF(CLASS!$N150:$S150,AB$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AC$2),SUMIF(CLASS!$N150:$S150,AC$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AD$2),SUMIF(CLASS!$N150:$S150,AD$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AE$2),SUMIF(CLASS!$N150:$S150,AE$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AF$2),SUMIF(CLASS!$N150:$S150,AF$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AG$2),SUMIF(CLASS!$N150:$S150,AG$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AH$2),SUMIF(CLASS!$N150:$S150,AH$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AI$2),SUMIF(CLASS!$N150:$S150,AI$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AJ$2),SUMIF(CLASS!$N150:$S150,AJ$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AK$2),SUMIF(CLASS!$N150:$S150,AK$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AL$2),SUMIF(CLASS!$N150:$S150,AL$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AM$2),SUMIF(CLASS!$N150:$S150,AM$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AN$2),SUMIF(CLASS!$N150:$S150,AN$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AO$2),SUMIF(CLASS!$N150:$S150,AO$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AP$2),SUMIF(CLASS!$N150:$S150,AP$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AQ$2),SUMIF(CLASS!$N150:$S150,AQ$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AR$2),SUMIF(CLASS!$N150:$S150,AR$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AS$2),SUMIF(CLASS!$N150:$S150,AS$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AT$2),SUMIF(CLASS!$N150:$S150,AT$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AU$2),SUMIF(CLASS!$N150:$S150,AU$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AV$2),SUMIF(CLASS!$N150:$S150,AV$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AW$2),SUMIF(CLASS!$N150:$S150,AW$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AX$2),SUMIF(CLASS!$N150:$S150,AX$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AY$2),SUMIF(CLASS!$N150:$S150,AY$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,AZ$2),SUMIF(CLASS!$N150:$S150,AZ$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,BA$2),SUMIF(CLASS!$N150:$S150,BA$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,BB$2),SUMIF(CLASS!$N150:$S150,BB$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,BC$2),SUMIF(CLASS!$N150:$S150,BC$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,BD$2),SUMIF(CLASS!$N150:$S150,BD$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,BE$2),SUMIF(CLASS!$N150:$S150,BE$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,BF$2),SUMIF(CLASS!$N150:$S150,BF$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,BG$2),SUMIF(CLASS!$N150:$S150,BG$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,BH$2),SUMIF(CLASS!$N150:$S150,BH$3,CLASS!$E150:$J150))","v":0},{"$f":"IF(CLASS!$L150<>0,FUNCALLOC!$C150*INDEX(INDIRECT(ACCOUNTS!$U150),2,BI$2),SUMIF(CLASS!$N150:$S150,BI$3,CLASS!$E150:$J150))","v":0},null,null,0,0,0,0,0,0,0,null,-1987000.06,0,0,0,0,0,-1987000.06,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A151","v":364},{"$f":"ACCOUNTS!B151","v":"Terminating & Processing"},{"$f":"ACCOUNTS!C151","v":-645010},0,{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,E$2),SUMIF(CLASS!$N151:$S151,E$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,F$2),SUMIF(CLASS!$N151:$S151,F$3,CLASS!$E151:$J151))","v":-645010},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,G$2),SUMIF(CLASS!$N151:$S151,G$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,H$2),SUMIF(CLASS!$N151:$S151,H$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,I$2),SUMIF(CLASS!$N151:$S151,I$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,J$2),SUMIF(CLASS!$N151:$S151,J$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,K$2),SUMIF(CLASS!$N151:$S151,K$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,L$2),SUMIF(CLASS!$N151:$S151,L$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,M$2),SUMIF(CLASS!$N151:$S151,M$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,N$2),SUMIF(CLASS!$N151:$S151,N$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,O$2),SUMIF(CLASS!$N151:$S151,O$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,P$2),SUMIF(CLASS!$N151:$S151,P$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,Q$2),SUMIF(CLASS!$N151:$S151,Q$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,R$2),SUMIF(CLASS!$N151:$S151,R$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,S$2),SUMIF(CLASS!$N151:$S151,S$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,T$2),SUMIF(CLASS!$N151:$S151,T$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,U$2),SUMIF(CLASS!$N151:$S151,U$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,V$2),SUMIF(CLASS!$N151:$S151,V$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,W$2),SUMIF(CLASS!$N151:$S151,W$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,X$2),SUMIF(CLASS!$N151:$S151,X$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,Y$2),SUMIF(CLASS!$N151:$S151,Y$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,Z$2),SUMIF(CLASS!$N151:$S151,Z$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AA$2),SUMIF(CLASS!$N151:$S151,AA$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AB$2),SUMIF(CLASS!$N151:$S151,AB$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AC$2),SUMIF(CLASS!$N151:$S151,AC$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AD$2),SUMIF(CLASS!$N151:$S151,AD$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AE$2),SUMIF(CLASS!$N151:$S151,AE$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AF$2),SUMIF(CLASS!$N151:$S151,AF$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AG$2),SUMIF(CLASS!$N151:$S151,AG$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AH$2),SUMIF(CLASS!$N151:$S151,AH$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AI$2),SUMIF(CLASS!$N151:$S151,AI$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AJ$2),SUMIF(CLASS!$N151:$S151,AJ$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AK$2),SUMIF(CLASS!$N151:$S151,AK$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AL$2),SUMIF(CLASS!$N151:$S151,AL$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AM$2),SUMIF(CLASS!$N151:$S151,AM$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AN$2),SUMIF(CLASS!$N151:$S151,AN$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AO$2),SUMIF(CLASS!$N151:$S151,AO$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AP$2),SUMIF(CLASS!$N151:$S151,AP$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AQ$2),SUMIF(CLASS!$N151:$S151,AQ$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AR$2),SUMIF(CLASS!$N151:$S151,AR$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AS$2),SUMIF(CLASS!$N151:$S151,AS$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AT$2),SUMIF(CLASS!$N151:$S151,AT$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AU$2),SUMIF(CLASS!$N151:$S151,AU$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AV$2),SUMIF(CLASS!$N151:$S151,AV$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AW$2),SUMIF(CLASS!$N151:$S151,AW$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AX$2),SUMIF(CLASS!$N151:$S151,AX$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AY$2),SUMIF(CLASS!$N151:$S151,AY$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,AZ$2),SUMIF(CLASS!$N151:$S151,AZ$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,BA$2),SUMIF(CLASS!$N151:$S151,BA$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,BB$2),SUMIF(CLASS!$N151:$S151,BB$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,BC$2),SUMIF(CLASS!$N151:$S151,BC$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,BD$2),SUMIF(CLASS!$N151:$S151,BD$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,BE$2),SUMIF(CLASS!$N151:$S151,BE$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,BF$2),SUMIF(CLASS!$N151:$S151,BF$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,BG$2),SUMIF(CLASS!$N151:$S151,BG$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,BH$2),SUMIF(CLASS!$N151:$S151,BH$3,CLASS!$E151:$J151))","v":0},{"$f":"IF(CLASS!$L151<>0,FUNCALLOC!$C151*INDEX(INDIRECT(ACCOUNTS!$U151),2,BI$2),SUMIF(CLASS!$N151:$S151,BI$3,CLASS!$E151:$J151))","v":0},null,null,0,0,0,0,0,0,0,null,-645010,0,0,0,0,0,-645010,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A152","v":"~"},{"$f":"ACCOUNTS!B152","v":"~"},{"$f":"ACCOUNTS!C152","v":0},0,{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,E$2),SUMIF(CLASS!$N152:$S152,E$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,F$2),SUMIF(CLASS!$N152:$S152,F$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,G$2),SUMIF(CLASS!$N152:$S152,G$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,H$2),SUMIF(CLASS!$N152:$S152,H$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,I$2),SUMIF(CLASS!$N152:$S152,I$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,J$2),SUMIF(CLASS!$N152:$S152,J$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,K$2),SUMIF(CLASS!$N152:$S152,K$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,L$2),SUMIF(CLASS!$N152:$S152,L$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,M$2),SUMIF(CLASS!$N152:$S152,M$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,N$2),SUMIF(CLASS!$N152:$S152,N$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,O$2),SUMIF(CLASS!$N152:$S152,O$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,P$2),SUMIF(CLASS!$N152:$S152,P$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,Q$2),SUMIF(CLASS!$N152:$S152,Q$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,R$2),SUMIF(CLASS!$N152:$S152,R$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,S$2),SUMIF(CLASS!$N152:$S152,S$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,T$2),SUMIF(CLASS!$N152:$S152,T$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,U$2),SUMIF(CLASS!$N152:$S152,U$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,V$2),SUMIF(CLASS!$N152:$S152,V$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,W$2),SUMIF(CLASS!$N152:$S152,W$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,X$2),SUMIF(CLASS!$N152:$S152,X$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,Y$2),SUMIF(CLASS!$N152:$S152,Y$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,Z$2),SUMIF(CLASS!$N152:$S152,Z$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AA$2),SUMIF(CLASS!$N152:$S152,AA$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AB$2),SUMIF(CLASS!$N152:$S152,AB$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AC$2),SUMIF(CLASS!$N152:$S152,AC$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AD$2),SUMIF(CLASS!$N152:$S152,AD$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AE$2),SUMIF(CLASS!$N152:$S152,AE$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AF$2),SUMIF(CLASS!$N152:$S152,AF$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AG$2),SUMIF(CLASS!$N152:$S152,AG$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AH$2),SUMIF(CLASS!$N152:$S152,AH$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AI$2),SUMIF(CLASS!$N152:$S152,AI$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AJ$2),SUMIF(CLASS!$N152:$S152,AJ$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AK$2),SUMIF(CLASS!$N152:$S152,AK$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AL$2),SUMIF(CLASS!$N152:$S152,AL$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AM$2),SUMIF(CLASS!$N152:$S152,AM$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AN$2),SUMIF(CLASS!$N152:$S152,AN$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AO$2),SUMIF(CLASS!$N152:$S152,AO$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AP$2),SUMIF(CLASS!$N152:$S152,AP$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AQ$2),SUMIF(CLASS!$N152:$S152,AQ$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AR$2),SUMIF(CLASS!$N152:$S152,AR$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AS$2),SUMIF(CLASS!$N152:$S152,AS$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AT$2),SUMIF(CLASS!$N152:$S152,AT$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AU$2),SUMIF(CLASS!$N152:$S152,AU$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AV$2),SUMIF(CLASS!$N152:$S152,AV$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AW$2),SUMIF(CLASS!$N152:$S152,AW$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AX$2),SUMIF(CLASS!$N152:$S152,AX$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AY$2),SUMIF(CLASS!$N152:$S152,AY$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,AZ$2),SUMIF(CLASS!$N152:$S152,AZ$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,BA$2),SUMIF(CLASS!$N152:$S152,BA$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,BB$2),SUMIF(CLASS!$N152:$S152,BB$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,BC$2),SUMIF(CLASS!$N152:$S152,BC$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,BD$2),SUMIF(CLASS!$N152:$S152,BD$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,BE$2),SUMIF(CLASS!$N152:$S152,BE$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,BF$2),SUMIF(CLASS!$N152:$S152,BF$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,BG$2),SUMIF(CLASS!$N152:$S152,BG$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,BH$2),SUMIF(CLASS!$N152:$S152,BH$3,CLASS!$E152:$J152))","v":0},{"$f":"IF(CLASS!$L152<>0,FUNCALLOC!$C152*INDEX(INDIRECT(ACCOUNTS!$U152),2,BI$2),SUMIF(CLASS!$N152:$S152,BI$3,CLASS!$E152:$J152))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A153","v":"~"},{"$f":"ACCOUNTS!B153","v":"~"},{"$f":"ACCOUNTS!C153","v":0},0,{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,E$2),SUMIF(CLASS!$N153:$S153,E$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,F$2),SUMIF(CLASS!$N153:$S153,F$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,G$2),SUMIF(CLASS!$N153:$S153,G$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,H$2),SUMIF(CLASS!$N153:$S153,H$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,I$2),SUMIF(CLASS!$N153:$S153,I$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,J$2),SUMIF(CLASS!$N153:$S153,J$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,K$2),SUMIF(CLASS!$N153:$S153,K$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,L$2),SUMIF(CLASS!$N153:$S153,L$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,M$2),SUMIF(CLASS!$N153:$S153,M$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,N$2),SUMIF(CLASS!$N153:$S153,N$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,O$2),SUMIF(CLASS!$N153:$S153,O$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,P$2),SUMIF(CLASS!$N153:$S153,P$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,Q$2),SUMIF(CLASS!$N153:$S153,Q$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,R$2),SUMIF(CLASS!$N153:$S153,R$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,S$2),SUMIF(CLASS!$N153:$S153,S$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,T$2),SUMIF(CLASS!$N153:$S153,T$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,U$2),SUMIF(CLASS!$N153:$S153,U$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,V$2),SUMIF(CLASS!$N153:$S153,V$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,W$2),SUMIF(CLASS!$N153:$S153,W$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,X$2),SUMIF(CLASS!$N153:$S153,X$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,Y$2),SUMIF(CLASS!$N153:$S153,Y$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,Z$2),SUMIF(CLASS!$N153:$S153,Z$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AA$2),SUMIF(CLASS!$N153:$S153,AA$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AB$2),SUMIF(CLASS!$N153:$S153,AB$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AC$2),SUMIF(CLASS!$N153:$S153,AC$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AD$2),SUMIF(CLASS!$N153:$S153,AD$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AE$2),SUMIF(CLASS!$N153:$S153,AE$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AF$2),SUMIF(CLASS!$N153:$S153,AF$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AG$2),SUMIF(CLASS!$N153:$S153,AG$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AH$2),SUMIF(CLASS!$N153:$S153,AH$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AI$2),SUMIF(CLASS!$N153:$S153,AI$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AJ$2),SUMIF(CLASS!$N153:$S153,AJ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AK$2),SUMIF(CLASS!$N153:$S153,AK$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AL$2),SUMIF(CLASS!$N153:$S153,AL$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AM$2),SUMIF(CLASS!$N153:$S153,AM$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AN$2),SUMIF(CLASS!$N153:$S153,AN$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AO$2),SUMIF(CLASS!$N153:$S153,AO$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AP$2),SUMIF(CLASS!$N153:$S153,AP$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AQ$2),SUMIF(CLASS!$N153:$S153,AQ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AR$2),SUMIF(CLASS!$N153:$S153,AR$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AS$2),SUMIF(CLASS!$N153:$S153,AS$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AT$2),SUMIF(CLASS!$N153:$S153,AT$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AU$2),SUMIF(CLASS!$N153:$S153,AU$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AV$2),SUMIF(CLASS!$N153:$S153,AV$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AW$2),SUMIF(CLASS!$N153:$S153,AW$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AX$2),SUMIF(CLASS!$N153:$S153,AX$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AY$2),SUMIF(CLASS!$N153:$S153,AY$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,AZ$2),SUMIF(CLASS!$N153:$S153,AZ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,BA$2),SUMIF(CLASS!$N153:$S153,BA$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,BB$2),SUMIF(CLASS!$N153:$S153,BB$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,BC$2),SUMIF(CLASS!$N153:$S153,BC$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,BD$2),SUMIF(CLASS!$N153:$S153,BD$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,BE$2),SUMIF(CLASS!$N153:$S153,BE$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,BF$2),SUMIF(CLASS!$N153:$S153,BF$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,BG$2),SUMIF(CLASS!$N153:$S153,BG$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,BH$2),SUMIF(CLASS!$N153:$S153,BH$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOC!$C153*INDEX(INDIRECT(ACCOUNTS!$U153),2,BI$2),SUMIF(CLASS!$N153:$S153,BI$3,CLASS!$E153:$J153))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL153:BQ153)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT153:BY153)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB153:CG153)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ153:CO153)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR153:CW153)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ153:DE153)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH153:DM153)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP153:DU153)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX153:EC153)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF153:EK153)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B154","v":"Sub-total"},{"$f":"SUM(C147:C153)","v":-5966010.1300000008},0,{"$f":"SUM(E147:E153)","v":0},-5966010.1300000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS147:AS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL147:BL153)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT147:BT153)","v":-5966010.1300000008},0,0,0,0,0,-5966010.1300000008,null,{"$f":"SUM(CB147:CB153)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ147:CJ153)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR147:CR153)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ147:CZ153)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH147:DH153)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP147:DP153)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX147:DX153)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF147:EF153)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN147:EN153)","v":0},0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B156","v":"Transmission Plant"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(ET156,EL156,ED156,DV156,DN156,DF156,CX156,CP156,CH156,BZ156,BR156)-C156),1)","v":0}]
[{"$f":"ACCOUNTS!A157","v":365},{"$f":"ACCOUNTS!B157","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C157","v":0},0,{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,E$2),SUMIF(CLASS!$N157:$S157,E$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,F$2),SUMIF(CLASS!$N157:$S157,F$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,G$2),SUMIF(CLASS!$N157:$S157,G$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,H$2),SUMIF(CLASS!$N157:$S157,H$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,I$2),SUMIF(CLASS!$N157:$S157,I$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,J$2),SUMIF(CLASS!$N157:$S157,J$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,K$2),SUMIF(CLASS!$N157:$S157,K$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,L$2),SUMIF(CLASS!$N157:$S157,L$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,M$2),SUMIF(CLASS!$N157:$S157,M$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,N$2),SUMIF(CLASS!$N157:$S157,N$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,O$2),SUMIF(CLASS!$N157:$S157,O$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,P$2),SUMIF(CLASS!$N157:$S157,P$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,Q$2),SUMIF(CLASS!$N157:$S157,Q$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,R$2),SUMIF(CLASS!$N157:$S157,R$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,S$2),SUMIF(CLASS!$N157:$S157,S$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,T$2),SUMIF(CLASS!$N157:$S157,T$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,U$2),SUMIF(CLASS!$N157:$S157,U$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,V$2),SUMIF(CLASS!$N157:$S157,V$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,W$2),SUMIF(CLASS!$N157:$S157,W$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,X$2),SUMIF(CLASS!$N157:$S157,X$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,Y$2),SUMIF(CLASS!$N157:$S157,Y$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,Z$2),SUMIF(CLASS!$N157:$S157,Z$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AA$2),SUMIF(CLASS!$N157:$S157,AA$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AB$2),SUMIF(CLASS!$N157:$S157,AB$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AC$2),SUMIF(CLASS!$N157:$S157,AC$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AD$2),SUMIF(CLASS!$N157:$S157,AD$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AE$2),SUMIF(CLASS!$N157:$S157,AE$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AF$2),SUMIF(CLASS!$N157:$S157,AF$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AG$2),SUMIF(CLASS!$N157:$S157,AG$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AH$2),SUMIF(CLASS!$N157:$S157,AH$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AI$2),SUMIF(CLASS!$N157:$S157,AI$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AJ$2),SUMIF(CLASS!$N157:$S157,AJ$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AK$2),SUMIF(CLASS!$N157:$S157,AK$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AL$2),SUMIF(CLASS!$N157:$S157,AL$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AM$2),SUMIF(CLASS!$N157:$S157,AM$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AN$2),SUMIF(CLASS!$N157:$S157,AN$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AO$2),SUMIF(CLASS!$N157:$S157,AO$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AP$2),SUMIF(CLASS!$N157:$S157,AP$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AQ$2),SUMIF(CLASS!$N157:$S157,AQ$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AR$2),SUMIF(CLASS!$N157:$S157,AR$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AS$2),SUMIF(CLASS!$N157:$S157,AS$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AT$2),SUMIF(CLASS!$N157:$S157,AT$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AU$2),SUMIF(CLASS!$N157:$S157,AU$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AV$2),SUMIF(CLASS!$N157:$S157,AV$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AW$2),SUMIF(CLASS!$N157:$S157,AW$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AX$2),SUMIF(CLASS!$N157:$S157,AX$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AY$2),SUMIF(CLASS!$N157:$S157,AY$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,AZ$2),SUMIF(CLASS!$N157:$S157,AZ$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,BA$2),SUMIF(CLASS!$N157:$S157,BA$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,BB$2),SUMIF(CLASS!$N157:$S157,BB$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,BC$2),SUMIF(CLASS!$N157:$S157,BC$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,BD$2),SUMIF(CLASS!$N157:$S157,BD$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,BE$2),SUMIF(CLASS!$N157:$S157,BE$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,BF$2),SUMIF(CLASS!$N157:$S157,BF$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,BG$2),SUMIF(CLASS!$N157:$S157,BG$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,BH$2),SUMIF(CLASS!$N157:$S157,BH$3,CLASS!$E157:$J157))","v":0},{"$f":"IF(CLASS!$L157<>0,FUNCALLOC!$C157*INDEX(INDIRECT(ACCOUNTS!$U157),2,BI$2),SUMIF(CLASS!$N157:$S157,BI$3,CLASS!$E157:$J157))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E157:$BI157)","v":0},0,0,0,0,0,{"$f":"SUM(BL157:BQ157)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E157:$BI157)","v":0},0,0,0,0,0,{"$f":"SUM(BT157:BY157)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E157:$BI157)","v":0},0,0,0,0,0,{"$f":"SUM(CB157:CG157)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E157:$BI157)","v":0},0,0,0,0,0,{"$f":"SUM(CJ157:CO157)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E157:$BI157)","v":0},0,0,0,0,0,{"$f":"SUM(CR157:CW157)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E157:$BI157)","v":0},0,0,0,0,0,{"$f":"SUM(CZ157:DE157)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E157:$BI157)","v":0},0,0,0,0,0,{"$f":"SUM(DH157:DM157)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E157:$BI157)","v":0},0,0,0,0,0,{"$f":"SUM(DP157:DU157)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E157:$BI157)","v":0},0,0,0,0,0,{"$f":"SUM(DX157:EC157)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E157:$BI157)","v":0},0,0,0,0,0,{"$f":"SUM(EF157:EK157)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E157:$BI157)","v":0},0,0,0,0,0,{"$f":"SUM(EN157:ES157)","v":0},0]
[{"$f":"ACCOUNTS!A158","v":366},{"$f":"ACCOUNTS!B158","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C158","v":0},0,{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,E$2),SUMIF(CLASS!$N158:$S158,E$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,F$2),SUMIF(CLASS!$N158:$S158,F$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,G$2),SUMIF(CLASS!$N158:$S158,G$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,H$2),SUMIF(CLASS!$N158:$S158,H$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,I$2),SUMIF(CLASS!$N158:$S158,I$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,J$2),SUMIF(CLASS!$N158:$S158,J$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,K$2),SUMIF(CLASS!$N158:$S158,K$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,L$2),SUMIF(CLASS!$N158:$S158,L$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,M$2),SUMIF(CLASS!$N158:$S158,M$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,N$2),SUMIF(CLASS!$N158:$S158,N$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,O$2),SUMIF(CLASS!$N158:$S158,O$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,P$2),SUMIF(CLASS!$N158:$S158,P$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,Q$2),SUMIF(CLASS!$N158:$S158,Q$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,R$2),SUMIF(CLASS!$N158:$S158,R$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,S$2),SUMIF(CLASS!$N158:$S158,S$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,T$2),SUMIF(CLASS!$N158:$S158,T$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,U$2),SUMIF(CLASS!$N158:$S158,U$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,V$2),SUMIF(CLASS!$N158:$S158,V$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,W$2),SUMIF(CLASS!$N158:$S158,W$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,X$2),SUMIF(CLASS!$N158:$S158,X$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,Y$2),SUMIF(CLASS!$N158:$S158,Y$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,Z$2),SUMIF(CLASS!$N158:$S158,Z$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AA$2),SUMIF(CLASS!$N158:$S158,AA$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AB$2),SUMIF(CLASS!$N158:$S158,AB$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AC$2),SUMIF(CLASS!$N158:$S158,AC$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AD$2),SUMIF(CLASS!$N158:$S158,AD$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AE$2),SUMIF(CLASS!$N158:$S158,AE$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AF$2),SUMIF(CLASS!$N158:$S158,AF$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AG$2),SUMIF(CLASS!$N158:$S158,AG$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AH$2),SUMIF(CLASS!$N158:$S158,AH$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AI$2),SUMIF(CLASS!$N158:$S158,AI$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AJ$2),SUMIF(CLASS!$N158:$S158,AJ$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AK$2),SUMIF(CLASS!$N158:$S158,AK$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AL$2),SUMIF(CLASS!$N158:$S158,AL$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AM$2),SUMIF(CLASS!$N158:$S158,AM$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AN$2),SUMIF(CLASS!$N158:$S158,AN$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AO$2),SUMIF(CLASS!$N158:$S158,AO$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AP$2),SUMIF(CLASS!$N158:$S158,AP$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AQ$2),SUMIF(CLASS!$N158:$S158,AQ$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AR$2),SUMIF(CLASS!$N158:$S158,AR$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AS$2),SUMIF(CLASS!$N158:$S158,AS$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AT$2),SUMIF(CLASS!$N158:$S158,AT$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AU$2),SUMIF(CLASS!$N158:$S158,AU$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AV$2),SUMIF(CLASS!$N158:$S158,AV$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AW$2),SUMIF(CLASS!$N158:$S158,AW$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AX$2),SUMIF(CLASS!$N158:$S158,AX$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AY$2),SUMIF(CLASS!$N158:$S158,AY$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,AZ$2),SUMIF(CLASS!$N158:$S158,AZ$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,BA$2),SUMIF(CLASS!$N158:$S158,BA$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,BB$2),SUMIF(CLASS!$N158:$S158,BB$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,BC$2),SUMIF(CLASS!$N158:$S158,BC$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,BD$2),SUMIF(CLASS!$N158:$S158,BD$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,BE$2),SUMIF(CLASS!$N158:$S158,BE$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,BF$2),SUMIF(CLASS!$N158:$S158,BF$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,BG$2),SUMIF(CLASS!$N158:$S158,BG$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,BH$2),SUMIF(CLASS!$N158:$S158,BH$3,CLASS!$E158:$J158))","v":0},{"$f":"IF(CLASS!$L158<>0,FUNCALLOC!$C158*INDEX(INDIRECT(ACCOUNTS!$U158),2,BI$2),SUMIF(CLASS!$N158:$S158,BI$3,CLASS!$E158:$J158))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A159","v":367},{"$f":"ACCOUNTS!B159","v":"Mains"},{"$f":"ACCOUNTS!C159","v":0},0,{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,E$2),SUMIF(CLASS!$N159:$S159,E$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,F$2),SUMIF(CLASS!$N159:$S159,F$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,G$2),SUMIF(CLASS!$N159:$S159,G$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,H$2),SUMIF(CLASS!$N159:$S159,H$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,I$2),SUMIF(CLASS!$N159:$S159,I$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,J$2),SUMIF(CLASS!$N159:$S159,J$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,K$2),SUMIF(CLASS!$N159:$S159,K$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,L$2),SUMIF(CLASS!$N159:$S159,L$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,M$2),SUMIF(CLASS!$N159:$S159,M$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,N$2),SUMIF(CLASS!$N159:$S159,N$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,O$2),SUMIF(CLASS!$N159:$S159,O$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,P$2),SUMIF(CLASS!$N159:$S159,P$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,Q$2),SUMIF(CLASS!$N159:$S159,Q$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,R$2),SUMIF(CLASS!$N159:$S159,R$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,S$2),SUMIF(CLASS!$N159:$S159,S$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,T$2),SUMIF(CLASS!$N159:$S159,T$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,U$2),SUMIF(CLASS!$N159:$S159,U$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,V$2),SUMIF(CLASS!$N159:$S159,V$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,W$2),SUMIF(CLASS!$N159:$S159,W$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,X$2),SUMIF(CLASS!$N159:$S159,X$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,Y$2),SUMIF(CLASS!$N159:$S159,Y$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,Z$2),SUMIF(CLASS!$N159:$S159,Z$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AA$2),SUMIF(CLASS!$N159:$S159,AA$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AB$2),SUMIF(CLASS!$N159:$S159,AB$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AC$2),SUMIF(CLASS!$N159:$S159,AC$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AD$2),SUMIF(CLASS!$N159:$S159,AD$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AE$2),SUMIF(CLASS!$N159:$S159,AE$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AF$2),SUMIF(CLASS!$N159:$S159,AF$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AG$2),SUMIF(CLASS!$N159:$S159,AG$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AH$2),SUMIF(CLASS!$N159:$S159,AH$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AI$2),SUMIF(CLASS!$N159:$S159,AI$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AJ$2),SUMIF(CLASS!$N159:$S159,AJ$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AK$2),SUMIF(CLASS!$N159:$S159,AK$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AL$2),SUMIF(CLASS!$N159:$S159,AL$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AM$2),SUMIF(CLASS!$N159:$S159,AM$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AN$2),SUMIF(CLASS!$N159:$S159,AN$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AO$2),SUMIF(CLASS!$N159:$S159,AO$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AP$2),SUMIF(CLASS!$N159:$S159,AP$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AQ$2),SUMIF(CLASS!$N159:$S159,AQ$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AR$2),SUMIF(CLASS!$N159:$S159,AR$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AS$2),SUMIF(CLASS!$N159:$S159,AS$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AT$2),SUMIF(CLASS!$N159:$S159,AT$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AU$2),SUMIF(CLASS!$N159:$S159,AU$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AV$2),SUMIF(CLASS!$N159:$S159,AV$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AW$2),SUMIF(CLASS!$N159:$S159,AW$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AX$2),SUMIF(CLASS!$N159:$S159,AX$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AY$2),SUMIF(CLASS!$N159:$S159,AY$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,AZ$2),SUMIF(CLASS!$N159:$S159,AZ$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,BA$2),SUMIF(CLASS!$N159:$S159,BA$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,BB$2),SUMIF(CLASS!$N159:$S159,BB$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,BC$2),SUMIF(CLASS!$N159:$S159,BC$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,BD$2),SUMIF(CLASS!$N159:$S159,BD$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,BE$2),SUMIF(CLASS!$N159:$S159,BE$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,BF$2),SUMIF(CLASS!$N159:$S159,BF$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,BG$2),SUMIF(CLASS!$N159:$S159,BG$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,BH$2),SUMIF(CLASS!$N159:$S159,BH$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$U159),2,BI$2),SUMIF(CLASS!$N159:$S159,BI$3,CLASS!$E159:$J159))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A160","v":369},{"$f":"ACCOUNTS!B160","v":"M&R Station Equipment"},{"$f":"ACCOUNTS!C160","v":0},0,{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,E$2),SUMIF(CLASS!$N160:$S160,E$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,F$2),SUMIF(CLASS!$N160:$S160,F$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,G$2),SUMIF(CLASS!$N160:$S160,G$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,H$2),SUMIF(CLASS!$N160:$S160,H$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,I$2),SUMIF(CLASS!$N160:$S160,I$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,J$2),SUMIF(CLASS!$N160:$S160,J$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,K$2),SUMIF(CLASS!$N160:$S160,K$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,L$2),SUMIF(CLASS!$N160:$S160,L$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,M$2),SUMIF(CLASS!$N160:$S160,M$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,N$2),SUMIF(CLASS!$N160:$S160,N$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,O$2),SUMIF(CLASS!$N160:$S160,O$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,P$2),SUMIF(CLASS!$N160:$S160,P$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,Q$2),SUMIF(CLASS!$N160:$S160,Q$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,R$2),SUMIF(CLASS!$N160:$S160,R$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,S$2),SUMIF(CLASS!$N160:$S160,S$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,T$2),SUMIF(CLASS!$N160:$S160,T$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,U$2),SUMIF(CLASS!$N160:$S160,U$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,V$2),SUMIF(CLASS!$N160:$S160,V$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,W$2),SUMIF(CLASS!$N160:$S160,W$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,X$2),SUMIF(CLASS!$N160:$S160,X$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,Y$2),SUMIF(CLASS!$N160:$S160,Y$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,Z$2),SUMIF(CLASS!$N160:$S160,Z$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AA$2),SUMIF(CLASS!$N160:$S160,AA$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AB$2),SUMIF(CLASS!$N160:$S160,AB$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AC$2),SUMIF(CLASS!$N160:$S160,AC$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AD$2),SUMIF(CLASS!$N160:$S160,AD$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AE$2),SUMIF(CLASS!$N160:$S160,AE$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AF$2),SUMIF(CLASS!$N160:$S160,AF$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AG$2),SUMIF(CLASS!$N160:$S160,AG$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AH$2),SUMIF(CLASS!$N160:$S160,AH$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AI$2),SUMIF(CLASS!$N160:$S160,AI$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AJ$2),SUMIF(CLASS!$N160:$S160,AJ$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AK$2),SUMIF(CLASS!$N160:$S160,AK$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AL$2),SUMIF(CLASS!$N160:$S160,AL$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AM$2),SUMIF(CLASS!$N160:$S160,AM$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AN$2),SUMIF(CLASS!$N160:$S160,AN$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AO$2),SUMIF(CLASS!$N160:$S160,AO$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AP$2),SUMIF(CLASS!$N160:$S160,AP$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AQ$2),SUMIF(CLASS!$N160:$S160,AQ$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AR$2),SUMIF(CLASS!$N160:$S160,AR$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AS$2),SUMIF(CLASS!$N160:$S160,AS$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AT$2),SUMIF(CLASS!$N160:$S160,AT$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AU$2),SUMIF(CLASS!$N160:$S160,AU$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AV$2),SUMIF(CLASS!$N160:$S160,AV$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AW$2),SUMIF(CLASS!$N160:$S160,AW$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AX$2),SUMIF(CLASS!$N160:$S160,AX$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AY$2),SUMIF(CLASS!$N160:$S160,AY$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,AZ$2),SUMIF(CLASS!$N160:$S160,AZ$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,BA$2),SUMIF(CLASS!$N160:$S160,BA$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,BB$2),SUMIF(CLASS!$N160:$S160,BB$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,BC$2),SUMIF(CLASS!$N160:$S160,BC$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,BD$2),SUMIF(CLASS!$N160:$S160,BD$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,BE$2),SUMIF(CLASS!$N160:$S160,BE$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,BF$2),SUMIF(CLASS!$N160:$S160,BF$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,BG$2),SUMIF(CLASS!$N160:$S160,BG$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,BH$2),SUMIF(CLASS!$N160:$S160,BH$3,CLASS!$E160:$J160))","v":0},{"$f":"IF(CLASS!$L160<>0,FUNCALLOC!$C160*INDEX(INDIRECT(ACCOUNTS!$U160),2,BI$2),SUMIF(CLASS!$N160:$S160,BI$3,CLASS!$E160:$J160))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A161","v":372},{"$f":"ACCOUNTS!B161","v":"Easements"},{"$f":"ACCOUNTS!C161","v":0},0,{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,E$2),SUMIF(CLASS!$N161:$S161,E$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,F$2),SUMIF(CLASS!$N161:$S161,F$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,G$2),SUMIF(CLASS!$N161:$S161,G$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,H$2),SUMIF(CLASS!$N161:$S161,H$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,I$2),SUMIF(CLASS!$N161:$S161,I$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,J$2),SUMIF(CLASS!$N161:$S161,J$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,K$2),SUMIF(CLASS!$N161:$S161,K$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,L$2),SUMIF(CLASS!$N161:$S161,L$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,M$2),SUMIF(CLASS!$N161:$S161,M$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,N$2),SUMIF(CLASS!$N161:$S161,N$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,O$2),SUMIF(CLASS!$N161:$S161,O$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,P$2),SUMIF(CLASS!$N161:$S161,P$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,Q$2),SUMIF(CLASS!$N161:$S161,Q$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,R$2),SUMIF(CLASS!$N161:$S161,R$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,S$2),SUMIF(CLASS!$N161:$S161,S$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,T$2),SUMIF(CLASS!$N161:$S161,T$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,U$2),SUMIF(CLASS!$N161:$S161,U$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,V$2),SUMIF(CLASS!$N161:$S161,V$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,W$2),SUMIF(CLASS!$N161:$S161,W$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,X$2),SUMIF(CLASS!$N161:$S161,X$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,Y$2),SUMIF(CLASS!$N161:$S161,Y$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,Z$2),SUMIF(CLASS!$N161:$S161,Z$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AA$2),SUMIF(CLASS!$N161:$S161,AA$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AB$2),SUMIF(CLASS!$N161:$S161,AB$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AC$2),SUMIF(CLASS!$N161:$S161,AC$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AD$2),SUMIF(CLASS!$N161:$S161,AD$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AE$2),SUMIF(CLASS!$N161:$S161,AE$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AF$2),SUMIF(CLASS!$N161:$S161,AF$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AG$2),SUMIF(CLASS!$N161:$S161,AG$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AH$2),SUMIF(CLASS!$N161:$S161,AH$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AI$2),SUMIF(CLASS!$N161:$S161,AI$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AJ$2),SUMIF(CLASS!$N161:$S161,AJ$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AK$2),SUMIF(CLASS!$N161:$S161,AK$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AL$2),SUMIF(CLASS!$N161:$S161,AL$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AM$2),SUMIF(CLASS!$N161:$S161,AM$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AN$2),SUMIF(CLASS!$N161:$S161,AN$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AO$2),SUMIF(CLASS!$N161:$S161,AO$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AP$2),SUMIF(CLASS!$N161:$S161,AP$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AQ$2),SUMIF(CLASS!$N161:$S161,AQ$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AR$2),SUMIF(CLASS!$N161:$S161,AR$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AS$2),SUMIF(CLASS!$N161:$S161,AS$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AT$2),SUMIF(CLASS!$N161:$S161,AT$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AU$2),SUMIF(CLASS!$N161:$S161,AU$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AV$2),SUMIF(CLASS!$N161:$S161,AV$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AW$2),SUMIF(CLASS!$N161:$S161,AW$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AX$2),SUMIF(CLASS!$N161:$S161,AX$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AY$2),SUMIF(CLASS!$N161:$S161,AY$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,AZ$2),SUMIF(CLASS!$N161:$S161,AZ$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,BA$2),SUMIF(CLASS!$N161:$S161,BA$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,BB$2),SUMIF(CLASS!$N161:$S161,BB$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,BC$2),SUMIF(CLASS!$N161:$S161,BC$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,BD$2),SUMIF(CLASS!$N161:$S161,BD$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,BE$2),SUMIF(CLASS!$N161:$S161,BE$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,BF$2),SUMIF(CLASS!$N161:$S161,BF$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,BG$2),SUMIF(CLASS!$N161:$S161,BG$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,BH$2),SUMIF(CLASS!$N161:$S161,BH$3,CLASS!$E161:$J161))","v":0},{"$f":"IF(CLASS!$L161<>0,FUNCALLOC!$C161*INDEX(INDIRECT(ACCOUNTS!$U161),2,BI$2),SUMIF(CLASS!$N161:$S161,BI$3,CLASS!$E161:$J161))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A162","v":"~"},{"$f":"ACCOUNTS!B162","v":"~"},{"$f":"ACCOUNTS!C162","v":0},0,{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,E$2),SUMIF(CLASS!$N162:$S162,E$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,F$2),SUMIF(CLASS!$N162:$S162,F$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,G$2),SUMIF(CLASS!$N162:$S162,G$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,H$2),SUMIF(CLASS!$N162:$S162,H$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,I$2),SUMIF(CLASS!$N162:$S162,I$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,J$2),SUMIF(CLASS!$N162:$S162,J$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,K$2),SUMIF(CLASS!$N162:$S162,K$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,L$2),SUMIF(CLASS!$N162:$S162,L$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,M$2),SUMIF(CLASS!$N162:$S162,M$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,N$2),SUMIF(CLASS!$N162:$S162,N$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,O$2),SUMIF(CLASS!$N162:$S162,O$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,P$2),SUMIF(CLASS!$N162:$S162,P$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,Q$2),SUMIF(CLASS!$N162:$S162,Q$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,R$2),SUMIF(CLASS!$N162:$S162,R$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,S$2),SUMIF(CLASS!$N162:$S162,S$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,T$2),SUMIF(CLASS!$N162:$S162,T$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,U$2),SUMIF(CLASS!$N162:$S162,U$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,V$2),SUMIF(CLASS!$N162:$S162,V$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,W$2),SUMIF(CLASS!$N162:$S162,W$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,X$2),SUMIF(CLASS!$N162:$S162,X$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,Y$2),SUMIF(CLASS!$N162:$S162,Y$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,Z$2),SUMIF(CLASS!$N162:$S162,Z$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AA$2),SUMIF(CLASS!$N162:$S162,AA$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AB$2),SUMIF(CLASS!$N162:$S162,AB$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AC$2),SUMIF(CLASS!$N162:$S162,AC$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AD$2),SUMIF(CLASS!$N162:$S162,AD$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AE$2),SUMIF(CLASS!$N162:$S162,AE$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AF$2),SUMIF(CLASS!$N162:$S162,AF$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AG$2),SUMIF(CLASS!$N162:$S162,AG$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AH$2),SUMIF(CLASS!$N162:$S162,AH$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AI$2),SUMIF(CLASS!$N162:$S162,AI$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AJ$2),SUMIF(CLASS!$N162:$S162,AJ$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AK$2),SUMIF(CLASS!$N162:$S162,AK$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AL$2),SUMIF(CLASS!$N162:$S162,AL$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AM$2),SUMIF(CLASS!$N162:$S162,AM$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AN$2),SUMIF(CLASS!$N162:$S162,AN$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AO$2),SUMIF(CLASS!$N162:$S162,AO$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AP$2),SUMIF(CLASS!$N162:$S162,AP$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AQ$2),SUMIF(CLASS!$N162:$S162,AQ$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AR$2),SUMIF(CLASS!$N162:$S162,AR$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AS$2),SUMIF(CLASS!$N162:$S162,AS$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AT$2),SUMIF(CLASS!$N162:$S162,AT$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AU$2),SUMIF(CLASS!$N162:$S162,AU$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AV$2),SUMIF(CLASS!$N162:$S162,AV$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AW$2),SUMIF(CLASS!$N162:$S162,AW$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AX$2),SUMIF(CLASS!$N162:$S162,AX$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AY$2),SUMIF(CLASS!$N162:$S162,AY$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,AZ$2),SUMIF(CLASS!$N162:$S162,AZ$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,BA$2),SUMIF(CLASS!$N162:$S162,BA$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,BB$2),SUMIF(CLASS!$N162:$S162,BB$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,BC$2),SUMIF(CLASS!$N162:$S162,BC$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,BD$2),SUMIF(CLASS!$N162:$S162,BD$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,BE$2),SUMIF(CLASS!$N162:$S162,BE$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,BF$2),SUMIF(CLASS!$N162:$S162,BF$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,BG$2),SUMIF(CLASS!$N162:$S162,BG$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,BH$2),SUMIF(CLASS!$N162:$S162,BH$3,CLASS!$E162:$J162))","v":0},{"$f":"IF(CLASS!$L162<>0,FUNCALLOC!$C162*INDEX(INDIRECT(ACCOUNTS!$U162),2,BI$2),SUMIF(CLASS!$N162:$S162,BI$3,CLASS!$E162:$J162))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A163","v":"~"},{"$f":"ACCOUNTS!B163","v":"~"},{"$f":"ACCOUNTS!C163","v":0},0,{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,E$2),SUMIF(CLASS!$N163:$S163,E$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,F$2),SUMIF(CLASS!$N163:$S163,F$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,G$2),SUMIF(CLASS!$N163:$S163,G$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,H$2),SUMIF(CLASS!$N163:$S163,H$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,I$2),SUMIF(CLASS!$N163:$S163,I$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,J$2),SUMIF(CLASS!$N163:$S163,J$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,K$2),SUMIF(CLASS!$N163:$S163,K$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,L$2),SUMIF(CLASS!$N163:$S163,L$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,M$2),SUMIF(CLASS!$N163:$S163,M$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,N$2),SUMIF(CLASS!$N163:$S163,N$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,O$2),SUMIF(CLASS!$N163:$S163,O$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,P$2),SUMIF(CLASS!$N163:$S163,P$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,Q$2),SUMIF(CLASS!$N163:$S163,Q$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,R$2),SUMIF(CLASS!$N163:$S163,R$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,S$2),SUMIF(CLASS!$N163:$S163,S$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,T$2),SUMIF(CLASS!$N163:$S163,T$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,U$2),SUMIF(CLASS!$N163:$S163,U$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,V$2),SUMIF(CLASS!$N163:$S163,V$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,W$2),SUMIF(CLASS!$N163:$S163,W$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,X$2),SUMIF(CLASS!$N163:$S163,X$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,Y$2),SUMIF(CLASS!$N163:$S163,Y$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,Z$2),SUMIF(CLASS!$N163:$S163,Z$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AA$2),SUMIF(CLASS!$N163:$S163,AA$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AB$2),SUMIF(CLASS!$N163:$S163,AB$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AC$2),SUMIF(CLASS!$N163:$S163,AC$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AD$2),SUMIF(CLASS!$N163:$S163,AD$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AE$2),SUMIF(CLASS!$N163:$S163,AE$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AF$2),SUMIF(CLASS!$N163:$S163,AF$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AG$2),SUMIF(CLASS!$N163:$S163,AG$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AH$2),SUMIF(CLASS!$N163:$S163,AH$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AI$2),SUMIF(CLASS!$N163:$S163,AI$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AJ$2),SUMIF(CLASS!$N163:$S163,AJ$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AK$2),SUMIF(CLASS!$N163:$S163,AK$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AL$2),SUMIF(CLASS!$N163:$S163,AL$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AM$2),SUMIF(CLASS!$N163:$S163,AM$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AN$2),SUMIF(CLASS!$N163:$S163,AN$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AO$2),SUMIF(CLASS!$N163:$S163,AO$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AP$2),SUMIF(CLASS!$N163:$S163,AP$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AQ$2),SUMIF(CLASS!$N163:$S163,AQ$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AR$2),SUMIF(CLASS!$N163:$S163,AR$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AS$2),SUMIF(CLASS!$N163:$S163,AS$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AT$2),SUMIF(CLASS!$N163:$S163,AT$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AU$2),SUMIF(CLASS!$N163:$S163,AU$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AV$2),SUMIF(CLASS!$N163:$S163,AV$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AW$2),SUMIF(CLASS!$N163:$S163,AW$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AX$2),SUMIF(CLASS!$N163:$S163,AX$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AY$2),SUMIF(CLASS!$N163:$S163,AY$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,AZ$2),SUMIF(CLASS!$N163:$S163,AZ$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,BA$2),SUMIF(CLASS!$N163:$S163,BA$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,BB$2),SUMIF(CLASS!$N163:$S163,BB$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,BC$2),SUMIF(CLASS!$N163:$S163,BC$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,BD$2),SUMIF(CLASS!$N163:$S163,BD$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,BE$2),SUMIF(CLASS!$N163:$S163,BE$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,BF$2),SUMIF(CLASS!$N163:$S163,BF$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,BG$2),SUMIF(CLASS!$N163:$S163,BG$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,BH$2),SUMIF(CLASS!$N163:$S163,BH$3,CLASS!$E163:$J163))","v":0},{"$f":"IF(CLASS!$L163<>0,FUNCALLOC!$C163*INDEX(INDIRECT(ACCOUNTS!$U163),2,BI$2),SUMIF(CLASS!$N163:$S163,BI$3,CLASS!$E163:$J163))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A164","v":"~"},{"$f":"ACCOUNTS!B164","v":"~"},{"$f":"ACCOUNTS!C164","v":0},0,{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,E$2),SUMIF(CLASS!$N164:$S164,E$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,F$2),SUMIF(CLASS!$N164:$S164,F$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,G$2),SUMIF(CLASS!$N164:$S164,G$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,H$2),SUMIF(CLASS!$N164:$S164,H$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,I$2),SUMIF(CLASS!$N164:$S164,I$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,J$2),SUMIF(CLASS!$N164:$S164,J$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,K$2),SUMIF(CLASS!$N164:$S164,K$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,L$2),SUMIF(CLASS!$N164:$S164,L$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,M$2),SUMIF(CLASS!$N164:$S164,M$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,N$2),SUMIF(CLASS!$N164:$S164,N$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,O$2),SUMIF(CLASS!$N164:$S164,O$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,P$2),SUMIF(CLASS!$N164:$S164,P$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,Q$2),SUMIF(CLASS!$N164:$S164,Q$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,R$2),SUMIF(CLASS!$N164:$S164,R$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,S$2),SUMIF(CLASS!$N164:$S164,S$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,T$2),SUMIF(CLASS!$N164:$S164,T$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,U$2),SUMIF(CLASS!$N164:$S164,U$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,V$2),SUMIF(CLASS!$N164:$S164,V$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,W$2),SUMIF(CLASS!$N164:$S164,W$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,X$2),SUMIF(CLASS!$N164:$S164,X$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,Y$2),SUMIF(CLASS!$N164:$S164,Y$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,Z$2),SUMIF(CLASS!$N164:$S164,Z$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AA$2),SUMIF(CLASS!$N164:$S164,AA$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AB$2),SUMIF(CLASS!$N164:$S164,AB$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AC$2),SUMIF(CLASS!$N164:$S164,AC$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AD$2),SUMIF(CLASS!$N164:$S164,AD$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AE$2),SUMIF(CLASS!$N164:$S164,AE$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AF$2),SUMIF(CLASS!$N164:$S164,AF$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AG$2),SUMIF(CLASS!$N164:$S164,AG$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AH$2),SUMIF(CLASS!$N164:$S164,AH$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AI$2),SUMIF(CLASS!$N164:$S164,AI$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AJ$2),SUMIF(CLASS!$N164:$S164,AJ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AK$2),SUMIF(CLASS!$N164:$S164,AK$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AL$2),SUMIF(CLASS!$N164:$S164,AL$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AM$2),SUMIF(CLASS!$N164:$S164,AM$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AN$2),SUMIF(CLASS!$N164:$S164,AN$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AO$2),SUMIF(CLASS!$N164:$S164,AO$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AP$2),SUMIF(CLASS!$N164:$S164,AP$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AQ$2),SUMIF(CLASS!$N164:$S164,AQ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AR$2),SUMIF(CLASS!$N164:$S164,AR$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AS$2),SUMIF(CLASS!$N164:$S164,AS$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AT$2),SUMIF(CLASS!$N164:$S164,AT$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AU$2),SUMIF(CLASS!$N164:$S164,AU$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AV$2),SUMIF(CLASS!$N164:$S164,AV$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AW$2),SUMIF(CLASS!$N164:$S164,AW$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AX$2),SUMIF(CLASS!$N164:$S164,AX$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AY$2),SUMIF(CLASS!$N164:$S164,AY$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,AZ$2),SUMIF(CLASS!$N164:$S164,AZ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,BA$2),SUMIF(CLASS!$N164:$S164,BA$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,BB$2),SUMIF(CLASS!$N164:$S164,BB$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,BC$2),SUMIF(CLASS!$N164:$S164,BC$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,BD$2),SUMIF(CLASS!$N164:$S164,BD$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,BE$2),SUMIF(CLASS!$N164:$S164,BE$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,BF$2),SUMIF(CLASS!$N164:$S164,BF$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,BG$2),SUMIF(CLASS!$N164:$S164,BG$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,BH$2),SUMIF(CLASS!$N164:$S164,BH$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOC!$C164*INDEX(INDIRECT(ACCOUNTS!$U164),2,BI$2),SUMIF(CLASS!$N164:$S164,BI$3,CLASS!$E164:$J164))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B165","v":"Sub-total"},{"$f":"SUM(C157:C164)","v":0},0,{"$f":"SUM(E157:E164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS157:AS164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL157:BL164)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT157:BT164)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB157:CB164)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ157:CJ164)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR157:CR164)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ157:CZ164)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH157:DH164)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP157:DP164)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX157:DX164)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF157:EF164)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN157:EN164)","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,0]
[null,{"$f":"ACCOUNTS!B167","v":"Distribution Plant"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A168","v":373},{"$f":"ACCOUNTS!B168","v":"Easements"},{"$f":"ACCOUNTS!C168","v":0},0,{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,E$2),SUMIF(CLASS!$N168:$S168,E$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,F$2),SUMIF(CLASS!$N168:$S168,F$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,G$2),SUMIF(CLASS!$N168:$S168,G$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,H$2),SUMIF(CLASS!$N168:$S168,H$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,I$2),SUMIF(CLASS!$N168:$S168,I$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,J$2),SUMIF(CLASS!$N168:$S168,J$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,K$2),SUMIF(CLASS!$N168:$S168,K$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,L$2),SUMIF(CLASS!$N168:$S168,L$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,M$2),SUMIF(CLASS!$N168:$S168,M$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,N$2),SUMIF(CLASS!$N168:$S168,N$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,O$2),SUMIF(CLASS!$N168:$S168,O$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,P$2),SUMIF(CLASS!$N168:$S168,P$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,Q$2),SUMIF(CLASS!$N168:$S168,Q$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,R$2),SUMIF(CLASS!$N168:$S168,R$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,S$2),SUMIF(CLASS!$N168:$S168,S$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,T$2),SUMIF(CLASS!$N168:$S168,T$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,U$2),SUMIF(CLASS!$N168:$S168,U$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,V$2),SUMIF(CLASS!$N168:$S168,V$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,W$2),SUMIF(CLASS!$N168:$S168,W$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,X$2),SUMIF(CLASS!$N168:$S168,X$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,Y$2),SUMIF(CLASS!$N168:$S168,Y$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,Z$2),SUMIF(CLASS!$N168:$S168,Z$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AA$2),SUMIF(CLASS!$N168:$S168,AA$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AB$2),SUMIF(CLASS!$N168:$S168,AB$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AC$2),SUMIF(CLASS!$N168:$S168,AC$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AD$2),SUMIF(CLASS!$N168:$S168,AD$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AE$2),SUMIF(CLASS!$N168:$S168,AE$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AF$2),SUMIF(CLASS!$N168:$S168,AF$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AG$2),SUMIF(CLASS!$N168:$S168,AG$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AH$2),SUMIF(CLASS!$N168:$S168,AH$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AI$2),SUMIF(CLASS!$N168:$S168,AI$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AJ$2),SUMIF(CLASS!$N168:$S168,AJ$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AK$2),SUMIF(CLASS!$N168:$S168,AK$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AL$2),SUMIF(CLASS!$N168:$S168,AL$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AM$2),SUMIF(CLASS!$N168:$S168,AM$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AN$2),SUMIF(CLASS!$N168:$S168,AN$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AO$2),SUMIF(CLASS!$N168:$S168,AO$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AP$2),SUMIF(CLASS!$N168:$S168,AP$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AQ$2),SUMIF(CLASS!$N168:$S168,AQ$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AR$2),SUMIF(CLASS!$N168:$S168,AR$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AS$2),SUMIF(CLASS!$N168:$S168,AS$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AT$2),SUMIF(CLASS!$N168:$S168,AT$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AU$2),SUMIF(CLASS!$N168:$S168,AU$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AV$2),SUMIF(CLASS!$N168:$S168,AV$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AW$2),SUMIF(CLASS!$N168:$S168,AW$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AX$2),SUMIF(CLASS!$N168:$S168,AX$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AY$2),SUMIF(CLASS!$N168:$S168,AY$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,AZ$2),SUMIF(CLASS!$N168:$S168,AZ$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,BA$2),SUMIF(CLASS!$N168:$S168,BA$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,BB$2),SUMIF(CLASS!$N168:$S168,BB$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,BC$2),SUMIF(CLASS!$N168:$S168,BC$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,BD$2),SUMIF(CLASS!$N168:$S168,BD$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,BE$2),SUMIF(CLASS!$N168:$S168,BE$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,BF$2),SUMIF(CLASS!$N168:$S168,BF$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,BG$2),SUMIF(CLASS!$N168:$S168,BG$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,BH$2),SUMIF(CLASS!$N168:$S168,BH$3,CLASS!$E168:$J168))","v":0},{"$f":"IF(CLASS!$L168<>0,FUNCALLOC!$C168*INDEX(INDIRECT(ACCOUNTS!$U168),2,BI$2),SUMIF(CLASS!$N168:$S168,BI$3,CLASS!$E168:$J168))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E168:$BI168)","v":0},0,0,0,0,0,{"$f":"SUM(BL168:BQ168)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E168:$BI168)","v":0},0,0,0,0,0,{"$f":"SUM(BT168:BY168)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E168:$BI168)","v":0},0,0,0,0,0,{"$f":"SUM(CB168:CG168)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E168:$BI168)","v":0},0,0,0,0,0,{"$f":"SUM(CJ168:CO168)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E168:$BI168)","v":0},0,0,0,0,0,{"$f":"SUM(CR168:CW168)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E168:$BI168)","v":0},0,0,0,0,0,{"$f":"SUM(CZ168:DE168)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E168:$BI168)","v":0},0,0,0,0,0,{"$f":"SUM(DH168:DM168)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E168:$BI168)","v":0},0,0,0,0,0,{"$f":"SUM(DP168:DU168)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E168:$BI168)","v":0},0,0,0,0,0,{"$f":"SUM(DX168:EC168)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E168:$BI168)","v":0},0,0,0,0,0,{"$f":"SUM(EF168:EK168)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E168:$BI168)","v":0},0,0,0,0,0,{"$f":"SUM(EN168:ES168)","v":0},0]
[{"$f":"ACCOUNTS!A169","v":374},{"$f":"ACCOUNTS!B169","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C169","v":-2458000},0,{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,E$2),SUMIF(CLASS!$N169:$S169,E$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,F$2),SUMIF(CLASS!$N169:$S169,F$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,G$2),SUMIF(CLASS!$N169:$S169,G$3,CLASS!$E169:$J169))","v":-875461.9950223132},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,H$2),SUMIF(CLASS!$N169:$S169,H$3,CLASS!$E169:$J169))","v":-56018.171008277728},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,I$2),SUMIF(CLASS!$N169:$S169,I$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,J$2),SUMIF(CLASS!$N169:$S169,J$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,K$2),SUMIF(CLASS!$N169:$S169,K$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,L$2),SUMIF(CLASS!$N169:$S169,L$3,CLASS!$E169:$J169))","v":-416088.16969034093},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,M$2),SUMIF(CLASS!$N169:$S169,M$3,CLASS!$E169:$J169))","v":-26624.226267687067},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,N$2),SUMIF(CLASS!$N169:$S169,N$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,O$2),SUMIF(CLASS!$N169:$S169,O$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,P$2),SUMIF(CLASS!$N169:$S169,P$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,Q$2),SUMIF(CLASS!$N169:$S169,Q$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,R$2),SUMIF(CLASS!$N169:$S169,R$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,S$2),SUMIF(CLASS!$N169:$S169,S$3,CLASS!$E169:$J169))","v":-757522.88584682986},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,T$2),SUMIF(CLASS!$N169:$S169,T$3,CLASS!$E169:$J169))","v":-7235.2241162822202},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,U$2),SUMIF(CLASS!$N169:$S169,U$3,CLASS!$E169:$J169))","v":-151436.70247092424},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,V$2),SUMIF(CLASS!$N169:$S169,V$3,CLASS!$E169:$J169))","v":-118856.62755921828},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,W$2),SUMIF(CLASS!$N169:$S169,W$3,CLASS!$E169:$J169))","v":-28261.89526754586},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,X$2),SUMIF(CLASS!$N169:$S169,X$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,Y$2),SUMIF(CLASS!$N169:$S169,Y$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,Z$2),SUMIF(CLASS!$N169:$S169,Z$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AA$2),SUMIF(CLASS!$N169:$S169,AA$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AB$2),SUMIF(CLASS!$N169:$S169,AB$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AC$2),SUMIF(CLASS!$N169:$S169,AC$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AD$2),SUMIF(CLASS!$N169:$S169,AD$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AE$2),SUMIF(CLASS!$N169:$S169,AE$3,CLASS!$E169:$J169))","v":-20494.102750580907},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AF$2),SUMIF(CLASS!$N169:$S169,AF$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AG$2),SUMIF(CLASS!$N169:$S169,AG$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AH$2),SUMIF(CLASS!$N169:$S169,AH$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AI$2),SUMIF(CLASS!$N169:$S169,AI$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AJ$2),SUMIF(CLASS!$N169:$S169,AJ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AK$2),SUMIF(CLASS!$N169:$S169,AK$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AL$2),SUMIF(CLASS!$N169:$S169,AL$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AM$2),SUMIF(CLASS!$N169:$S169,AM$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AN$2),SUMIF(CLASS!$N169:$S169,AN$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AO$2),SUMIF(CLASS!$N169:$S169,AO$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AP$2),SUMIF(CLASS!$N169:$S169,AP$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AQ$2),SUMIF(CLASS!$N169:$S169,AQ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AR$2),SUMIF(CLASS!$N169:$S169,AR$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AS$2),SUMIF(CLASS!$N169:$S169,AS$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AT$2),SUMIF(CLASS!$N169:$S169,AT$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AU$2),SUMIF(CLASS!$N169:$S169,AU$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AV$2),SUMIF(CLASS!$N169:$S169,AV$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AW$2),SUMIF(CLASS!$N169:$S169,AW$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AX$2),SUMIF(CLASS!$N169:$S169,AX$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AY$2),SUMIF(CLASS!$N169:$S169,AY$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,AZ$2),SUMIF(CLASS!$N169:$S169,AZ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,BA$2),SUMIF(CLASS!$N169:$S169,BA$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,BB$2),SUMIF(CLASS!$N169:$S169,BB$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,BC$2),SUMIF(CLASS!$N169:$S169,BC$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,BD$2),SUMIF(CLASS!$N169:$S169,BD$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,BE$2),SUMIF(CLASS!$N169:$S169,BE$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,BF$2),SUMIF(CLASS!$N169:$S169,BF$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,BG$2),SUMIF(CLASS!$N169:$S169,BG$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,BH$2),SUMIF(CLASS!$N169:$S169,BH$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOC!$C169*INDEX(INDIRECT(ACCOUNTS!$U169),2,BI$2),SUMIF(CLASS!$N169:$S169,BI$3,CLASS!$E169:$J169))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,-20494.102750580907,0,0,-20494.102750580907,null,0,0,0,0,0,0,0,null,-931480.16603059089,-442712.39595802798,-1063313.3352608006,0,0,0,-2437505.8972494192,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A170","v":375},{"$f":"ACCOUNTS!B170","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C170","v":-13216353.23575405},0,{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,E$2),SUMIF(CLASS!$N170:$S170,E$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,F$2),SUMIF(CLASS!$N170:$S170,F$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,G$2),SUMIF(CLASS!$N170:$S170,G$3,CLASS!$E170:$J170))","v":-4707247.7504852908},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,H$2),SUMIF(CLASS!$N170:$S170,H$3,CLASS!$E170:$J170))","v":-301202.57756968064},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,I$2),SUMIF(CLASS!$N170:$S170,I$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,J$2),SUMIF(CLASS!$N170:$S170,J$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,K$2),SUMIF(CLASS!$N170:$S170,K$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,L$2),SUMIF(CLASS!$N170:$S170,L$3,CLASS!$E170:$J170))","v":-2237253.1439568419},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,M$2),SUMIF(CLASS!$N170:$S170,M$3,CLASS!$E170:$J170))","v":-143155.07688461919},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,N$2),SUMIF(CLASS!$N170:$S170,N$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,O$2),SUMIF(CLASS!$N170:$S170,O$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,P$2),SUMIF(CLASS!$N170:$S170,P$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,Q$2),SUMIF(CLASS!$N170:$S170,Q$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,R$2),SUMIF(CLASS!$N170:$S170,R$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,S$2),SUMIF(CLASS!$N170:$S170,S$3,CLASS!$E170:$J170))","v":-4073104.1674204622},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,T$2),SUMIF(CLASS!$N170:$S170,T$3,CLASS!$E170:$J170))","v":-38902.87943882517},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,U$2),SUMIF(CLASS!$N170:$S170,U$3,CLASS!$E170:$J170))","v":-814255.87986717781},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,V$2),SUMIF(CLASS!$N170:$S170,V$3,CLASS!$E170:$J170))","v":-639076.96266602457},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,W$2),SUMIF(CLASS!$N170:$S170,W$3,CLASS!$E170:$J170))","v":-151960.61471430911},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,X$2),SUMIF(CLASS!$N170:$S170,X$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,Y$2),SUMIF(CLASS!$N170:$S170,Y$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,Z$2),SUMIF(CLASS!$N170:$S170,Z$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AA$2),SUMIF(CLASS!$N170:$S170,AA$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AB$2),SUMIF(CLASS!$N170:$S170,AB$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AC$2),SUMIF(CLASS!$N170:$S170,AC$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AD$2),SUMIF(CLASS!$N170:$S170,AD$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AE$2),SUMIF(CLASS!$N170:$S170,AE$3,CLASS!$E170:$J170))","v":-110194.18275082017},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AF$2),SUMIF(CLASS!$N170:$S170,AF$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AG$2),SUMIF(CLASS!$N170:$S170,AG$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AH$2),SUMIF(CLASS!$N170:$S170,AH$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AI$2),SUMIF(CLASS!$N170:$S170,AI$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AJ$2),SUMIF(CLASS!$N170:$S170,AJ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AK$2),SUMIF(CLASS!$N170:$S170,AK$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AL$2),SUMIF(CLASS!$N170:$S170,AL$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AM$2),SUMIF(CLASS!$N170:$S170,AM$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AN$2),SUMIF(CLASS!$N170:$S170,AN$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AO$2),SUMIF(CLASS!$N170:$S170,AO$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AP$2),SUMIF(CLASS!$N170:$S170,AP$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AQ$2),SUMIF(CLASS!$N170:$S170,AQ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AR$2),SUMIF(CLASS!$N170:$S170,AR$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AS$2),SUMIF(CLASS!$N170:$S170,AS$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AT$2),SUMIF(CLASS!$N170:$S170,AT$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AU$2),SUMIF(CLASS!$N170:$S170,AU$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AV$2),SUMIF(CLASS!$N170:$S170,AV$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AW$2),SUMIF(CLASS!$N170:$S170,AW$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AX$2),SUMIF(CLASS!$N170:$S170,AX$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AY$2),SUMIF(CLASS!$N170:$S170,AY$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,AZ$2),SUMIF(CLASS!$N170:$S170,AZ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,BA$2),SUMIF(CLASS!$N170:$S170,BA$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,BB$2),SUMIF(CLASS!$N170:$S170,BB$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,BC$2),SUMIF(CLASS!$N170:$S170,BC$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,BD$2),SUMIF(CLASS!$N170:$S170,BD$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,BE$2),SUMIF(CLASS!$N170:$S170,BE$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,BF$2),SUMIF(CLASS!$N170:$S170,BF$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,BG$2),SUMIF(CLASS!$N170:$S170,BG$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,BH$2),SUMIF(CLASS!$N170:$S170,BH$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOC!$C170*INDEX(INDIRECT(ACCOUNTS!$U170),2,BI$2),SUMIF(CLASS!$N170:$S170,BI$3,CLASS!$E170:$J170))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,-110194.18275082017,0,0,-110194.18275082017,null,0,0,0,0,0,0,0,null,-5008450.3280549711,-2380408.2208414609,-5717300.5041067991,0,0,0,-13106159.053003231,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A171","v":376},{"$f":"ACCOUNTS!B171","v":"Mains"},{"$f":"ACCOUNTS!C171","v":-233451005.58665612},0,{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,E$2),SUMIF(CLASS!$N171:$S171,E$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,F$2),SUMIF(CLASS!$N171:$S171,F$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,G$2),SUMIF(CLASS!$N171:$S171,G$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,H$2),SUMIF(CLASS!$N171:$S171,H$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,I$2),SUMIF(CLASS!$N171:$S171,I$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,J$2),SUMIF(CLASS!$N171:$S171,J$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,K$2),SUMIF(CLASS!$N171:$S171,K$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,L$2),SUMIF(CLASS!$N171:$S171,L$3,CLASS!$E171:$J171))","v":-233451005.58665612},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,M$2),SUMIF(CLASS!$N171:$S171,M$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,N$2),SUMIF(CLASS!$N171:$S171,N$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,O$2),SUMIF(CLASS!$N171:$S171,O$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,P$2),SUMIF(CLASS!$N171:$S171,P$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,Q$2),SUMIF(CLASS!$N171:$S171,Q$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,R$2),SUMIF(CLASS!$N171:$S171,R$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,S$2),SUMIF(CLASS!$N171:$S171,S$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,T$2),SUMIF(CLASS!$N171:$S171,T$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,U$2),SUMIF(CLASS!$N171:$S171,U$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,V$2),SUMIF(CLASS!$N171:$S171,V$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,W$2),SUMIF(CLASS!$N171:$S171,W$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,X$2),SUMIF(CLASS!$N171:$S171,X$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,Y$2),SUMIF(CLASS!$N171:$S171,Y$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,Z$2),SUMIF(CLASS!$N171:$S171,Z$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AA$2),SUMIF(CLASS!$N171:$S171,AA$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AB$2),SUMIF(CLASS!$N171:$S171,AB$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AC$2),SUMIF(CLASS!$N171:$S171,AC$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AD$2),SUMIF(CLASS!$N171:$S171,AD$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AE$2),SUMIF(CLASS!$N171:$S171,AE$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AF$2),SUMIF(CLASS!$N171:$S171,AF$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AG$2),SUMIF(CLASS!$N171:$S171,AG$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AH$2),SUMIF(CLASS!$N171:$S171,AH$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AI$2),SUMIF(CLASS!$N171:$S171,AI$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AJ$2),SUMIF(CLASS!$N171:$S171,AJ$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AK$2),SUMIF(CLASS!$N171:$S171,AK$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AL$2),SUMIF(CLASS!$N171:$S171,AL$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AM$2),SUMIF(CLASS!$N171:$S171,AM$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AN$2),SUMIF(CLASS!$N171:$S171,AN$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AO$2),SUMIF(CLASS!$N171:$S171,AO$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AP$2),SUMIF(CLASS!$N171:$S171,AP$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AQ$2),SUMIF(CLASS!$N171:$S171,AQ$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AR$2),SUMIF(CLASS!$N171:$S171,AR$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AS$2),SUMIF(CLASS!$N171:$S171,AS$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AT$2),SUMIF(CLASS!$N171:$S171,AT$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AU$2),SUMIF(CLASS!$N171:$S171,AU$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AV$2),SUMIF(CLASS!$N171:$S171,AV$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AW$2),SUMIF(CLASS!$N171:$S171,AW$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AX$2),SUMIF(CLASS!$N171:$S171,AX$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AY$2),SUMIF(CLASS!$N171:$S171,AY$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,AZ$2),SUMIF(CLASS!$N171:$S171,AZ$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,BA$2),SUMIF(CLASS!$N171:$S171,BA$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,BB$2),SUMIF(CLASS!$N171:$S171,BB$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,BC$2),SUMIF(CLASS!$N171:$S171,BC$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,BD$2),SUMIF(CLASS!$N171:$S171,BD$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,BE$2),SUMIF(CLASS!$N171:$S171,BE$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,BF$2),SUMIF(CLASS!$N171:$S171,BF$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,BG$2),SUMIF(CLASS!$N171:$S171,BG$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,BH$2),SUMIF(CLASS!$N171:$S171,BH$3,CLASS!$E171:$J171))","v":0},{"$f":"IF(CLASS!$L171<>0,FUNCALLOC!$C171*INDEX(INDIRECT(ACCOUNTS!$U171),2,BI$2),SUMIF(CLASS!$N171:$S171,BI$3,CLASS!$E171:$J171))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,-233451005.58665612,0,0,0,0,-233451005.58665612,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A172","v":376},{"$f":"ACCOUNTS!B172","v":"Mains - Peak"},{"$f":"ACCOUNTS!C172","v":-491187921.16334385},0,{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,E$2),SUMIF(CLASS!$N172:$S172,E$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,F$2),SUMIF(CLASS!$N172:$S172,F$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,G$2),SUMIF(CLASS!$N172:$S172,G$3,CLASS!$E172:$J172))","v":-491187921.16334385},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,H$2),SUMIF(CLASS!$N172:$S172,H$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,I$2),SUMIF(CLASS!$N172:$S172,I$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,J$2),SUMIF(CLASS!$N172:$S172,J$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,K$2),SUMIF(CLASS!$N172:$S172,K$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,L$2),SUMIF(CLASS!$N172:$S172,L$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,M$2),SUMIF(CLASS!$N172:$S172,M$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,N$2),SUMIF(CLASS!$N172:$S172,N$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,O$2),SUMIF(CLASS!$N172:$S172,O$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,P$2),SUMIF(CLASS!$N172:$S172,P$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,Q$2),SUMIF(CLASS!$N172:$S172,Q$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,R$2),SUMIF(CLASS!$N172:$S172,R$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,S$2),SUMIF(CLASS!$N172:$S172,S$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,T$2),SUMIF(CLASS!$N172:$S172,T$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,U$2),SUMIF(CLASS!$N172:$S172,U$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,V$2),SUMIF(CLASS!$N172:$S172,V$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,W$2),SUMIF(CLASS!$N172:$S172,W$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,X$2),SUMIF(CLASS!$N172:$S172,X$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,Y$2),SUMIF(CLASS!$N172:$S172,Y$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,Z$2),SUMIF(CLASS!$N172:$S172,Z$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AA$2),SUMIF(CLASS!$N172:$S172,AA$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AB$2),SUMIF(CLASS!$N172:$S172,AB$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AC$2),SUMIF(CLASS!$N172:$S172,AC$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AD$2),SUMIF(CLASS!$N172:$S172,AD$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AE$2),SUMIF(CLASS!$N172:$S172,AE$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AF$2),SUMIF(CLASS!$N172:$S172,AF$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AG$2),SUMIF(CLASS!$N172:$S172,AG$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AH$2),SUMIF(CLASS!$N172:$S172,AH$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AI$2),SUMIF(CLASS!$N172:$S172,AI$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AJ$2),SUMIF(CLASS!$N172:$S172,AJ$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AK$2),SUMIF(CLASS!$N172:$S172,AK$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AL$2),SUMIF(CLASS!$N172:$S172,AL$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AM$2),SUMIF(CLASS!$N172:$S172,AM$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AN$2),SUMIF(CLASS!$N172:$S172,AN$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AO$2),SUMIF(CLASS!$N172:$S172,AO$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AP$2),SUMIF(CLASS!$N172:$S172,AP$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AQ$2),SUMIF(CLASS!$N172:$S172,AQ$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AR$2),SUMIF(CLASS!$N172:$S172,AR$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AS$2),SUMIF(CLASS!$N172:$S172,AS$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AT$2),SUMIF(CLASS!$N172:$S172,AT$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AU$2),SUMIF(CLASS!$N172:$S172,AU$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AV$2),SUMIF(CLASS!$N172:$S172,AV$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AW$2),SUMIF(CLASS!$N172:$S172,AW$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AX$2),SUMIF(CLASS!$N172:$S172,AX$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AY$2),SUMIF(CLASS!$N172:$S172,AY$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,AZ$2),SUMIF(CLASS!$N172:$S172,AZ$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,BA$2),SUMIF(CLASS!$N172:$S172,BA$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,BB$2),SUMIF(CLASS!$N172:$S172,BB$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,BC$2),SUMIF(CLASS!$N172:$S172,BC$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,BD$2),SUMIF(CLASS!$N172:$S172,BD$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,BE$2),SUMIF(CLASS!$N172:$S172,BE$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,BF$2),SUMIF(CLASS!$N172:$S172,BF$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,BG$2),SUMIF(CLASS!$N172:$S172,BG$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,BH$2),SUMIF(CLASS!$N172:$S172,BH$3,CLASS!$E172:$J172))","v":0},{"$f":"IF(CLASS!$L172<>0,FUNCALLOC!$C172*INDEX(INDIRECT(ACCOUNTS!$U172),2,BI$2),SUMIF(CLASS!$N172:$S172,BI$3,CLASS!$E172:$J172))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL172:BQ172)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT172:BY172)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB172:CG172)","v":0},null,-491187921.16334385,0,0,0,0,0,{"$f":"SUM(CJ172:CO172)","v":-491187921.16334385},null,0,0,0,0,0,0,{"$f":"SUM(CR172:CW172)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ172:DE172)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH172:DM172)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP172:DU172)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX172:EC172)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF172:EK172)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A173","v":376},{"$f":"ACCOUNTS!B173","v":"Mains - LNG Related"},{"$f":"ACCOUNTS!C173","v":-1097298.6100000001},0,{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,E$2),SUMIF(CLASS!$N173:$S173,E$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,F$2),SUMIF(CLASS!$N173:$S173,F$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,G$2),SUMIF(CLASS!$N173:$S173,G$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,H$2),SUMIF(CLASS!$N173:$S173,H$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,I$2),SUMIF(CLASS!$N173:$S173,I$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,J$2),SUMIF(CLASS!$N173:$S173,J$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,K$2),SUMIF(CLASS!$N173:$S173,K$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,L$2),SUMIF(CLASS!$N173:$S173,L$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,M$2),SUMIF(CLASS!$N173:$S173,M$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,N$2),SUMIF(CLASS!$N173:$S173,N$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,O$2),SUMIF(CLASS!$N173:$S173,O$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,P$2),SUMIF(CLASS!$N173:$S173,P$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,Q$2),SUMIF(CLASS!$N173:$S173,Q$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,R$2),SUMIF(CLASS!$N173:$S173,R$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,S$2),SUMIF(CLASS!$N173:$S173,S$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,T$2),SUMIF(CLASS!$N173:$S173,T$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,U$2),SUMIF(CLASS!$N173:$S173,U$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,V$2),SUMIF(CLASS!$N173:$S173,V$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,W$2),SUMIF(CLASS!$N173:$S173,W$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,X$2),SUMIF(CLASS!$N173:$S173,X$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,Y$2),SUMIF(CLASS!$N173:$S173,Y$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,Z$2),SUMIF(CLASS!$N173:$S173,Z$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AA$2),SUMIF(CLASS!$N173:$S173,AA$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AB$2),SUMIF(CLASS!$N173:$S173,AB$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AC$2),SUMIF(CLASS!$N173:$S173,AC$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AD$2),SUMIF(CLASS!$N173:$S173,AD$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AE$2),SUMIF(CLASS!$N173:$S173,AE$3,CLASS!$E173:$J173))","v":-1097298.6100000001},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AF$2),SUMIF(CLASS!$N173:$S173,AF$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AG$2),SUMIF(CLASS!$N173:$S173,AG$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AH$2),SUMIF(CLASS!$N173:$S173,AH$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AI$2),SUMIF(CLASS!$N173:$S173,AI$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AJ$2),SUMIF(CLASS!$N173:$S173,AJ$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AK$2),SUMIF(CLASS!$N173:$S173,AK$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AL$2),SUMIF(CLASS!$N173:$S173,AL$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AM$2),SUMIF(CLASS!$N173:$S173,AM$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AN$2),SUMIF(CLASS!$N173:$S173,AN$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AO$2),SUMIF(CLASS!$N173:$S173,AO$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AP$2),SUMIF(CLASS!$N173:$S173,AP$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AQ$2),SUMIF(CLASS!$N173:$S173,AQ$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AR$2),SUMIF(CLASS!$N173:$S173,AR$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AS$2),SUMIF(CLASS!$N173:$S173,AS$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AT$2),SUMIF(CLASS!$N173:$S173,AT$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AU$2),SUMIF(CLASS!$N173:$S173,AU$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AV$2),SUMIF(CLASS!$N173:$S173,AV$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AW$2),SUMIF(CLASS!$N173:$S173,AW$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AX$2),SUMIF(CLASS!$N173:$S173,AX$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AY$2),SUMIF(CLASS!$N173:$S173,AY$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,AZ$2),SUMIF(CLASS!$N173:$S173,AZ$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,BA$2),SUMIF(CLASS!$N173:$S173,BA$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,BB$2),SUMIF(CLASS!$N173:$S173,BB$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,BC$2),SUMIF(CLASS!$N173:$S173,BC$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,BD$2),SUMIF(CLASS!$N173:$S173,BD$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,BE$2),SUMIF(CLASS!$N173:$S173,BE$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,BF$2),SUMIF(CLASS!$N173:$S173,BF$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,BG$2),SUMIF(CLASS!$N173:$S173,BG$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,BH$2),SUMIF(CLASS!$N173:$S173,BH$3,CLASS!$E173:$J173))","v":0},{"$f":"IF(CLASS!$L173<>0,FUNCALLOC!$C173*INDEX(INDIRECT(ACCOUNTS!$U173),2,BI$2),SUMIF(CLASS!$N173:$S173,BI$3,CLASS!$E173:$J173))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL173:BQ173)","v":0},null,0,0,0,-1097298.6100000001,0,0,{"$f":"SUM(BT173:BY173)","v":-1097298.6100000001},null,0,0,0,0,0,0,{"$f":"SUM(CB173:CG173)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ173:CO173)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR173:CW173)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ173:DE173)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH173:DM173)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP173:DU173)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX173:EC173)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF173:EK173)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A174","v":378},{"$f":"ACCOUNTS!B174","v":"Meas. & Reg. Station Equip.- Gen."},{"$f":"ACCOUNTS!C174","v":-13395716.739912014},0,{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,E$2),SUMIF(CLASS!$N174:$S174,E$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,F$2),SUMIF(CLASS!$N174:$S174,F$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,G$2),SUMIF(CLASS!$N174:$S174,G$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,H$2),SUMIF(CLASS!$N174:$S174,H$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,I$2),SUMIF(CLASS!$N174:$S174,I$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,J$2),SUMIF(CLASS!$N174:$S174,J$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,K$2),SUMIF(CLASS!$N174:$S174,K$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,L$2),SUMIF(CLASS!$N174:$S174,L$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,M$2),SUMIF(CLASS!$N174:$S174,M$3,CLASS!$E174:$J174))","v":-13395716.739912014},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,N$2),SUMIF(CLASS!$N174:$S174,N$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,O$2),SUMIF(CLASS!$N174:$S174,O$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,P$2),SUMIF(CLASS!$N174:$S174,P$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,Q$2),SUMIF(CLASS!$N174:$S174,Q$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,R$2),SUMIF(CLASS!$N174:$S174,R$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,S$2),SUMIF(CLASS!$N174:$S174,S$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,T$2),SUMIF(CLASS!$N174:$S174,T$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,U$2),SUMIF(CLASS!$N174:$S174,U$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,V$2),SUMIF(CLASS!$N174:$S174,V$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,W$2),SUMIF(CLASS!$N174:$S174,W$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,X$2),SUMIF(CLASS!$N174:$S174,X$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,Y$2),SUMIF(CLASS!$N174:$S174,Y$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,Z$2),SUMIF(CLASS!$N174:$S174,Z$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AA$2),SUMIF(CLASS!$N174:$S174,AA$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AB$2),SUMIF(CLASS!$N174:$S174,AB$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AC$2),SUMIF(CLASS!$N174:$S174,AC$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AD$2),SUMIF(CLASS!$N174:$S174,AD$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AE$2),SUMIF(CLASS!$N174:$S174,AE$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AF$2),SUMIF(CLASS!$N174:$S174,AF$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AG$2),SUMIF(CLASS!$N174:$S174,AG$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AH$2),SUMIF(CLASS!$N174:$S174,AH$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AI$2),SUMIF(CLASS!$N174:$S174,AI$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AJ$2),SUMIF(CLASS!$N174:$S174,AJ$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AK$2),SUMIF(CLASS!$N174:$S174,AK$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AL$2),SUMIF(CLASS!$N174:$S174,AL$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AM$2),SUMIF(CLASS!$N174:$S174,AM$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AN$2),SUMIF(CLASS!$N174:$S174,AN$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AO$2),SUMIF(CLASS!$N174:$S174,AO$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AP$2),SUMIF(CLASS!$N174:$S174,AP$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AQ$2),SUMIF(CLASS!$N174:$S174,AQ$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AR$2),SUMIF(CLASS!$N174:$S174,AR$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AS$2),SUMIF(CLASS!$N174:$S174,AS$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AT$2),SUMIF(CLASS!$N174:$S174,AT$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AU$2),SUMIF(CLASS!$N174:$S174,AU$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AV$2),SUMIF(CLASS!$N174:$S174,AV$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AW$2),SUMIF(CLASS!$N174:$S174,AW$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AX$2),SUMIF(CLASS!$N174:$S174,AX$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AY$2),SUMIF(CLASS!$N174:$S174,AY$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,AZ$2),SUMIF(CLASS!$N174:$S174,AZ$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,BA$2),SUMIF(CLASS!$N174:$S174,BA$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,BB$2),SUMIF(CLASS!$N174:$S174,BB$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,BC$2),SUMIF(CLASS!$N174:$S174,BC$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,BD$2),SUMIF(CLASS!$N174:$S174,BD$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,BE$2),SUMIF(CLASS!$N174:$S174,BE$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,BF$2),SUMIF(CLASS!$N174:$S174,BF$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,BG$2),SUMIF(CLASS!$N174:$S174,BG$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,BH$2),SUMIF(CLASS!$N174:$S174,BH$3,CLASS!$E174:$J174))","v":0},{"$f":"IF(CLASS!$L174<>0,FUNCALLOC!$C174*INDEX(INDIRECT(ACCOUNTS!$U174),2,BI$2),SUMIF(CLASS!$N174:$S174,BI$3,CLASS!$E174:$J174))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,-13395716.739912014,0,0,0,0,-13395716.739912014,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A175","v":378},{"$f":"ACCOUNTS!B175","v":"Meas. & Reg. Station Equip.- Peak"},{"$f":"ACCOUNTS!C175","v":-28184990.000087988},0,{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,E$2),SUMIF(CLASS!$N175:$S175,E$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,F$2),SUMIF(CLASS!$N175:$S175,F$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,G$2),SUMIF(CLASS!$N175:$S175,G$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,H$2),SUMIF(CLASS!$N175:$S175,H$3,CLASS!$E175:$J175))","v":-28184990.000087988},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,I$2),SUMIF(CLASS!$N175:$S175,I$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,J$2),SUMIF(CLASS!$N175:$S175,J$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,K$2),SUMIF(CLASS!$N175:$S175,K$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,L$2),SUMIF(CLASS!$N175:$S175,L$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,M$2),SUMIF(CLASS!$N175:$S175,M$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,N$2),SUMIF(CLASS!$N175:$S175,N$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,O$2),SUMIF(CLASS!$N175:$S175,O$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,P$2),SUMIF(CLASS!$N175:$S175,P$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,Q$2),SUMIF(CLASS!$N175:$S175,Q$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,R$2),SUMIF(CLASS!$N175:$S175,R$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,S$2),SUMIF(CLASS!$N175:$S175,S$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,T$2),SUMIF(CLASS!$N175:$S175,T$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,U$2),SUMIF(CLASS!$N175:$S175,U$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,V$2),SUMIF(CLASS!$N175:$S175,V$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,W$2),SUMIF(CLASS!$N175:$S175,W$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,X$2),SUMIF(CLASS!$N175:$S175,X$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,Y$2),SUMIF(CLASS!$N175:$S175,Y$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,Z$2),SUMIF(CLASS!$N175:$S175,Z$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AA$2),SUMIF(CLASS!$N175:$S175,AA$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AB$2),SUMIF(CLASS!$N175:$S175,AB$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AC$2),SUMIF(CLASS!$N175:$S175,AC$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AD$2),SUMIF(CLASS!$N175:$S175,AD$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AE$2),SUMIF(CLASS!$N175:$S175,AE$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AF$2),SUMIF(CLASS!$N175:$S175,AF$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AG$2),SUMIF(CLASS!$N175:$S175,AG$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AH$2),SUMIF(CLASS!$N175:$S175,AH$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AI$2),SUMIF(CLASS!$N175:$S175,AI$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AJ$2),SUMIF(CLASS!$N175:$S175,AJ$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AK$2),SUMIF(CLASS!$N175:$S175,AK$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AL$2),SUMIF(CLASS!$N175:$S175,AL$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AM$2),SUMIF(CLASS!$N175:$S175,AM$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AN$2),SUMIF(CLASS!$N175:$S175,AN$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AO$2),SUMIF(CLASS!$N175:$S175,AO$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AP$2),SUMIF(CLASS!$N175:$S175,AP$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AQ$2),SUMIF(CLASS!$N175:$S175,AQ$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AR$2),SUMIF(CLASS!$N175:$S175,AR$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AS$2),SUMIF(CLASS!$N175:$S175,AS$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AT$2),SUMIF(CLASS!$N175:$S175,AT$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AU$2),SUMIF(CLASS!$N175:$S175,AU$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AV$2),SUMIF(CLASS!$N175:$S175,AV$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AW$2),SUMIF(CLASS!$N175:$S175,AW$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AX$2),SUMIF(CLASS!$N175:$S175,AX$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AY$2),SUMIF(CLASS!$N175:$S175,AY$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,AZ$2),SUMIF(CLASS!$N175:$S175,AZ$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,BA$2),SUMIF(CLASS!$N175:$S175,BA$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,BB$2),SUMIF(CLASS!$N175:$S175,BB$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,BC$2),SUMIF(CLASS!$N175:$S175,BC$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,BD$2),SUMIF(CLASS!$N175:$S175,BD$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,BE$2),SUMIF(CLASS!$N175:$S175,BE$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,BF$2),SUMIF(CLASS!$N175:$S175,BF$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,BG$2),SUMIF(CLASS!$N175:$S175,BG$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,BH$2),SUMIF(CLASS!$N175:$S175,BH$3,CLASS!$E175:$J175))","v":0},{"$f":"IF(CLASS!$L175<>0,FUNCALLOC!$C175*INDEX(INDIRECT(ACCOUNTS!$U175),2,BI$2),SUMIF(CLASS!$N175:$S175,BI$3,CLASS!$E175:$J175))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL175:BQ175)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT175:BY175)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB175:CG175)","v":0},null,-28184990.000087988,0,0,0,0,0,{"$f":"SUM(CJ175:CO175)","v":-28184990.000087988},null,0,0,0,0,0,0,{"$f":"SUM(CR175:CW175)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ175:DE175)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH175:DM175)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP175:DU175)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX175:EC175)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF175:EK175)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A176","v":380},{"$f":"ACCOUNTS!B176","v":"Services"},{"$f":"ACCOUNTS!C176","v":-569171319.08906019},0,{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,E$2),SUMIF(CLASS!$N176:$S176,E$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,F$2),SUMIF(CLASS!$N176:$S176,F$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,G$2),SUMIF(CLASS!$N176:$S176,G$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,H$2),SUMIF(CLASS!$N176:$S176,H$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,I$2),SUMIF(CLASS!$N176:$S176,I$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,J$2),SUMIF(CLASS!$N176:$S176,J$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,K$2),SUMIF(CLASS!$N176:$S176,K$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,L$2),SUMIF(CLASS!$N176:$S176,L$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,M$2),SUMIF(CLASS!$N176:$S176,M$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,N$2),SUMIF(CLASS!$N176:$S176,N$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,O$2),SUMIF(CLASS!$N176:$S176,O$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,P$2),SUMIF(CLASS!$N176:$S176,P$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,Q$2),SUMIF(CLASS!$N176:$S176,Q$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,R$2),SUMIF(CLASS!$N176:$S176,R$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,S$2),SUMIF(CLASS!$N176:$S176,S$3,CLASS!$E176:$J176))","v":-569171319.08906019},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,T$2),SUMIF(CLASS!$N176:$S176,T$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,U$2),SUMIF(CLASS!$N176:$S176,U$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,V$2),SUMIF(CLASS!$N176:$S176,V$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,W$2),SUMIF(CLASS!$N176:$S176,W$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,X$2),SUMIF(CLASS!$N176:$S176,X$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,Y$2),SUMIF(CLASS!$N176:$S176,Y$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,Z$2),SUMIF(CLASS!$N176:$S176,Z$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AA$2),SUMIF(CLASS!$N176:$S176,AA$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AB$2),SUMIF(CLASS!$N176:$S176,AB$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AC$2),SUMIF(CLASS!$N176:$S176,AC$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AD$2),SUMIF(CLASS!$N176:$S176,AD$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AE$2),SUMIF(CLASS!$N176:$S176,AE$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AF$2),SUMIF(CLASS!$N176:$S176,AF$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AG$2),SUMIF(CLASS!$N176:$S176,AG$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AH$2),SUMIF(CLASS!$N176:$S176,AH$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AI$2),SUMIF(CLASS!$N176:$S176,AI$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AJ$2),SUMIF(CLASS!$N176:$S176,AJ$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AK$2),SUMIF(CLASS!$N176:$S176,AK$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AL$2),SUMIF(CLASS!$N176:$S176,AL$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AM$2),SUMIF(CLASS!$N176:$S176,AM$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AN$2),SUMIF(CLASS!$N176:$S176,AN$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AO$2),SUMIF(CLASS!$N176:$S176,AO$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AP$2),SUMIF(CLASS!$N176:$S176,AP$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AQ$2),SUMIF(CLASS!$N176:$S176,AQ$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AR$2),SUMIF(CLASS!$N176:$S176,AR$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AS$2),SUMIF(CLASS!$N176:$S176,AS$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AT$2),SUMIF(CLASS!$N176:$S176,AT$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AU$2),SUMIF(CLASS!$N176:$S176,AU$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AV$2),SUMIF(CLASS!$N176:$S176,AV$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AW$2),SUMIF(CLASS!$N176:$S176,AW$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AX$2),SUMIF(CLASS!$N176:$S176,AX$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AY$2),SUMIF(CLASS!$N176:$S176,AY$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,AZ$2),SUMIF(CLASS!$N176:$S176,AZ$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,BA$2),SUMIF(CLASS!$N176:$S176,BA$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,BB$2),SUMIF(CLASS!$N176:$S176,BB$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,BC$2),SUMIF(CLASS!$N176:$S176,BC$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,BD$2),SUMIF(CLASS!$N176:$S176,BD$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,BE$2),SUMIF(CLASS!$N176:$S176,BE$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,BF$2),SUMIF(CLASS!$N176:$S176,BF$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,BG$2),SUMIF(CLASS!$N176:$S176,BG$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,BH$2),SUMIF(CLASS!$N176:$S176,BH$3,CLASS!$E176:$J176))","v":0},{"$f":"IF(CLASS!$L176<>0,FUNCALLOC!$C176*INDEX(INDIRECT(ACCOUNTS!$U176),2,BI$2),SUMIF(CLASS!$N176:$S176,BI$3,CLASS!$E176:$J176))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-569171319.08906019,0,0,0,-569171319.08906019,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A177","v":380},{"$f":"ACCOUNTS!B177","v":"Services - DIR"},{"$f":"ACCOUNTS!C177","v":-5436247.7109397883},0,{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,E$2),SUMIF(CLASS!$N177:$S177,E$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,F$2),SUMIF(CLASS!$N177:$S177,F$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,G$2),SUMIF(CLASS!$N177:$S177,G$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,H$2),SUMIF(CLASS!$N177:$S177,H$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,I$2),SUMIF(CLASS!$N177:$S177,I$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,J$2),SUMIF(CLASS!$N177:$S177,J$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,K$2),SUMIF(CLASS!$N177:$S177,K$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,L$2),SUMIF(CLASS!$N177:$S177,L$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,M$2),SUMIF(CLASS!$N177:$S177,M$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,N$2),SUMIF(CLASS!$N177:$S177,N$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,O$2),SUMIF(CLASS!$N177:$S177,O$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,P$2),SUMIF(CLASS!$N177:$S177,P$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,Q$2),SUMIF(CLASS!$N177:$S177,Q$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,R$2),SUMIF(CLASS!$N177:$S177,R$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,S$2),SUMIF(CLASS!$N177:$S177,S$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,T$2),SUMIF(CLASS!$N177:$S177,T$3,CLASS!$E177:$J177))","v":-5436247.7109397883},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,U$2),SUMIF(CLASS!$N177:$S177,U$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,V$2),SUMIF(CLASS!$N177:$S177,V$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,W$2),SUMIF(CLASS!$N177:$S177,W$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,X$2),SUMIF(CLASS!$N177:$S177,X$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,Y$2),SUMIF(CLASS!$N177:$S177,Y$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,Z$2),SUMIF(CLASS!$N177:$S177,Z$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AA$2),SUMIF(CLASS!$N177:$S177,AA$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AB$2),SUMIF(CLASS!$N177:$S177,AB$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AC$2),SUMIF(CLASS!$N177:$S177,AC$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AD$2),SUMIF(CLASS!$N177:$S177,AD$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AE$2),SUMIF(CLASS!$N177:$S177,AE$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AF$2),SUMIF(CLASS!$N177:$S177,AF$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AG$2),SUMIF(CLASS!$N177:$S177,AG$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AH$2),SUMIF(CLASS!$N177:$S177,AH$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AI$2),SUMIF(CLASS!$N177:$S177,AI$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AJ$2),SUMIF(CLASS!$N177:$S177,AJ$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AK$2),SUMIF(CLASS!$N177:$S177,AK$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AL$2),SUMIF(CLASS!$N177:$S177,AL$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AM$2),SUMIF(CLASS!$N177:$S177,AM$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AN$2),SUMIF(CLASS!$N177:$S177,AN$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AO$2),SUMIF(CLASS!$N177:$S177,AO$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AP$2),SUMIF(CLASS!$N177:$S177,AP$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AQ$2),SUMIF(CLASS!$N177:$S177,AQ$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AR$2),SUMIF(CLASS!$N177:$S177,AR$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AS$2),SUMIF(CLASS!$N177:$S177,AS$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AT$2),SUMIF(CLASS!$N177:$S177,AT$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AU$2),SUMIF(CLASS!$N177:$S177,AU$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AV$2),SUMIF(CLASS!$N177:$S177,AV$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AW$2),SUMIF(CLASS!$N177:$S177,AW$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AX$2),SUMIF(CLASS!$N177:$S177,AX$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AY$2),SUMIF(CLASS!$N177:$S177,AY$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,AZ$2),SUMIF(CLASS!$N177:$S177,AZ$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,BA$2),SUMIF(CLASS!$N177:$S177,BA$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,BB$2),SUMIF(CLASS!$N177:$S177,BB$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,BC$2),SUMIF(CLASS!$N177:$S177,BC$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,BD$2),SUMIF(CLASS!$N177:$S177,BD$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,BE$2),SUMIF(CLASS!$N177:$S177,BE$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,BF$2),SUMIF(CLASS!$N177:$S177,BF$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,BG$2),SUMIF(CLASS!$N177:$S177,BG$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,BH$2),SUMIF(CLASS!$N177:$S177,BH$3,CLASS!$E177:$J177))","v":0},{"$f":"IF(CLASS!$L177<>0,FUNCALLOC!$C177*INDEX(INDIRECT(ACCOUNTS!$U177),2,BI$2),SUMIF(CLASS!$N177:$S177,BI$3,CLASS!$E177:$J177))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-5436247.7109397883,0,0,0,-5436247.7109397883,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A178","v":381},{"$f":"ACCOUNTS!B178","v":"Meters"},{"$f":"ACCOUNTS!C178","v":-26013626.026426494},0,{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,E$2),SUMIF(CLASS!$N178:$S178,E$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,F$2),SUMIF(CLASS!$N178:$S178,F$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,G$2),SUMIF(CLASS!$N178:$S178,G$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,H$2),SUMIF(CLASS!$N178:$S178,H$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,I$2),SUMIF(CLASS!$N178:$S178,I$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,J$2),SUMIF(CLASS!$N178:$S178,J$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,K$2),SUMIF(CLASS!$N178:$S178,K$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,L$2),SUMIF(CLASS!$N178:$S178,L$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,M$2),SUMIF(CLASS!$N178:$S178,M$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,N$2),SUMIF(CLASS!$N178:$S178,N$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,O$2),SUMIF(CLASS!$N178:$S178,O$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,P$2),SUMIF(CLASS!$N178:$S178,P$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,Q$2),SUMIF(CLASS!$N178:$S178,Q$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,R$2),SUMIF(CLASS!$N178:$S178,R$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,S$2),SUMIF(CLASS!$N178:$S178,S$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,T$2),SUMIF(CLASS!$N178:$S178,T$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,U$2),SUMIF(CLASS!$N178:$S178,U$3,CLASS!$E178:$J178))","v":-26013626.026426494},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,V$2),SUMIF(CLASS!$N178:$S178,V$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,W$2),SUMIF(CLASS!$N178:$S178,W$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,X$2),SUMIF(CLASS!$N178:$S178,X$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,Y$2),SUMIF(CLASS!$N178:$S178,Y$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,Z$2),SUMIF(CLASS!$N178:$S178,Z$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AA$2),SUMIF(CLASS!$N178:$S178,AA$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AB$2),SUMIF(CLASS!$N178:$S178,AB$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AC$2),SUMIF(CLASS!$N178:$S178,AC$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AD$2),SUMIF(CLASS!$N178:$S178,AD$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AE$2),SUMIF(CLASS!$N178:$S178,AE$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AF$2),SUMIF(CLASS!$N178:$S178,AF$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AG$2),SUMIF(CLASS!$N178:$S178,AG$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AH$2),SUMIF(CLASS!$N178:$S178,AH$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AI$2),SUMIF(CLASS!$N178:$S178,AI$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AJ$2),SUMIF(CLASS!$N178:$S178,AJ$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AK$2),SUMIF(CLASS!$N178:$S178,AK$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AL$2),SUMIF(CLASS!$N178:$S178,AL$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AM$2),SUMIF(CLASS!$N178:$S178,AM$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AN$2),SUMIF(CLASS!$N178:$S178,AN$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AO$2),SUMIF(CLASS!$N178:$S178,AO$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AP$2),SUMIF(CLASS!$N178:$S178,AP$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AQ$2),SUMIF(CLASS!$N178:$S178,AQ$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AR$2),SUMIF(CLASS!$N178:$S178,AR$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AS$2),SUMIF(CLASS!$N178:$S178,AS$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AT$2),SUMIF(CLASS!$N178:$S178,AT$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AU$2),SUMIF(CLASS!$N178:$S178,AU$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AV$2),SUMIF(CLASS!$N178:$S178,AV$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AW$2),SUMIF(CLASS!$N178:$S178,AW$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AX$2),SUMIF(CLASS!$N178:$S178,AX$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AY$2),SUMIF(CLASS!$N178:$S178,AY$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,AZ$2),SUMIF(CLASS!$N178:$S178,AZ$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,BA$2),SUMIF(CLASS!$N178:$S178,BA$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,BB$2),SUMIF(CLASS!$N178:$S178,BB$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,BC$2),SUMIF(CLASS!$N178:$S178,BC$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,BD$2),SUMIF(CLASS!$N178:$S178,BD$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,BE$2),SUMIF(CLASS!$N178:$S178,BE$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,BF$2),SUMIF(CLASS!$N178:$S178,BF$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,BG$2),SUMIF(CLASS!$N178:$S178,BG$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,BH$2),SUMIF(CLASS!$N178:$S178,BH$3,CLASS!$E178:$J178))","v":0},{"$f":"IF(CLASS!$L178<>0,FUNCALLOC!$C178*INDEX(INDIRECT(ACCOUNTS!$U178),2,BI$2),SUMIF(CLASS!$N178:$S178,BI$3,CLASS!$E178:$J178))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E178:$BI178)","v":0},0,0,0,0,0,{"$f":"SUM(BL178:BQ178)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E178:$BI178)","v":0},0,0,0,0,0,{"$f":"SUM(BT178:BY178)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E178:$BI178)","v":0},0,0,0,0,0,{"$f":"SUM(CB178:CG178)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E178:$BI178)","v":0},0,-26013626.026426494,0,0,0,{"$f":"SUM(CJ178:CO178)","v":-26013626.026426494},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E178:$BI178)","v":0},0,0,0,0,0,{"$f":"SUM(CR178:CW178)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E178:$BI178)","v":0},0,0,0,0,0,{"$f":"SUM(CZ178:DE178)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E178:$BI178)","v":0},0,0,0,0,0,{"$f":"SUM(DH178:DM178)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E178:$BI178)","v":0},0,0,0,0,0,{"$f":"SUM(DP178:DU178)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E178:$BI178)","v":0},0,0,0,0,0,{"$f":"SUM(DX178:EC178)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E178:$BI178)","v":0},0,0,0,0,0,{"$f":"SUM(EF178:EK178)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E178:$BI178)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A179","v":382},{"$f":"ACCOUNTS!B179","v":"Meter Installations"},{"$f":"ACCOUNTS!C179","v":-53312366.299999997},0,{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,E$2),SUMIF(CLASS!$N179:$S179,E$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,F$2),SUMIF(CLASS!$N179:$S179,F$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,G$2),SUMIF(CLASS!$N179:$S179,G$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,H$2),SUMIF(CLASS!$N179:$S179,H$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,I$2),SUMIF(CLASS!$N179:$S179,I$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,J$2),SUMIF(CLASS!$N179:$S179,J$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,K$2),SUMIF(CLASS!$N179:$S179,K$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,L$2),SUMIF(CLASS!$N179:$S179,L$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,M$2),SUMIF(CLASS!$N179:$S179,M$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,N$2),SUMIF(CLASS!$N179:$S179,N$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,O$2),SUMIF(CLASS!$N179:$S179,O$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,P$2),SUMIF(CLASS!$N179:$S179,P$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,Q$2),SUMIF(CLASS!$N179:$S179,Q$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,R$2),SUMIF(CLASS!$N179:$S179,R$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,S$2),SUMIF(CLASS!$N179:$S179,S$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,T$2),SUMIF(CLASS!$N179:$S179,T$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,U$2),SUMIF(CLASS!$N179:$S179,U$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,V$2),SUMIF(CLASS!$N179:$S179,V$3,CLASS!$E179:$J179))","v":-53312366.299999997},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,W$2),SUMIF(CLASS!$N179:$S179,W$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,X$2),SUMIF(CLASS!$N179:$S179,X$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,Y$2),SUMIF(CLASS!$N179:$S179,Y$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,Z$2),SUMIF(CLASS!$N179:$S179,Z$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AA$2),SUMIF(CLASS!$N179:$S179,AA$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AB$2),SUMIF(CLASS!$N179:$S179,AB$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AC$2),SUMIF(CLASS!$N179:$S179,AC$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AD$2),SUMIF(CLASS!$N179:$S179,AD$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AE$2),SUMIF(CLASS!$N179:$S179,AE$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AF$2),SUMIF(CLASS!$N179:$S179,AF$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AG$2),SUMIF(CLASS!$N179:$S179,AG$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AH$2),SUMIF(CLASS!$N179:$S179,AH$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AI$2),SUMIF(CLASS!$N179:$S179,AI$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AJ$2),SUMIF(CLASS!$N179:$S179,AJ$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AK$2),SUMIF(CLASS!$N179:$S179,AK$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AL$2),SUMIF(CLASS!$N179:$S179,AL$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AM$2),SUMIF(CLASS!$N179:$S179,AM$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AN$2),SUMIF(CLASS!$N179:$S179,AN$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AO$2),SUMIF(CLASS!$N179:$S179,AO$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AP$2),SUMIF(CLASS!$N179:$S179,AP$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AQ$2),SUMIF(CLASS!$N179:$S179,AQ$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AR$2),SUMIF(CLASS!$N179:$S179,AR$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AS$2),SUMIF(CLASS!$N179:$S179,AS$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AT$2),SUMIF(CLASS!$N179:$S179,AT$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AU$2),SUMIF(CLASS!$N179:$S179,AU$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AV$2),SUMIF(CLASS!$N179:$S179,AV$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AW$2),SUMIF(CLASS!$N179:$S179,AW$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AX$2),SUMIF(CLASS!$N179:$S179,AX$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AY$2),SUMIF(CLASS!$N179:$S179,AY$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,AZ$2),SUMIF(CLASS!$N179:$S179,AZ$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,BA$2),SUMIF(CLASS!$N179:$S179,BA$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,BB$2),SUMIF(CLASS!$N179:$S179,BB$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,BC$2),SUMIF(CLASS!$N179:$S179,BC$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,BD$2),SUMIF(CLASS!$N179:$S179,BD$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,BE$2),SUMIF(CLASS!$N179:$S179,BE$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,BF$2),SUMIF(CLASS!$N179:$S179,BF$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,BG$2),SUMIF(CLASS!$N179:$S179,BG$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,BH$2),SUMIF(CLASS!$N179:$S179,BH$3,CLASS!$E179:$J179))","v":0},{"$f":"IF(CLASS!$L179<>0,FUNCALLOC!$C179*INDEX(INDIRECT(ACCOUNTS!$U179),2,BI$2),SUMIF(CLASS!$N179:$S179,BI$3,CLASS!$E179:$J179))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-53312366.299999997,0,0,0,-53312366.299999997,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A180","v":383},{"$f":"ACCOUNTS!B180","v":"House Regulators"},{"$f":"ACCOUNTS!C180","v":-7987443.6600000001},0,{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,E$2),SUMIF(CLASS!$N180:$S180,E$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,F$2),SUMIF(CLASS!$N180:$S180,F$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,G$2),SUMIF(CLASS!$N180:$S180,G$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,H$2),SUMIF(CLASS!$N180:$S180,H$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,I$2),SUMIF(CLASS!$N180:$S180,I$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,J$2),SUMIF(CLASS!$N180:$S180,J$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,K$2),SUMIF(CLASS!$N180:$S180,K$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,L$2),SUMIF(CLASS!$N180:$S180,L$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,M$2),SUMIF(CLASS!$N180:$S180,M$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,N$2),SUMIF(CLASS!$N180:$S180,N$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,O$2),SUMIF(CLASS!$N180:$S180,O$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,P$2),SUMIF(CLASS!$N180:$S180,P$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,Q$2),SUMIF(CLASS!$N180:$S180,Q$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,R$2),SUMIF(CLASS!$N180:$S180,R$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,S$2),SUMIF(CLASS!$N180:$S180,S$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,T$2),SUMIF(CLASS!$N180:$S180,T$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,U$2),SUMIF(CLASS!$N180:$S180,U$3,CLASS!$E180:$J180))","v":-7987443.6600000001},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,V$2),SUMIF(CLASS!$N180:$S180,V$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,W$2),SUMIF(CLASS!$N180:$S180,W$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,X$2),SUMIF(CLASS!$N180:$S180,X$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,Y$2),SUMIF(CLASS!$N180:$S180,Y$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,Z$2),SUMIF(CLASS!$N180:$S180,Z$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AA$2),SUMIF(CLASS!$N180:$S180,AA$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AB$2),SUMIF(CLASS!$N180:$S180,AB$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AC$2),SUMIF(CLASS!$N180:$S180,AC$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AD$2),SUMIF(CLASS!$N180:$S180,AD$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AE$2),SUMIF(CLASS!$N180:$S180,AE$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AF$2),SUMIF(CLASS!$N180:$S180,AF$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AG$2),SUMIF(CLASS!$N180:$S180,AG$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AH$2),SUMIF(CLASS!$N180:$S180,AH$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AI$2),SUMIF(CLASS!$N180:$S180,AI$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AJ$2),SUMIF(CLASS!$N180:$S180,AJ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AK$2),SUMIF(CLASS!$N180:$S180,AK$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AL$2),SUMIF(CLASS!$N180:$S180,AL$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AM$2),SUMIF(CLASS!$N180:$S180,AM$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AN$2),SUMIF(CLASS!$N180:$S180,AN$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AO$2),SUMIF(CLASS!$N180:$S180,AO$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AP$2),SUMIF(CLASS!$N180:$S180,AP$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AQ$2),SUMIF(CLASS!$N180:$S180,AQ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AR$2),SUMIF(CLASS!$N180:$S180,AR$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AS$2),SUMIF(CLASS!$N180:$S180,AS$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AT$2),SUMIF(CLASS!$N180:$S180,AT$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AU$2),SUMIF(CLASS!$N180:$S180,AU$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AV$2),SUMIF(CLASS!$N180:$S180,AV$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AW$2),SUMIF(CLASS!$N180:$S180,AW$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AX$2),SUMIF(CLASS!$N180:$S180,AX$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AY$2),SUMIF(CLASS!$N180:$S180,AY$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,AZ$2),SUMIF(CLASS!$N180:$S180,AZ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,BA$2),SUMIF(CLASS!$N180:$S180,BA$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,BB$2),SUMIF(CLASS!$N180:$S180,BB$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,BC$2),SUMIF(CLASS!$N180:$S180,BC$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,BD$2),SUMIF(CLASS!$N180:$S180,BD$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,BE$2),SUMIF(CLASS!$N180:$S180,BE$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,BF$2),SUMIF(CLASS!$N180:$S180,BF$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,BG$2),SUMIF(CLASS!$N180:$S180,BG$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,BH$2),SUMIF(CLASS!$N180:$S180,BH$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOC!$C180*INDEX(INDIRECT(ACCOUNTS!$U180),2,BI$2),SUMIF(CLASS!$N180:$S180,BI$3,CLASS!$E180:$J180))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-7987443.6600000001,0,0,0,-7987443.6600000001,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A181","v":384},{"$f":"ACCOUNTS!B181","v":"House Regulators Installations"},{"$f":"ACCOUNTS!C181","v":-29550643.809999999},0,{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,E$2),SUMIF(CLASS!$N181:$S181,E$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,F$2),SUMIF(CLASS!$N181:$S181,F$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,G$2),SUMIF(CLASS!$N181:$S181,G$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,H$2),SUMIF(CLASS!$N181:$S181,H$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,I$2),SUMIF(CLASS!$N181:$S181,I$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,J$2),SUMIF(CLASS!$N181:$S181,J$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,K$2),SUMIF(CLASS!$N181:$S181,K$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,L$2),SUMIF(CLASS!$N181:$S181,L$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,M$2),SUMIF(CLASS!$N181:$S181,M$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,N$2),SUMIF(CLASS!$N181:$S181,N$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,O$2),SUMIF(CLASS!$N181:$S181,O$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,P$2),SUMIF(CLASS!$N181:$S181,P$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,Q$2),SUMIF(CLASS!$N181:$S181,Q$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,R$2),SUMIF(CLASS!$N181:$S181,R$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,S$2),SUMIF(CLASS!$N181:$S181,S$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,T$2),SUMIF(CLASS!$N181:$S181,T$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,U$2),SUMIF(CLASS!$N181:$S181,U$3,CLASS!$E181:$J181))","v":-29550643.809999999},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,V$2),SUMIF(CLASS!$N181:$S181,V$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,W$2),SUMIF(CLASS!$N181:$S181,W$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,X$2),SUMIF(CLASS!$N181:$S181,X$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,Y$2),SUMIF(CLASS!$N181:$S181,Y$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,Z$2),SUMIF(CLASS!$N181:$S181,Z$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AA$2),SUMIF(CLASS!$N181:$S181,AA$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AB$2),SUMIF(CLASS!$N181:$S181,AB$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AC$2),SUMIF(CLASS!$N181:$S181,AC$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AD$2),SUMIF(CLASS!$N181:$S181,AD$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AE$2),SUMIF(CLASS!$N181:$S181,AE$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AF$2),SUMIF(CLASS!$N181:$S181,AF$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AG$2),SUMIF(CLASS!$N181:$S181,AG$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AH$2),SUMIF(CLASS!$N181:$S181,AH$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AI$2),SUMIF(CLASS!$N181:$S181,AI$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AJ$2),SUMIF(CLASS!$N181:$S181,AJ$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AK$2),SUMIF(CLASS!$N181:$S181,AK$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AL$2),SUMIF(CLASS!$N181:$S181,AL$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AM$2),SUMIF(CLASS!$N181:$S181,AM$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AN$2),SUMIF(CLASS!$N181:$S181,AN$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AO$2),SUMIF(CLASS!$N181:$S181,AO$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AP$2),SUMIF(CLASS!$N181:$S181,AP$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AQ$2),SUMIF(CLASS!$N181:$S181,AQ$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AR$2),SUMIF(CLASS!$N181:$S181,AR$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AS$2),SUMIF(CLASS!$N181:$S181,AS$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AT$2),SUMIF(CLASS!$N181:$S181,AT$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AU$2),SUMIF(CLASS!$N181:$S181,AU$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AV$2),SUMIF(CLASS!$N181:$S181,AV$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AW$2),SUMIF(CLASS!$N181:$S181,AW$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AX$2),SUMIF(CLASS!$N181:$S181,AX$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AY$2),SUMIF(CLASS!$N181:$S181,AY$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,AZ$2),SUMIF(CLASS!$N181:$S181,AZ$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,BA$2),SUMIF(CLASS!$N181:$S181,BA$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,BB$2),SUMIF(CLASS!$N181:$S181,BB$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,BC$2),SUMIF(CLASS!$N181:$S181,BC$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,BD$2),SUMIF(CLASS!$N181:$S181,BD$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,BE$2),SUMIF(CLASS!$N181:$S181,BE$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,BF$2),SUMIF(CLASS!$N181:$S181,BF$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,BG$2),SUMIF(CLASS!$N181:$S181,BG$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,BH$2),SUMIF(CLASS!$N181:$S181,BH$3,CLASS!$E181:$J181))","v":0},{"$f":"IF(CLASS!$L181<>0,FUNCALLOC!$C181*INDEX(INDIRECT(ACCOUNTS!$U181),2,BI$2),SUMIF(CLASS!$N181:$S181,BI$3,CLASS!$E181:$J181))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL181:BQ181)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT181:BY181)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB181:CG181)","v":0},null,0,0,-29550643.809999999,0,0,0,{"$f":"SUM(CJ181:CO181)","v":-29550643.809999999},null,0,0,0,0,0,0,{"$f":"SUM(CR181:CW181)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ181:DE181)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH181:DM181)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP181:DU181)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX181:EC181)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF181:EK181)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A182","v":385},{"$f":"ACCOUNTS!B182","v":"Indust. Meas. & Reg. Station Equip."},{"$f":"ACCOUNTS!C182","v":-3505570.3899999997},0,{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,E$2),SUMIF(CLASS!$N182:$S182,E$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,F$2),SUMIF(CLASS!$N182:$S182,F$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,G$2),SUMIF(CLASS!$N182:$S182,G$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,H$2),SUMIF(CLASS!$N182:$S182,H$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,I$2),SUMIF(CLASS!$N182:$S182,I$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,J$2),SUMIF(CLASS!$N182:$S182,J$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,K$2),SUMIF(CLASS!$N182:$S182,K$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,L$2),SUMIF(CLASS!$N182:$S182,L$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,M$2),SUMIF(CLASS!$N182:$S182,M$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,N$2),SUMIF(CLASS!$N182:$S182,N$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,O$2),SUMIF(CLASS!$N182:$S182,O$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,P$2),SUMIF(CLASS!$N182:$S182,P$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,Q$2),SUMIF(CLASS!$N182:$S182,Q$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,R$2),SUMIF(CLASS!$N182:$S182,R$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,S$2),SUMIF(CLASS!$N182:$S182,S$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,T$2),SUMIF(CLASS!$N182:$S182,T$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,U$2),SUMIF(CLASS!$N182:$S182,U$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,V$2),SUMIF(CLASS!$N182:$S182,V$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,W$2),SUMIF(CLASS!$N182:$S182,W$3,CLASS!$E182:$J182))","v":-3505570.3899999997},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,X$2),SUMIF(CLASS!$N182:$S182,X$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,Y$2),SUMIF(CLASS!$N182:$S182,Y$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,Z$2),SUMIF(CLASS!$N182:$S182,Z$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AA$2),SUMIF(CLASS!$N182:$S182,AA$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AB$2),SUMIF(CLASS!$N182:$S182,AB$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AC$2),SUMIF(CLASS!$N182:$S182,AC$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AD$2),SUMIF(CLASS!$N182:$S182,AD$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AE$2),SUMIF(CLASS!$N182:$S182,AE$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AF$2),SUMIF(CLASS!$N182:$S182,AF$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AG$2),SUMIF(CLASS!$N182:$S182,AG$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AH$2),SUMIF(CLASS!$N182:$S182,AH$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AI$2),SUMIF(CLASS!$N182:$S182,AI$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AJ$2),SUMIF(CLASS!$N182:$S182,AJ$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AK$2),SUMIF(CLASS!$N182:$S182,AK$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AL$2),SUMIF(CLASS!$N182:$S182,AL$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AM$2),SUMIF(CLASS!$N182:$S182,AM$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AN$2),SUMIF(CLASS!$N182:$S182,AN$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AO$2),SUMIF(CLASS!$N182:$S182,AO$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AP$2),SUMIF(CLASS!$N182:$S182,AP$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AQ$2),SUMIF(CLASS!$N182:$S182,AQ$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AR$2),SUMIF(CLASS!$N182:$S182,AR$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AS$2),SUMIF(CLASS!$N182:$S182,AS$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AT$2),SUMIF(CLASS!$N182:$S182,AT$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AU$2),SUMIF(CLASS!$N182:$S182,AU$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AV$2),SUMIF(CLASS!$N182:$S182,AV$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AW$2),SUMIF(CLASS!$N182:$S182,AW$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AX$2),SUMIF(CLASS!$N182:$S182,AX$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AY$2),SUMIF(CLASS!$N182:$S182,AY$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,AZ$2),SUMIF(CLASS!$N182:$S182,AZ$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,BA$2),SUMIF(CLASS!$N182:$S182,BA$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,BB$2),SUMIF(CLASS!$N182:$S182,BB$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,BC$2),SUMIF(CLASS!$N182:$S182,BC$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,BD$2),SUMIF(CLASS!$N182:$S182,BD$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,BE$2),SUMIF(CLASS!$N182:$S182,BE$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,BF$2),SUMIF(CLASS!$N182:$S182,BF$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,BG$2),SUMIF(CLASS!$N182:$S182,BG$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,BH$2),SUMIF(CLASS!$N182:$S182,BH$3,CLASS!$E182:$J182))","v":0},{"$f":"IF(CLASS!$L182<>0,FUNCALLOC!$C182*INDEX(INDIRECT(ACCOUNTS!$U182),2,BI$2),SUMIF(CLASS!$N182:$S182,BI$3,CLASS!$E182:$J182))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-3505570.3899999997,0,0,0,-3505570.3899999997,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A183","v":386},{"$f":"ACCOUNTS!B183","v":"Rental Property on Customers Premise"},{"$f":"ACCOUNTS!C183","v":-10749142.92},0,{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,E$2),SUMIF(CLASS!$N183:$S183,E$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,F$2),SUMIF(CLASS!$N183:$S183,F$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,G$2),SUMIF(CLASS!$N183:$S183,G$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,H$2),SUMIF(CLASS!$N183:$S183,H$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,I$2),SUMIF(CLASS!$N183:$S183,I$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,J$2),SUMIF(CLASS!$N183:$S183,J$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,K$2),SUMIF(CLASS!$N183:$S183,K$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,L$2),SUMIF(CLASS!$N183:$S183,L$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,M$2),SUMIF(CLASS!$N183:$S183,M$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,N$2),SUMIF(CLASS!$N183:$S183,N$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,O$2),SUMIF(CLASS!$N183:$S183,O$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,P$2),SUMIF(CLASS!$N183:$S183,P$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,Q$2),SUMIF(CLASS!$N183:$S183,Q$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,R$2),SUMIF(CLASS!$N183:$S183,R$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,S$2),SUMIF(CLASS!$N183:$S183,S$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,T$2),SUMIF(CLASS!$N183:$S183,T$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,U$2),SUMIF(CLASS!$N183:$S183,U$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,V$2),SUMIF(CLASS!$N183:$S183,V$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,W$2),SUMIF(CLASS!$N183:$S183,W$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,X$2),SUMIF(CLASS!$N183:$S183,X$3,CLASS!$E183:$J183))","v":-10749142.92},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,Y$2),SUMIF(CLASS!$N183:$S183,Y$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,Z$2),SUMIF(CLASS!$N183:$S183,Z$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AA$2),SUMIF(CLASS!$N183:$S183,AA$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AB$2),SUMIF(CLASS!$N183:$S183,AB$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AC$2),SUMIF(CLASS!$N183:$S183,AC$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AD$2),SUMIF(CLASS!$N183:$S183,AD$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AE$2),SUMIF(CLASS!$N183:$S183,AE$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AF$2),SUMIF(CLASS!$N183:$S183,AF$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AG$2),SUMIF(CLASS!$N183:$S183,AG$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AH$2),SUMIF(CLASS!$N183:$S183,AH$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AI$2),SUMIF(CLASS!$N183:$S183,AI$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AJ$2),SUMIF(CLASS!$N183:$S183,AJ$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AK$2),SUMIF(CLASS!$N183:$S183,AK$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AL$2),SUMIF(CLASS!$N183:$S183,AL$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AM$2),SUMIF(CLASS!$N183:$S183,AM$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AN$2),SUMIF(CLASS!$N183:$S183,AN$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AO$2),SUMIF(CLASS!$N183:$S183,AO$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AP$2),SUMIF(CLASS!$N183:$S183,AP$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AQ$2),SUMIF(CLASS!$N183:$S183,AQ$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AR$2),SUMIF(CLASS!$N183:$S183,AR$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AS$2),SUMIF(CLASS!$N183:$S183,AS$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AT$2),SUMIF(CLASS!$N183:$S183,AT$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AU$2),SUMIF(CLASS!$N183:$S183,AU$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AV$2),SUMIF(CLASS!$N183:$S183,AV$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AW$2),SUMIF(CLASS!$N183:$S183,AW$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AX$2),SUMIF(CLASS!$N183:$S183,AX$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AY$2),SUMIF(CLASS!$N183:$S183,AY$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,AZ$2),SUMIF(CLASS!$N183:$S183,AZ$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,BA$2),SUMIF(CLASS!$N183:$S183,BA$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,BB$2),SUMIF(CLASS!$N183:$S183,BB$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,BC$2),SUMIF(CLASS!$N183:$S183,BC$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,BD$2),SUMIF(CLASS!$N183:$S183,BD$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,BE$2),SUMIF(CLASS!$N183:$S183,BE$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,BF$2),SUMIF(CLASS!$N183:$S183,BF$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,BG$2),SUMIF(CLASS!$N183:$S183,BG$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,BH$2),SUMIF(CLASS!$N183:$S183,BH$3,CLASS!$E183:$J183))","v":0},{"$f":"IF(CLASS!$L183<>0,FUNCALLOC!$C183*INDEX(INDIRECT(ACCOUNTS!$U183),2,BI$2),SUMIF(CLASS!$N183:$S183,BI$3,CLASS!$E183:$J183))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-10749142.92,0,0,0,-10749142.92,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A184","v":387},{"$f":"ACCOUNTS!B184","v":"Other Equipment"},{"$f":"ACCOUNTS!C184","v":-252063.11},0,{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,E$2),SUMIF(CLASS!$N184:$S184,E$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,F$2),SUMIF(CLASS!$N184:$S184,F$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,G$2),SUMIF(CLASS!$N184:$S184,G$3,CLASS!$E184:$J184))","v":-89776.92154277004},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,H$2),SUMIF(CLASS!$N184:$S184,H$3,CLASS!$E184:$J184))","v":-5744.5542721148568},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,I$2),SUMIF(CLASS!$N184:$S184,I$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,J$2),SUMIF(CLASS!$N184:$S184,J$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,K$2),SUMIF(CLASS!$N184:$S184,K$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,L$2),SUMIF(CLASS!$N184:$S184,L$3,CLASS!$E184:$J184))","v":-42669.03095457895},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,M$2),SUMIF(CLASS!$N184:$S184,M$3,CLASS!$E184:$J184))","v":-2730.2625200882403},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,N$2),SUMIF(CLASS!$N184:$S184,N$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,O$2),SUMIF(CLASS!$N184:$S184,O$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,P$2),SUMIF(CLASS!$N184:$S184,P$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,Q$2),SUMIF(CLASS!$N184:$S184,Q$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,R$2),SUMIF(CLASS!$N184:$S184,R$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,S$2),SUMIF(CLASS!$N184:$S184,S$3,CLASS!$E184:$J184))","v":-77682.495729343747},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,T$2),SUMIF(CLASS!$N184:$S184,T$3,CLASS!$E184:$J184))","v":-741.95813356269241},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,U$2),SUMIF(CLASS!$N184:$S184,U$3,CLASS!$E184:$J184))","v":-15529.538727813608},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,V$2),SUMIF(CLASS!$N184:$S184,V$3,CLASS!$E184:$J184))","v":-12188.51553567464},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,W$2),SUMIF(CLASS!$N184:$S184,W$3,CLASS!$E184:$J184))","v":-2898.2022846346181},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,X$2),SUMIF(CLASS!$N184:$S184,X$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,Y$2),SUMIF(CLASS!$N184:$S184,Y$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,Z$2),SUMIF(CLASS!$N184:$S184,Z$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AA$2),SUMIF(CLASS!$N184:$S184,AA$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AB$2),SUMIF(CLASS!$N184:$S184,AB$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AC$2),SUMIF(CLASS!$N184:$S184,AC$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AD$2),SUMIF(CLASS!$N184:$S184,AD$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AE$2),SUMIF(CLASS!$N184:$S184,AE$3,CLASS!$E184:$J184))","v":-2101.630299418624},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AF$2),SUMIF(CLASS!$N184:$S184,AF$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AG$2),SUMIF(CLASS!$N184:$S184,AG$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AH$2),SUMIF(CLASS!$N184:$S184,AH$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AI$2),SUMIF(CLASS!$N184:$S184,AI$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AJ$2),SUMIF(CLASS!$N184:$S184,AJ$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AK$2),SUMIF(CLASS!$N184:$S184,AK$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AL$2),SUMIF(CLASS!$N184:$S184,AL$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AM$2),SUMIF(CLASS!$N184:$S184,AM$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AN$2),SUMIF(CLASS!$N184:$S184,AN$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AO$2),SUMIF(CLASS!$N184:$S184,AO$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AP$2),SUMIF(CLASS!$N184:$S184,AP$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AQ$2),SUMIF(CLASS!$N184:$S184,AQ$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AR$2),SUMIF(CLASS!$N184:$S184,AR$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AS$2),SUMIF(CLASS!$N184:$S184,AS$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AT$2),SUMIF(CLASS!$N184:$S184,AT$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AU$2),SUMIF(CLASS!$N184:$S184,AU$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AV$2),SUMIF(CLASS!$N184:$S184,AV$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AW$2),SUMIF(CLASS!$N184:$S184,AW$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AX$2),SUMIF(CLASS!$N184:$S184,AX$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AY$2),SUMIF(CLASS!$N184:$S184,AY$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,AZ$2),SUMIF(CLASS!$N184:$S184,AZ$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,BA$2),SUMIF(CLASS!$N184:$S184,BA$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,BB$2),SUMIF(CLASS!$N184:$S184,BB$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,BC$2),SUMIF(CLASS!$N184:$S184,BC$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,BD$2),SUMIF(CLASS!$N184:$S184,BD$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,BE$2),SUMIF(CLASS!$N184:$S184,BE$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,BF$2),SUMIF(CLASS!$N184:$S184,BF$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,BG$2),SUMIF(CLASS!$N184:$S184,BG$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,BH$2),SUMIF(CLASS!$N184:$S184,BH$3,CLASS!$E184:$J184))","v":0},{"$f":"IF(CLASS!$L184<>0,FUNCALLOC!$C184*INDEX(INDIRECT(ACCOUNTS!$U184),2,BI$2),SUMIF(CLASS!$N184:$S184,BI$3,CLASS!$E184:$J184))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL184:BQ184)","v":0},null,0,0,0,-2101.630299418624,0,0,{"$f":"SUM(BT184:BY184)","v":-2101.630299418624},null,0,0,0,0,0,0,{"$f":"SUM(CB184:CG184)","v":0},null,-95521.475814884892,-45399.293474667189,-109040.7104110293,0,0,0,{"$f":"SUM(CJ184:CO184)","v":-249961.4797005814},null,0,0,0,0,0,0,{"$f":"SUM(CR184:CW184)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ184:DE184)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH184:DM184)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP184:DU184)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX184:EC184)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF184:EK184)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A185","v":388},{"$f":"ACCOUNTS!B185","v":"ARO"},{"$f":"ACCOUNTS!C185","v":-937883},0,{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,E$2),SUMIF(CLASS!$N185:$S185,E$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,F$2),SUMIF(CLASS!$N185:$S185,F$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,G$2),SUMIF(CLASS!$N185:$S185,G$3,CLASS!$E185:$J185))","v":-334044.31337571691},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,H$2),SUMIF(CLASS!$N185:$S185,H$3,CLASS!$E185:$J185))","v":-21374.487501935128},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,I$2),SUMIF(CLASS!$N185:$S185,I$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,J$2),SUMIF(CLASS!$N185:$S185,J$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,K$2),SUMIF(CLASS!$N185:$S185,K$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,L$2),SUMIF(CLASS!$N185:$S185,L$3,CLASS!$E185:$J185))","v":-158764.0442854703},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,M$2),SUMIF(CLASS!$N185:$S185,M$3,CLASS!$E185:$J185))","v":-10158.832060462631},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,N$2),SUMIF(CLASS!$N185:$S185,N$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,O$2),SUMIF(CLASS!$N185:$S185,O$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,P$2),SUMIF(CLASS!$N185:$S185,P$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,Q$2),SUMIF(CLASS!$N185:$S185,Q$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,R$2),SUMIF(CLASS!$N185:$S185,R$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,S$2),SUMIF(CLASS!$N185:$S185,S$3,CLASS!$E185:$J185))","v":-289043.05807432154},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,T$2),SUMIF(CLASS!$N185:$S185,T$3,CLASS!$E185:$J185))","v":-2760.6971927791365},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,U$2),SUMIF(CLASS!$N185:$S185,U$3,CLASS!$E185:$J185))","v":-57782.713109657387},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,V$2),SUMIF(CLASS!$N185:$S185,V$3,CLASS!$E185:$J185))","v":-45351.346796225516},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,W$2),SUMIF(CLASS!$N185:$S185,W$3,CLASS!$E185:$J185))","v":-10783.706720590608},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,X$2),SUMIF(CLASS!$N185:$S185,X$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,Y$2),SUMIF(CLASS!$N185:$S185,Y$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,Z$2),SUMIF(CLASS!$N185:$S185,Z$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AA$2),SUMIF(CLASS!$N185:$S185,AA$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AB$2),SUMIF(CLASS!$N185:$S185,AB$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AC$2),SUMIF(CLASS!$N185:$S185,AC$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AD$2),SUMIF(CLASS!$N185:$S185,AD$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AE$2),SUMIF(CLASS!$N185:$S185,AE$3,CLASS!$E185:$J185))","v":-7819.8008828409575},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AF$2),SUMIF(CLASS!$N185:$S185,AF$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AG$2),SUMIF(CLASS!$N185:$S185,AG$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AH$2),SUMIF(CLASS!$N185:$S185,AH$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AI$2),SUMIF(CLASS!$N185:$S185,AI$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AJ$2),SUMIF(CLASS!$N185:$S185,AJ$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AK$2),SUMIF(CLASS!$N185:$S185,AK$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AL$2),SUMIF(CLASS!$N185:$S185,AL$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AM$2),SUMIF(CLASS!$N185:$S185,AM$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AN$2),SUMIF(CLASS!$N185:$S185,AN$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AO$2),SUMIF(CLASS!$N185:$S185,AO$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AP$2),SUMIF(CLASS!$N185:$S185,AP$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AQ$2),SUMIF(CLASS!$N185:$S185,AQ$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AR$2),SUMIF(CLASS!$N185:$S185,AR$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AS$2),SUMIF(CLASS!$N185:$S185,AS$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AT$2),SUMIF(CLASS!$N185:$S185,AT$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AU$2),SUMIF(CLASS!$N185:$S185,AU$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AV$2),SUMIF(CLASS!$N185:$S185,AV$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AW$2),SUMIF(CLASS!$N185:$S185,AW$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AX$2),SUMIF(CLASS!$N185:$S185,AX$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AY$2),SUMIF(CLASS!$N185:$S185,AY$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,AZ$2),SUMIF(CLASS!$N185:$S185,AZ$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,BA$2),SUMIF(CLASS!$N185:$S185,BA$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,BB$2),SUMIF(CLASS!$N185:$S185,BB$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,BC$2),SUMIF(CLASS!$N185:$S185,BC$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,BD$2),SUMIF(CLASS!$N185:$S185,BD$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,BE$2),SUMIF(CLASS!$N185:$S185,BE$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,BF$2),SUMIF(CLASS!$N185:$S185,BF$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,BG$2),SUMIF(CLASS!$N185:$S185,BG$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,BH$2),SUMIF(CLASS!$N185:$S185,BH$3,CLASS!$E185:$J185))","v":0},{"$f":"IF(CLASS!$L185<>0,FUNCALLOC!$C185*INDEX(INDIRECT(ACCOUNTS!$U185),2,BI$2),SUMIF(CLASS!$N185:$S185,BI$3,CLASS!$E185:$J185))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL185:BQ185)","v":0},null,0,0,0,-7819.8008828409575,0,0,{"$f":"SUM(BT185:BY185)","v":-7819.8008828409575},null,0,0,0,0,0,0,{"$f":"SUM(CB185:CG185)","v":0},null,-355418.80087765201,-168922.87634593292,-405721.52189357422,0,0,0,{"$f":"SUM(CJ185:CO185)","v":-930063.19911715924},null,0,0,0,0,0,0,{"$f":"SUM(CR185:CW185)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ185:DE185)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH185:DM185)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP185:DU185)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX185:EC185)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF185:EK185)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A186","v":"~"},{"$f":"ACCOUNTS!B186","v":"~"},{"$f":"ACCOUNTS!C186","v":0},0,{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,E$2),SUMIF(CLASS!$N186:$S186,E$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,F$2),SUMIF(CLASS!$N186:$S186,F$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,G$2),SUMIF(CLASS!$N186:$S186,G$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,H$2),SUMIF(CLASS!$N186:$S186,H$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,I$2),SUMIF(CLASS!$N186:$S186,I$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,J$2),SUMIF(CLASS!$N186:$S186,J$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,K$2),SUMIF(CLASS!$N186:$S186,K$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,L$2),SUMIF(CLASS!$N186:$S186,L$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,M$2),SUMIF(CLASS!$N186:$S186,M$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,N$2),SUMIF(CLASS!$N186:$S186,N$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,O$2),SUMIF(CLASS!$N186:$S186,O$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,P$2),SUMIF(CLASS!$N186:$S186,P$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,Q$2),SUMIF(CLASS!$N186:$S186,Q$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,R$2),SUMIF(CLASS!$N186:$S186,R$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,S$2),SUMIF(CLASS!$N186:$S186,S$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,T$2),SUMIF(CLASS!$N186:$S186,T$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,U$2),SUMIF(CLASS!$N186:$S186,U$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,V$2),SUMIF(CLASS!$N186:$S186,V$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,W$2),SUMIF(CLASS!$N186:$S186,W$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,X$2),SUMIF(CLASS!$N186:$S186,X$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,Y$2),SUMIF(CLASS!$N186:$S186,Y$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,Z$2),SUMIF(CLASS!$N186:$S186,Z$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AA$2),SUMIF(CLASS!$N186:$S186,AA$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AB$2),SUMIF(CLASS!$N186:$S186,AB$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AC$2),SUMIF(CLASS!$N186:$S186,AC$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AD$2),SUMIF(CLASS!$N186:$S186,AD$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AE$2),SUMIF(CLASS!$N186:$S186,AE$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AF$2),SUMIF(CLASS!$N186:$S186,AF$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AG$2),SUMIF(CLASS!$N186:$S186,AG$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AH$2),SUMIF(CLASS!$N186:$S186,AH$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AI$2),SUMIF(CLASS!$N186:$S186,AI$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AJ$2),SUMIF(CLASS!$N186:$S186,AJ$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AK$2),SUMIF(CLASS!$N186:$S186,AK$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AL$2),SUMIF(CLASS!$N186:$S186,AL$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AM$2),SUMIF(CLASS!$N186:$S186,AM$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AN$2),SUMIF(CLASS!$N186:$S186,AN$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AO$2),SUMIF(CLASS!$N186:$S186,AO$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AP$2),SUMIF(CLASS!$N186:$S186,AP$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AQ$2),SUMIF(CLASS!$N186:$S186,AQ$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AR$2),SUMIF(CLASS!$N186:$S186,AR$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AS$2),SUMIF(CLASS!$N186:$S186,AS$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AT$2),SUMIF(CLASS!$N186:$S186,AT$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AU$2),SUMIF(CLASS!$N186:$S186,AU$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AV$2),SUMIF(CLASS!$N186:$S186,AV$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AW$2),SUMIF(CLASS!$N186:$S186,AW$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AX$2),SUMIF(CLASS!$N186:$S186,AX$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AY$2),SUMIF(CLASS!$N186:$S186,AY$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,AZ$2),SUMIF(CLASS!$N186:$S186,AZ$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,BA$2),SUMIF(CLASS!$N186:$S186,BA$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,BB$2),SUMIF(CLASS!$N186:$S186,BB$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,BC$2),SUMIF(CLASS!$N186:$S186,BC$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,BD$2),SUMIF(CLASS!$N186:$S186,BD$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,BE$2),SUMIF(CLASS!$N186:$S186,BE$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,BF$2),SUMIF(CLASS!$N186:$S186,BF$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,BG$2),SUMIF(CLASS!$N186:$S186,BG$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,BH$2),SUMIF(CLASS!$N186:$S186,BH$3,CLASS!$E186:$J186))","v":0},{"$f":"IF(CLASS!$L186<>0,FUNCALLOC!$C186*INDEX(INDIRECT(ACCOUNTS!$U186),2,BI$2),SUMIF(CLASS!$N186:$S186,BI$3,CLASS!$E186:$J186))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL186:BQ186)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT186:BY186)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB186:CG186)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ186:CO186)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR186:CW186)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ186:DE186)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH186:DM186)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP186:DU186)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX186:EC186)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF186:EK186)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A187","v":"~"},{"$f":"ACCOUNTS!B187","v":"~"},{"$f":"ACCOUNTS!C187","v":0},0,{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,E$2),SUMIF(CLASS!$N187:$S187,E$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,F$2),SUMIF(CLASS!$N187:$S187,F$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,G$2),SUMIF(CLASS!$N187:$S187,G$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,H$2),SUMIF(CLASS!$N187:$S187,H$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,I$2),SUMIF(CLASS!$N187:$S187,I$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,J$2),SUMIF(CLASS!$N187:$S187,J$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,K$2),SUMIF(CLASS!$N187:$S187,K$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,L$2),SUMIF(CLASS!$N187:$S187,L$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,M$2),SUMIF(CLASS!$N187:$S187,M$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,N$2),SUMIF(CLASS!$N187:$S187,N$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,O$2),SUMIF(CLASS!$N187:$S187,O$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,P$2),SUMIF(CLASS!$N187:$S187,P$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,Q$2),SUMIF(CLASS!$N187:$S187,Q$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,R$2),SUMIF(CLASS!$N187:$S187,R$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,S$2),SUMIF(CLASS!$N187:$S187,S$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,T$2),SUMIF(CLASS!$N187:$S187,T$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,U$2),SUMIF(CLASS!$N187:$S187,U$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,V$2),SUMIF(CLASS!$N187:$S187,V$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,W$2),SUMIF(CLASS!$N187:$S187,W$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,X$2),SUMIF(CLASS!$N187:$S187,X$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,Y$2),SUMIF(CLASS!$N187:$S187,Y$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,Z$2),SUMIF(CLASS!$N187:$S187,Z$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AA$2),SUMIF(CLASS!$N187:$S187,AA$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AB$2),SUMIF(CLASS!$N187:$S187,AB$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AC$2),SUMIF(CLASS!$N187:$S187,AC$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AD$2),SUMIF(CLASS!$N187:$S187,AD$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AE$2),SUMIF(CLASS!$N187:$S187,AE$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AF$2),SUMIF(CLASS!$N187:$S187,AF$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AG$2),SUMIF(CLASS!$N187:$S187,AG$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AH$2),SUMIF(CLASS!$N187:$S187,AH$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AI$2),SUMIF(CLASS!$N187:$S187,AI$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AJ$2),SUMIF(CLASS!$N187:$S187,AJ$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AK$2),SUMIF(CLASS!$N187:$S187,AK$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AL$2),SUMIF(CLASS!$N187:$S187,AL$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AM$2),SUMIF(CLASS!$N187:$S187,AM$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AN$2),SUMIF(CLASS!$N187:$S187,AN$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AO$2),SUMIF(CLASS!$N187:$S187,AO$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AP$2),SUMIF(CLASS!$N187:$S187,AP$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AQ$2),SUMIF(CLASS!$N187:$S187,AQ$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AR$2),SUMIF(CLASS!$N187:$S187,AR$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AS$2),SUMIF(CLASS!$N187:$S187,AS$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AT$2),SUMIF(CLASS!$N187:$S187,AT$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AU$2),SUMIF(CLASS!$N187:$S187,AU$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AV$2),SUMIF(CLASS!$N187:$S187,AV$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AW$2),SUMIF(CLASS!$N187:$S187,AW$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AX$2),SUMIF(CLASS!$N187:$S187,AX$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AY$2),SUMIF(CLASS!$N187:$S187,AY$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,AZ$2),SUMIF(CLASS!$N187:$S187,AZ$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,BA$2),SUMIF(CLASS!$N187:$S187,BA$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,BB$2),SUMIF(CLASS!$N187:$S187,BB$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,BC$2),SUMIF(CLASS!$N187:$S187,BC$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,BD$2),SUMIF(CLASS!$N187:$S187,BD$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,BE$2),SUMIF(CLASS!$N187:$S187,BE$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,BF$2),SUMIF(CLASS!$N187:$S187,BF$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,BG$2),SUMIF(CLASS!$N187:$S187,BG$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,BH$2),SUMIF(CLASS!$N187:$S187,BH$3,CLASS!$E187:$J187))","v":0},{"$f":"IF(CLASS!$L187<>0,FUNCALLOC!$C187*INDEX(INDIRECT(ACCOUNTS!$U187),2,BI$2),SUMIF(CLASS!$N187:$S187,BI$3,CLASS!$E187:$J187))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL187:BQ187)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT187:BY187)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB187:CG187)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ187:CO187)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR187:CW187)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ187:DE187)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH187:DM187)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP187:DU187)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX187:EC187)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF187:EK187)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B188","v":"Sub-total"},{"$f":"SUM(C168:C187)","v":-1489907591.3521807},0,{"$f":"SUM(E168:E187)","v":0},0,-497194452.14376992,-28569329.790439997,0,0,0,-236305779.97554335,-13578385.13764487,0,0,0,0,0,-574368671.69613111,-5485888.469821237,-64590718.330602072,-54127839.752557136,-3699474.8089870797,-10749142.92,0,0,0,0,0,0,-1237908.326683661,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS168:AS187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL168:BL187)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT168:BT187)","v":0},0,0,-1237908.326683661,0,0,-1237908.326683661,null,{"$f":"SUM(CB168:CB187)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ168:CJ187)","v":-525763781.93420988},-249884165.11318824,-713021735.97809863,0,0,0,-1488669683.0254972,null,{"$f":"SUM(CR168:CR187)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ168:CZ187)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH168:DH187)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP168:DP187)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX168:DX187)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF168:EF187)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN168:EN187)","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,0]
[null,{"$f":"ACCOUNTS!B190","v":"General Plant"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A191","v":389},{"$f":"ACCOUNTS!B191","v":"Land and Land Rights"},{"$f":"ACCOUNTS!C191","v":-747201},0,{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,E$2),SUMIF(CLASS!$N191:$S191,E$3,CLASS!$E191:$J191))","v":-1590.8352119240826},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,F$2),SUMIF(CLASS!$N191:$S191,F$3,CLASS!$E191:$J191))","v":-9944.9501286581944},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,G$2),SUMIF(CLASS!$N191:$S191,G$3,CLASS!$E191:$J191))","v":-261339.69118350331},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,H$2),SUMIF(CLASS!$N191:$S191,H$3,CLASS!$E191:$J191))","v":-16722.338142839486},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,I$2),SUMIF(CLASS!$N191:$S191,I$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,J$2),SUMIF(CLASS!$N191:$S191,J$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,K$2),SUMIF(CLASS!$N191:$S191,K$3,CLASS!$E191:$J191))","v":-1912.1053509105407},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,L$2),SUMIF(CLASS!$N191:$S191,L$3,CLASS!$E191:$J191))","v":-124209.10832252783},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,M$2),SUMIF(CLASS!$N191:$S191,M$3,CLASS!$E191:$J191))","v":-7947.765991394881},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,N$2),SUMIF(CLASS!$N191:$S191,N$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,O$2),SUMIF(CLASS!$N191:$S191,O$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,P$2),SUMIF(CLASS!$N191:$S191,P$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,Q$2),SUMIF(CLASS!$N191:$S191,Q$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,R$2),SUMIF(CLASS!$N191:$S191,R$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,S$2),SUMIF(CLASS!$N191:$S191,S$3,CLASS!$E191:$J191))","v":-226132.94258033554},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,T$2),SUMIF(CLASS!$N191:$S191,T$3,CLASS!$E191:$J191))","v":-2159.832462109835},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,U$2),SUMIF(CLASS!$N191:$S191,U$3,CLASS!$E191:$J191))","v":-45206.326811012186},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,V$2),SUMIF(CLASS!$N191:$S191,V$3,CLASS!$E191:$J191))","v":-35480.642812652412},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,W$2),SUMIF(CLASS!$N191:$S191,W$3,CLASS!$E191:$J191))","v":-8436.6369111119457},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,X$2),SUMIF(CLASS!$N191:$S191,X$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,Y$2),SUMIF(CLASS!$N191:$S191,Y$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,Z$2),SUMIF(CLASS!$N191:$S191,Z$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AA$2),SUMIF(CLASS!$N191:$S191,AA$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AB$2),SUMIF(CLASS!$N191:$S191,AB$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AC$2),SUMIF(CLASS!$N191:$S191,AC$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AD$2),SUMIF(CLASS!$N191:$S191,AD$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AE$2),SUMIF(CLASS!$N191:$S191,AE$3,CLASS!$E191:$J191))","v":-6117.8240910198419},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AF$2),SUMIF(CLASS!$N191:$S191,AF$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AG$2),SUMIF(CLASS!$N191:$S191,AG$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AH$2),SUMIF(CLASS!$N191:$S191,AH$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AI$2),SUMIF(CLASS!$N191:$S191,AI$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AJ$2),SUMIF(CLASS!$N191:$S191,AJ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AK$2),SUMIF(CLASS!$N191:$S191,AK$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AL$2),SUMIF(CLASS!$N191:$S191,AL$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AM$2),SUMIF(CLASS!$N191:$S191,AM$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AN$2),SUMIF(CLASS!$N191:$S191,AN$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AO$2),SUMIF(CLASS!$N191:$S191,AO$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AP$2),SUMIF(CLASS!$N191:$S191,AP$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AQ$2),SUMIF(CLASS!$N191:$S191,AQ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AR$2),SUMIF(CLASS!$N191:$S191,AR$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AS$2),SUMIF(CLASS!$N191:$S191,AS$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AT$2),SUMIF(CLASS!$N191:$S191,AT$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AU$2),SUMIF(CLASS!$N191:$S191,AU$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AV$2),SUMIF(CLASS!$N191:$S191,AV$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AW$2),SUMIF(CLASS!$N191:$S191,AW$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AX$2),SUMIF(CLASS!$N191:$S191,AX$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AY$2),SUMIF(CLASS!$N191:$S191,AY$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,AZ$2),SUMIF(CLASS!$N191:$S191,AZ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,BA$2),SUMIF(CLASS!$N191:$S191,BA$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,BB$2),SUMIF(CLASS!$N191:$S191,BB$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,BC$2),SUMIF(CLASS!$N191:$S191,BC$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,BD$2),SUMIF(CLASS!$N191:$S191,BD$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,BE$2),SUMIF(CLASS!$N191:$S191,BE$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,BF$2),SUMIF(CLASS!$N191:$S191,BF$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,BG$2),SUMIF(CLASS!$N191:$S191,BG$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,BH$2),SUMIF(CLASS!$N191:$S191,BH$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOC!$C191*INDEX(INDIRECT(ACCOUNTS!$U191),2,BI$2),SUMIF(CLASS!$N191:$S191,BI$3,CLASS!$E191:$J191))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E191:$BI191)","v":-1590.8352119240826},0,0,0,0,0,{"$f":"SUM(BL191:BQ191)","v":-1590.8352119240826},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E191:$BI191)","v":-9944.9501286581944},-1912.1053509105407,0,-6117.8240910198419,0,0,{"$f":"SUM(BT191:BY191)","v":-17974.879570588579},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E191:$BI191)","v":0},0,0,0,0,0,{"$f":"SUM(CB191:CG191)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E191:$BI191)","v":-278062.0293263428},-132156.87431392272,-317416.38157722191,0,0,0,{"$f":"SUM(CJ191:CO191)","v":-727635.28521748749},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E191:$BI191)","v":0},0,0,0,0,0,{"$f":"SUM(CR191:CW191)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E191:$BI191)","v":0},0,0,0,0,0,{"$f":"SUM(CZ191:DE191)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E191:$BI191)","v":0},0,0,0,0,0,{"$f":"SUM(DH191:DM191)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E191:$BI191)","v":0},0,0,0,0,0,{"$f":"SUM(DP191:DU191)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E191:$BI191)","v":0},0,0,0,0,0,{"$f":"SUM(DX191:EC191)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E191:$BI191)","v":0},0,0,0,0,0,{"$f":"SUM(EF191:EK191)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E191:$BI191)","v":0},0,0,0,0,0,{"$f":"SUM(EN191:ES191)","v":0},0]
[{"$f":"ACCOUNTS!A192","v":390},{"$f":"ACCOUNTS!B192","v":"Structures and Improvements"},{"$f":"ACCOUNTS!C192","v":-16882131.282430999},0,{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,E$2),SUMIF(CLASS!$N192:$S192,E$3,CLASS!$E192:$J192))","v":-35943.058021089775},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,F$2),SUMIF(CLASS!$N192:$S192,F$3,CLASS!$E192:$J192))","v":-224694.49809253024},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,G$2),SUMIF(CLASS!$N192:$S192,G$3,CLASS!$E192:$J192))","v":-5904664.1745258337},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,H$2),SUMIF(CLASS!$N192:$S192,H$3,CLASS!$E192:$J192))","v":-377821.64086587087},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,I$2),SUMIF(CLASS!$N192:$S192,I$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,J$2),SUMIF(CLASS!$N192:$S192,J$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,K$2),SUMIF(CLASS!$N192:$S192,K$3,CLASS!$E192:$J192))","v":-43201.780457882873},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,L$2),SUMIF(CLASS!$N192:$S192,L$3,CLASS!$E192:$J192))","v":-2806359.2971296981},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,M$2),SUMIF(CLASS!$N192:$S192,M$3,CLASS!$E192:$J192))","v":-179570.46212300137},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,N$2),SUMIF(CLASS!$N192:$S192,N$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,O$2),SUMIF(CLASS!$N192:$S192,O$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,P$2),SUMIF(CLASS!$N192:$S192,P$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,Q$2),SUMIF(CLASS!$N192:$S192,Q$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,R$2),SUMIF(CLASS!$N192:$S192,R$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,S$2),SUMIF(CLASS!$N192:$S192,S$3,CLASS!$E192:$J192))","v":-5109208.932969382},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,T$2),SUMIF(CLASS!$N192:$S192,T$3,CLASS!$E192:$J192))","v":-48798.88433419443},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,U$2),SUMIF(CLASS!$N192:$S192,U$3,CLASS!$E192:$J192))","v":-1021383.9971038422},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,V$2),SUMIF(CLASS!$N192:$S192,V$3,CLASS!$E192:$J192))","v":-801643.56036493497},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,W$2),SUMIF(CLASS!$N192:$S192,W$3,CLASS!$E192:$J192))","v":-190615.92786358023},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,X$2),SUMIF(CLASS!$N192:$S192,X$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,Y$2),SUMIF(CLASS!$N192:$S192,Y$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,Z$2),SUMIF(CLASS!$N192:$S192,Z$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AA$2),SUMIF(CLASS!$N192:$S192,AA$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AB$2),SUMIF(CLASS!$N192:$S192,AB$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AC$2),SUMIF(CLASS!$N192:$S192,AC$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AD$2),SUMIF(CLASS!$N192:$S192,AD$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AE$2),SUMIF(CLASS!$N192:$S192,AE$3,CLASS!$E192:$J192))","v":-138225.06857915883},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AF$2),SUMIF(CLASS!$N192:$S192,AF$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AG$2),SUMIF(CLASS!$N192:$S192,AG$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AH$2),SUMIF(CLASS!$N192:$S192,AH$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AI$2),SUMIF(CLASS!$N192:$S192,AI$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AJ$2),SUMIF(CLASS!$N192:$S192,AJ$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AK$2),SUMIF(CLASS!$N192:$S192,AK$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AL$2),SUMIF(CLASS!$N192:$S192,AL$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AM$2),SUMIF(CLASS!$N192:$S192,AM$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AN$2),SUMIF(CLASS!$N192:$S192,AN$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AO$2),SUMIF(CLASS!$N192:$S192,AO$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AP$2),SUMIF(CLASS!$N192:$S192,AP$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AQ$2),SUMIF(CLASS!$N192:$S192,AQ$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AR$2),SUMIF(CLASS!$N192:$S192,AR$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AS$2),SUMIF(CLASS!$N192:$S192,AS$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AT$2),SUMIF(CLASS!$N192:$S192,AT$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AU$2),SUMIF(CLASS!$N192:$S192,AU$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AV$2),SUMIF(CLASS!$N192:$S192,AV$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AW$2),SUMIF(CLASS!$N192:$S192,AW$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AX$2),SUMIF(CLASS!$N192:$S192,AX$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AY$2),SUMIF(CLASS!$N192:$S192,AY$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,AZ$2),SUMIF(CLASS!$N192:$S192,AZ$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,BA$2),SUMIF(CLASS!$N192:$S192,BA$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,BB$2),SUMIF(CLASS!$N192:$S192,BB$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,BC$2),SUMIF(CLASS!$N192:$S192,BC$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,BD$2),SUMIF(CLASS!$N192:$S192,BD$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,BE$2),SUMIF(CLASS!$N192:$S192,BE$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,BF$2),SUMIF(CLASS!$N192:$S192,BF$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,BG$2),SUMIF(CLASS!$N192:$S192,BG$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,BH$2),SUMIF(CLASS!$N192:$S192,BH$3,CLASS!$E192:$J192))","v":0},{"$f":"IF(CLASS!$L192<>0,FUNCALLOC!$C192*INDEX(INDIRECT(ACCOUNTS!$U192),2,BI$2),SUMIF(CLASS!$N192:$S192,BI$3,CLASS!$E192:$J192))","v":0},null,null,-35943.058021089775,0,0,0,0,0,{"$f":"SUM(BL192:BQ192)","v":-35943.058021089775},null,-224694.49809253024,-43201.780457882873,0,-138225.06857915883,0,0,{"$f":"SUM(BT192:BY192)","v":-406121.34712957195},null,0,0,0,0,0,0,{"$f":"SUM(CB192:CG192)","v":0},null,-6282485.8153917044,-2985929.7592526996,-7171651.3026359333,0,0,0,{"$f":"SUM(CJ192:CO192)","v":-16440066.877280336},null,0,0,0,0,0,0,{"$f":"SUM(CR192:CW192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ192:DE192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH192:DM192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP192:DU192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX192:EC192)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF192:EK192)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A193","v":391},{"$f":"ACCOUNTS!B193","v":"Office Furniture and Equipment"},{"$f":"ACCOUNTS!C193","v":-15029905.509857001},0,{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,E$2),SUMIF(CLASS!$N193:$S193,E$3,CLASS!$E193:$J193))","v":-37158.587204458869},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,F$2),SUMIF(CLASS!$N193:$S193,F$3,CLASS!$E193:$J193))","v":-373671.65673903364},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,G$2),SUMIF(CLASS!$N193:$S193,G$3,CLASS!$E193:$J193))","v":-2743931.6664433139},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,H$2),SUMIF(CLASS!$N193:$S193,H$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,I$2),SUMIF(CLASS!$N193:$S193,I$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,J$2),SUMIF(CLASS!$N193:$S193,J$3,CLASS!$E193:$J193))","v":-874143.69121432176},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,K$2),SUMIF(CLASS!$N193:$S193,K$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,L$2),SUMIF(CLASS!$N193:$S193,L$3,CLASS!$E193:$J193))","v":-1304131.431561077},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,M$2),SUMIF(CLASS!$N193:$S193,M$3,CLASS!$E193:$J193))","v":-137289.34844320684},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,N$2),SUMIF(CLASS!$N193:$S193,N$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,O$2),SUMIF(CLASS!$N193:$S193,O$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,P$2),SUMIF(CLASS!$N193:$S193,P$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,Q$2),SUMIF(CLASS!$N193:$S193,Q$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,R$2),SUMIF(CLASS!$N193:$S193,R$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,S$2),SUMIF(CLASS!$N193:$S193,S$3,CLASS!$E193:$J193))","v":-2233527.4580247728},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,T$2),SUMIF(CLASS!$N193:$S193,T$3,CLASS!$E193:$J193))","v":-21332.783511370912},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,U$2),SUMIF(CLASS!$N193:$S193,U$3,CLASS!$E193:$J193))","v":-2028027.9830586447},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,V$2),SUMIF(CLASS!$N193:$S193,V$3,CLASS!$E193:$J193))","v":-1222484.6145793553},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,W$2),SUMIF(CLASS!$N193:$S193,W$3,CLASS!$E193:$J193))","v":-352800.09256197518},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,X$2),SUMIF(CLASS!$N193:$S193,X$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,Y$2),SUMIF(CLASS!$N193:$S193,Y$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,Z$2),SUMIF(CLASS!$N193:$S193,Z$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AA$2),SUMIF(CLASS!$N193:$S193,AA$3,CLASS!$E193:$J193))","v":-2146099.4885760373},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AB$2),SUMIF(CLASS!$N193:$S193,AB$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AC$2),SUMIF(CLASS!$N193:$S193,AC$3,CLASS!$E193:$J193))","v":-141336.66103695109},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AD$2),SUMIF(CLASS!$N193:$S193,AD$3,CLASS!$E193:$J193))","v":-175737.53993192693},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AE$2),SUMIF(CLASS!$N193:$S193,AE$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AF$2),SUMIF(CLASS!$N193:$S193,AF$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AG$2),SUMIF(CLASS!$N193:$S193,AG$3,CLASS!$E193:$J193))","v":-75405.280543338944},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AH$2),SUMIF(CLASS!$N193:$S193,AH$3,CLASS!$E193:$J193))","v":-1109539.7105669251},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AI$2),SUMIF(CLASS!$N193:$S193,AI$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AJ$2),SUMIF(CLASS!$N193:$S193,AJ$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AK$2),SUMIF(CLASS!$N193:$S193,AK$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AL$2),SUMIF(CLASS!$N193:$S193,AL$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AM$2),SUMIF(CLASS!$N193:$S193,AM$3,CLASS!$E193:$J193))","v":-32.66446474510753},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AN$2),SUMIF(CLASS!$N193:$S193,AN$3,CLASS!$E193:$J193))","v":-53254.85139554413},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AO$2),SUMIF(CLASS!$N193:$S193,AO$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AP$2),SUMIF(CLASS!$N193:$S193,AP$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AQ$2),SUMIF(CLASS!$N193:$S193,AQ$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AR$2),SUMIF(CLASS!$N193:$S193,AR$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AS$2),SUMIF(CLASS!$N193:$S193,AS$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AT$2),SUMIF(CLASS!$N193:$S193,AT$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AU$2),SUMIF(CLASS!$N193:$S193,AU$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AV$2),SUMIF(CLASS!$N193:$S193,AV$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AW$2),SUMIF(CLASS!$N193:$S193,AW$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AX$2),SUMIF(CLASS!$N193:$S193,AX$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AY$2),SUMIF(CLASS!$N193:$S193,AY$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,AZ$2),SUMIF(CLASS!$N193:$S193,AZ$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,BA$2),SUMIF(CLASS!$N193:$S193,BA$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,BB$2),SUMIF(CLASS!$N193:$S193,BB$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,BC$2),SUMIF(CLASS!$N193:$S193,BC$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,BD$2),SUMIF(CLASS!$N193:$S193,BD$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,BE$2),SUMIF(CLASS!$N193:$S193,BE$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,BF$2),SUMIF(CLASS!$N193:$S193,BF$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,BG$2),SUMIF(CLASS!$N193:$S193,BG$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,BH$2),SUMIF(CLASS!$N193:$S193,BH$3,CLASS!$E193:$J193))","v":0},{"$f":"IF(CLASS!$L193<>0,FUNCALLOC!$C193*INDEX(INDIRECT(ACCOUNTS!$U193),2,BI$2),SUMIF(CLASS!$N193:$S193,BI$3,CLASS!$E193:$J193))","v":0},null,null,-37158.587204458869,0,0,0,0,0,-37158.587204458869,null,-373671.65673903364,0,0,0,0,0,-373671.65673903364,null,0,0,0,0,0,0,0,null,-3618075.3576576356,-1441420.7800042839,-8321346.6212810352,0,0,0,-13380842.758942954,null,0,0,0,0,0,0,0,null,0,0,0,-1184944.9911102641,0,0,-1184944.9911102641,null,0,0,0,0,-53287.515860289241,0,-53287.515860289241,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A194","v":392},{"$f":"ACCOUNTS!B194","v":"Transportation Equipment"},{"$f":"ACCOUNTS!C194","v":-6140468.8691170001},0,{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,E$2),SUMIF(CLASS!$N194:$S194,E$3,CLASS!$E194:$J194))","v":-15181.143208099909},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,F$2),SUMIF(CLASS!$N194:$S194,F$3,CLASS!$E194:$J194))","v":-152663.57955295226},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,G$2),SUMIF(CLASS!$N194:$S194,G$3,CLASS!$E194:$J194))","v":-1121033.4599728172},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,H$2),SUMIF(CLASS!$N194:$S194,H$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,I$2),SUMIF(CLASS!$N194:$S194,I$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,J$2),SUMIF(CLASS!$N194:$S194,J$3,CLASS!$E194:$J194))","v":-357131.46163935104},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,K$2),SUMIF(CLASS!$N194:$S194,K$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,L$2),SUMIF(CLASS!$N194:$S194,L$3,CLASS!$E194:$J194))","v":-532802.98079624935},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,M$2),SUMIF(CLASS!$N194:$S194,M$3,CLASS!$E194:$J194))","v":-56089.572194848006},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,N$2),SUMIF(CLASS!$N194:$S194,N$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,O$2),SUMIF(CLASS!$N194:$S194,O$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,P$2),SUMIF(CLASS!$N194:$S194,P$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,Q$2),SUMIF(CLASS!$N194:$S194,Q$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,R$2),SUMIF(CLASS!$N194:$S194,R$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,S$2),SUMIF(CLASS!$N194:$S194,S$3,CLASS!$E194:$J194))","v":-912507.78757887438},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,T$2),SUMIF(CLASS!$N194:$S194,T$3,CLASS!$E194:$J194))","v":-8715.5100846959231},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,U$2),SUMIF(CLASS!$N194:$S194,U$3,CLASS!$E194:$J194))","v":-828550.96377703233},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,V$2),SUMIF(CLASS!$N194:$S194,V$3,CLASS!$E194:$J194))","v":-499446.16843239532},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,W$2),SUMIF(CLASS!$N194:$S194,W$3,CLASS!$E194:$J194))","v":-144136.50065714991},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,X$2),SUMIF(CLASS!$N194:$S194,X$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,Y$2),SUMIF(CLASS!$N194:$S194,Y$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,Z$2),SUMIF(CLASS!$N194:$S194,Z$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AA$2),SUMIF(CLASS!$N194:$S194,AA$3,CLASS!$E194:$J194))","v":-876789.08500033896},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AB$2),SUMIF(CLASS!$N194:$S194,AB$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AC$2),SUMIF(CLASS!$N194:$S194,AC$3,CLASS!$E194:$J194))","v":-57743.102017053003},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AD$2),SUMIF(CLASS!$N194:$S194,AD$3,CLASS!$E194:$J194))","v":-71797.583316774297},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AE$2),SUMIF(CLASS!$N194:$S194,AE$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AF$2),SUMIF(CLASS!$N194:$S194,AF$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AG$2),SUMIF(CLASS!$N194:$S194,AG$3,CLASS!$E194:$J194))","v":-30806.83224786368},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AH$2),SUMIF(CLASS!$N194:$S194,AH$3,CLASS!$E194:$J194))","v":-453302.52058584709},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AI$2),SUMIF(CLASS!$N194:$S194,AI$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AJ$2),SUMIF(CLASS!$N194:$S194,AJ$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AK$2),SUMIF(CLASS!$N194:$S194,AK$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AL$2),SUMIF(CLASS!$N194:$S194,AL$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AM$2),SUMIF(CLASS!$N194:$S194,AM$3,CLASS!$E194:$J194))","v":-13.345069186373806},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AN$2),SUMIF(CLASS!$N194:$S194,AN$3,CLASS!$E194:$J194))","v":-21757.27298547082},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AO$2),SUMIF(CLASS!$N194:$S194,AO$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AP$2),SUMIF(CLASS!$N194:$S194,AP$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AQ$2),SUMIF(CLASS!$N194:$S194,AQ$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AR$2),SUMIF(CLASS!$N194:$S194,AR$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AS$2),SUMIF(CLASS!$N194:$S194,AS$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AT$2),SUMIF(CLASS!$N194:$S194,AT$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AU$2),SUMIF(CLASS!$N194:$S194,AU$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AV$2),SUMIF(CLASS!$N194:$S194,AV$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AW$2),SUMIF(CLASS!$N194:$S194,AW$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AX$2),SUMIF(CLASS!$N194:$S194,AX$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AY$2),SUMIF(CLASS!$N194:$S194,AY$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,AZ$2),SUMIF(CLASS!$N194:$S194,AZ$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,BA$2),SUMIF(CLASS!$N194:$S194,BA$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,BB$2),SUMIF(CLASS!$N194:$S194,BB$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,BC$2),SUMIF(CLASS!$N194:$S194,BC$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,BD$2),SUMIF(CLASS!$N194:$S194,BD$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,BE$2),SUMIF(CLASS!$N194:$S194,BE$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,BF$2),SUMIF(CLASS!$N194:$S194,BF$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,BG$2),SUMIF(CLASS!$N194:$S194,BG$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,BH$2),SUMIF(CLASS!$N194:$S194,BH$3,CLASS!$E194:$J194))","v":0},{"$f":"IF(CLASS!$L194<>0,FUNCALLOC!$C194*INDEX(INDIRECT(ACCOUNTS!$U194),2,BI$2),SUMIF(CLASS!$N194:$S194,BI$3,CLASS!$E194:$J194))","v":0},null,null,-15181.143208099909,0,0,0,0,0,-15181.143208099909,null,-152663.57955295226,0,0,0,0,0,-152663.57955295226,null,0,0,0,0,0,0,0,null,-1478164.9216121682,-588892.55299109733,-3399686.7008643141,0,0,0,-5466744.1754675796,null,0,0,0,0,0,0,0,null,0,0,0,-484109.35283371079,0,0,-484109.35283371079,null,0,0,0,0,-21770.618054657192,0,-21770.618054657192,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A195","v":390.1},{"$f":"ACCOUNTS!B195","v":"Leaseholds"},{"$f":"ACCOUNTS!C195","v":-10397228.861733001},{"$f":"ROUND((SUM(E195:BI195)-C195),1)","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,E$2),SUMIF(CLASS!$N195:$S195,E$3,CLASS!$E195:$J195))","v":-22136.31643918866},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,F$2),SUMIF(CLASS!$N195:$S195,F$3,CLASS!$E195:$J195))","v":-138383.00873015466},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,G$2),SUMIF(CLASS!$N195:$S195,G$3,CLASS!$E195:$J195))","v":-3636516.251837872},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,H$2),SUMIF(CLASS!$N195:$S195,H$3,CLASS!$E195:$J195))","v":-232689.70032747457},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,I$2),SUMIF(CLASS!$N195:$S195,I$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,J$2),SUMIF(CLASS!$N195:$S195,J$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,K$2),SUMIF(CLASS!$N195:$S195,K$3,CLASS!$E195:$J195))","v":-26606.759012850867},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,L$2),SUMIF(CLASS!$N195:$S195,L$3,CLASS!$E195:$J195))","v":-1728357.5984789997},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,M$2),SUMIF(CLASS!$N195:$S195,M$3,CLASS!$E195:$J195))","v":-110592.38672329247},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,N$2),SUMIF(CLASS!$N195:$S195,N$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,O$2),SUMIF(CLASS!$N195:$S195,O$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,P$2),SUMIF(CLASS!$N195:$S195,P$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,Q$2),SUMIF(CLASS!$N195:$S195,Q$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,R$2),SUMIF(CLASS!$N195:$S195,R$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,S$2),SUMIF(CLASS!$N195:$S195,S$3,CLASS!$E195:$J195))","v":-3146617.7871615216},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,T$2),SUMIF(CLASS!$N195:$S195,T$3,CLASS!$E195:$J195))","v":-30053.857545099945},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,U$2),SUMIF(CLASS!$N195:$S195,U$3,CLASS!$E195:$J195))","v":-629041.61778743647},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,V$2),SUMIF(CLASS!$N195:$S195,V$3,CLASS!$E195:$J195))","v":-493709.67582290329},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,W$2),SUMIF(CLASS!$N195:$S195,W$3,CLASS!$E195:$J195))","v":-117394.97777462166},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,X$2),SUMIF(CLASS!$N195:$S195,X$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,Y$2),SUMIF(CLASS!$N195:$S195,Y$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,Z$2),SUMIF(CLASS!$N195:$S195,Z$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AA$2),SUMIF(CLASS!$N195:$S195,AA$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AB$2),SUMIF(CLASS!$N195:$S195,AB$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AC$2),SUMIF(CLASS!$N195:$S195,AC$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AD$2),SUMIF(CLASS!$N195:$S195,AD$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AE$2),SUMIF(CLASS!$N195:$S195,AE$3,CLASS!$E195:$J195))","v":-85128.924091585752},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AF$2),SUMIF(CLASS!$N195:$S195,AF$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AG$2),SUMIF(CLASS!$N195:$S195,AG$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AH$2),SUMIF(CLASS!$N195:$S195,AH$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AI$2),SUMIF(CLASS!$N195:$S195,AI$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AJ$2),SUMIF(CLASS!$N195:$S195,AJ$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AK$2),SUMIF(CLASS!$N195:$S195,AK$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AL$2),SUMIF(CLASS!$N195:$S195,AL$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AM$2),SUMIF(CLASS!$N195:$S195,AM$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AN$2),SUMIF(CLASS!$N195:$S195,AN$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AO$2),SUMIF(CLASS!$N195:$S195,AO$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AP$2),SUMIF(CLASS!$N195:$S195,AP$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AQ$2),SUMIF(CLASS!$N195:$S195,AQ$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AR$2),SUMIF(CLASS!$N195:$S195,AR$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AS$2),SUMIF(CLASS!$N195:$S195,AS$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AT$2),SUMIF(CLASS!$N195:$S195,AT$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AU$2),SUMIF(CLASS!$N195:$S195,AU$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AV$2),SUMIF(CLASS!$N195:$S195,AV$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AW$2),SUMIF(CLASS!$N195:$S195,AW$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AX$2),SUMIF(CLASS!$N195:$S195,AX$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AY$2),SUMIF(CLASS!$N195:$S195,AY$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,AZ$2),SUMIF(CLASS!$N195:$S195,AZ$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,BA$2),SUMIF(CLASS!$N195:$S195,BA$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,BB$2),SUMIF(CLASS!$N195:$S195,BB$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,BC$2),SUMIF(CLASS!$N195:$S195,BC$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,BD$2),SUMIF(CLASS!$N195:$S195,BD$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,BE$2),SUMIF(CLASS!$N195:$S195,BE$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,BF$2),SUMIF(CLASS!$N195:$S195,BF$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,BG$2),SUMIF(CLASS!$N195:$S195,BG$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,BH$2),SUMIF(CLASS!$N195:$S195,BH$3,CLASS!$E195:$J195))","v":0},{"$f":"IF(CLASS!$L195<>0,FUNCALLOC!$C195*INDEX(INDIRECT(ACCOUNTS!$U195),2,BI$2),SUMIF(CLASS!$N195:$S195,BI$3,CLASS!$E195:$J195))","v":0},null,null,-22136.31643918866,0,0,0,0,0,-22136.31643918866,null,-138383.00873015466,-26606.759012850867,0,-85128.924091585752,0,0,-250118.69183459127,null,0,0,0,0,0,0,0,null,-3869205.9521653466,-1838949.9852022922,-4416817.9160915837,0,0,0,-10124973.853459222,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A196","v":"~"},{"$f":"ACCOUNTS!B196","v":"~"},{"$f":"ACCOUNTS!C196","v":0},0,{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,E$2),SUMIF(CLASS!$N196:$S196,E$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,F$2),SUMIF(CLASS!$N196:$S196,F$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,G$2),SUMIF(CLASS!$N196:$S196,G$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,H$2),SUMIF(CLASS!$N196:$S196,H$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,I$2),SUMIF(CLASS!$N196:$S196,I$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,J$2),SUMIF(CLASS!$N196:$S196,J$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,K$2),SUMIF(CLASS!$N196:$S196,K$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,L$2),SUMIF(CLASS!$N196:$S196,L$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,M$2),SUMIF(CLASS!$N196:$S196,M$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,N$2),SUMIF(CLASS!$N196:$S196,N$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,O$2),SUMIF(CLASS!$N196:$S196,O$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,P$2),SUMIF(CLASS!$N196:$S196,P$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,Q$2),SUMIF(CLASS!$N196:$S196,Q$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,R$2),SUMIF(CLASS!$N196:$S196,R$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,S$2),SUMIF(CLASS!$N196:$S196,S$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,T$2),SUMIF(CLASS!$N196:$S196,T$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,U$2),SUMIF(CLASS!$N196:$S196,U$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,V$2),SUMIF(CLASS!$N196:$S196,V$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,W$2),SUMIF(CLASS!$N196:$S196,W$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,X$2),SUMIF(CLASS!$N196:$S196,X$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,Y$2),SUMIF(CLASS!$N196:$S196,Y$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,Z$2),SUMIF(CLASS!$N196:$S196,Z$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AA$2),SUMIF(CLASS!$N196:$S196,AA$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AB$2),SUMIF(CLASS!$N196:$S196,AB$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AC$2),SUMIF(CLASS!$N196:$S196,AC$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AD$2),SUMIF(CLASS!$N196:$S196,AD$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AE$2),SUMIF(CLASS!$N196:$S196,AE$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AF$2),SUMIF(CLASS!$N196:$S196,AF$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AG$2),SUMIF(CLASS!$N196:$S196,AG$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AH$2),SUMIF(CLASS!$N196:$S196,AH$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AI$2),SUMIF(CLASS!$N196:$S196,AI$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AJ$2),SUMIF(CLASS!$N196:$S196,AJ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AK$2),SUMIF(CLASS!$N196:$S196,AK$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AL$2),SUMIF(CLASS!$N196:$S196,AL$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AM$2),SUMIF(CLASS!$N196:$S196,AM$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AN$2),SUMIF(CLASS!$N196:$S196,AN$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AO$2),SUMIF(CLASS!$N196:$S196,AO$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AP$2),SUMIF(CLASS!$N196:$S196,AP$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AQ$2),SUMIF(CLASS!$N196:$S196,AQ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AR$2),SUMIF(CLASS!$N196:$S196,AR$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AS$2),SUMIF(CLASS!$N196:$S196,AS$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AT$2),SUMIF(CLASS!$N196:$S196,AT$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AU$2),SUMIF(CLASS!$N196:$S196,AU$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AV$2),SUMIF(CLASS!$N196:$S196,AV$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AW$2),SUMIF(CLASS!$N196:$S196,AW$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AX$2),SUMIF(CLASS!$N196:$S196,AX$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AY$2),SUMIF(CLASS!$N196:$S196,AY$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,AZ$2),SUMIF(CLASS!$N196:$S196,AZ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,BA$2),SUMIF(CLASS!$N196:$S196,BA$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,BB$2),SUMIF(CLASS!$N196:$S196,BB$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,BC$2),SUMIF(CLASS!$N196:$S196,BC$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,BD$2),SUMIF(CLASS!$N196:$S196,BD$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,BE$2),SUMIF(CLASS!$N196:$S196,BE$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,BF$2),SUMIF(CLASS!$N196:$S196,BF$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,BG$2),SUMIF(CLASS!$N196:$S196,BG$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,BH$2),SUMIF(CLASS!$N196:$S196,BH$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOC!$C196*INDEX(INDIRECT(ACCOUNTS!$U196),2,BI$2),SUMIF(CLASS!$N196:$S196,BI$3,CLASS!$E196:$J196))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A197","v":393},{"$f":"ACCOUNTS!B197","v":"Stores Equipment"},{"$f":"ACCOUNTS!C197","v":602.18727200000035},0,{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,E$2),SUMIF(CLASS!$N197:$S197,E$3,CLASS!$E197:$J197))","v":1.2820923907624664},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,F$2),SUMIF(CLASS!$N197:$S197,F$3,CLASS!$E197:$J197))","v":8.0148746965712441},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,G$2),SUMIF(CLASS!$N197:$S197,G$3,CLASS!$E197:$J197))","v":210.61994791109274},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,H$2),SUMIF(CLASS!$N197:$S197,H$3,CLASS!$E197:$J197))","v":13.476934837745215},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,I$2),SUMIF(CLASS!$N197:$S197,I$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,J$2),SUMIF(CLASS!$N197:$S197,J$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,K$2),SUMIF(CLASS!$N197:$S197,K$3,CLASS!$E197:$J197))","v":1.5410117291617942},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,L$2),SUMIF(CLASS!$N197:$S197,L$3,CLASS!$E197:$J197))","v":100.10311027192894},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,M$2),SUMIF(CLASS!$N197:$S197,M$3,CLASS!$E197:$J197))","v":6.4052959255306963},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,N$2),SUMIF(CLASS!$N197:$S197,N$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,O$2),SUMIF(CLASS!$N197:$S197,O$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,P$2),SUMIF(CLASS!$N197:$S197,P$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,Q$2),SUMIF(CLASS!$N197:$S197,Q$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,R$2),SUMIF(CLASS!$N197:$S197,R$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,S$2),SUMIF(CLASS!$N197:$S197,S$3,CLASS!$E197:$J197))","v":182.24598173956537},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,T$2),SUMIF(CLASS!$N197:$S197,T$3,CLASS!$E197:$J197))","v":1.7406609711911061},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,U$2),SUMIF(CLASS!$N197:$S197,U$3,CLASS!$E197:$J197))","v":36.432866952083714},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,V$2),SUMIF(CLASS!$N197:$S197,V$3,CLASS!$E197:$J197))","v":28.594704107940935},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,W$2),SUMIF(CLASS!$N197:$S197,W$3,CLASS!$E197:$J197))","v":6.799288767489621},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,X$2),SUMIF(CLASS!$N197:$S197,X$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,Y$2),SUMIF(CLASS!$N197:$S197,Y$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,Z$2),SUMIF(CLASS!$N197:$S197,Z$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AA$2),SUMIF(CLASS!$N197:$S197,AA$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AB$2),SUMIF(CLASS!$N197:$S197,AB$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AC$2),SUMIF(CLASS!$N197:$S197,AC$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AD$2),SUMIF(CLASS!$N197:$S197,AD$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AE$2),SUMIF(CLASS!$N197:$S197,AE$3,CLASS!$E197:$J197))","v":4.9305016989365917},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AF$2),SUMIF(CLASS!$N197:$S197,AF$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AG$2),SUMIF(CLASS!$N197:$S197,AG$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AH$2),SUMIF(CLASS!$N197:$S197,AH$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AI$2),SUMIF(CLASS!$N197:$S197,AI$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AJ$2),SUMIF(CLASS!$N197:$S197,AJ$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AK$2),SUMIF(CLASS!$N197:$S197,AK$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AL$2),SUMIF(CLASS!$N197:$S197,AL$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AM$2),SUMIF(CLASS!$N197:$S197,AM$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AN$2),SUMIF(CLASS!$N197:$S197,AN$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AO$2),SUMIF(CLASS!$N197:$S197,AO$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AP$2),SUMIF(CLASS!$N197:$S197,AP$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AQ$2),SUMIF(CLASS!$N197:$S197,AQ$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AR$2),SUMIF(CLASS!$N197:$S197,AR$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AS$2),SUMIF(CLASS!$N197:$S197,AS$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AT$2),SUMIF(CLASS!$N197:$S197,AT$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AU$2),SUMIF(CLASS!$N197:$S197,AU$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AV$2),SUMIF(CLASS!$N197:$S197,AV$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AW$2),SUMIF(CLASS!$N197:$S197,AW$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AX$2),SUMIF(CLASS!$N197:$S197,AX$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AY$2),SUMIF(CLASS!$N197:$S197,AY$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,AZ$2),SUMIF(CLASS!$N197:$S197,AZ$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,BA$2),SUMIF(CLASS!$N197:$S197,BA$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,BB$2),SUMIF(CLASS!$N197:$S197,BB$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,BC$2),SUMIF(CLASS!$N197:$S197,BC$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,BD$2),SUMIF(CLASS!$N197:$S197,BD$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,BE$2),SUMIF(CLASS!$N197:$S197,BE$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,BF$2),SUMIF(CLASS!$N197:$S197,BF$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,BG$2),SUMIF(CLASS!$N197:$S197,BG$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,BH$2),SUMIF(CLASS!$N197:$S197,BH$3,CLASS!$E197:$J197))","v":0},{"$f":"IF(CLASS!$L197<>0,FUNCALLOC!$C197*INDEX(INDIRECT(ACCOUNTS!$U197),2,BI$2),SUMIF(CLASS!$N197:$S197,BI$3,CLASS!$E197:$J197))","v":0},null,null,1.2820923907624664,0,0,0,0,0,1.2820923907624664,null,8.0148746965712441,1.5410117291617942,0,4.9305016989365917,0,0,14.486388124669631,null,0,0,0,0,0,0,0,null,224.09688274883794,106.50840619745964,255.81350253827077,0,0,0,586.41879148456837,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A198","v":394},{"$f":"ACCOUNTS!B198","v":"Tools, Shop, and Garage Equipment "},{"$f":"ACCOUNTS!C198","v":-1952215.7619329998},0,{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,E$2),SUMIF(CLASS!$N198:$S198,E$3,CLASS!$E198:$J198))","v":-4826.4827469561833},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,F$2),SUMIF(CLASS!$N198:$S198,F$3,CLASS!$E198:$J198))","v":-48535.7474533118},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,G$2),SUMIF(CLASS!$N198:$S198,G$3,CLASS!$E198:$J198))","v":-356405.87662940577},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,H$2),SUMIF(CLASS!$N198:$S198,H$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,I$2),SUMIF(CLASS!$N198:$S198,I$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,J$2),SUMIF(CLASS!$N198:$S198,J$3,CLASS!$E198:$J198))","v":-113541.43850496691},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,K$2),SUMIF(CLASS!$N198:$S198,K$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,L$2),SUMIF(CLASS!$N198:$S198,L$3,CLASS!$E198:$J198))","v":-169392.01212250369},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,M$2),SUMIF(CLASS!$N198:$S198,M$3,CLASS!$E198:$J198))","v":-17832.342977842858},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,N$2),SUMIF(CLASS!$N198:$S198,N$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,O$2),SUMIF(CLASS!$N198:$S198,O$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,P$2),SUMIF(CLASS!$N198:$S198,P$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,Q$2),SUMIF(CLASS!$N198:$S198,Q$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,R$2),SUMIF(CLASS!$N198:$S198,R$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,S$2),SUMIF(CLASS!$N198:$S198,S$3,CLASS!$E198:$J198))","v":-290110.10783843539},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,T$2),SUMIF(CLASS!$N198:$S198,T$3,CLASS!$E198:$J198))","v":-2770.8887583817504},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,U$2),SUMIF(CLASS!$N198:$S198,U$3,CLASS!$E198:$J198))","v":-263418.03623261407},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,V$2),SUMIF(CLASS!$N198:$S198,V$3,CLASS!$E198:$J198))","v":-158787.00845705532},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,W$2),SUMIF(CLASS!$N198:$S198,W$3,CLASS!$E198:$J198))","v":-45824.765901503139},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,X$2),SUMIF(CLASS!$N198:$S198,X$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,Y$2),SUMIF(CLASS!$N198:$S198,Y$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,Z$2),SUMIF(CLASS!$N198:$S198,Z$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AA$2),SUMIF(CLASS!$N198:$S198,AA$3,CLASS!$E198:$J198))","v":-278754.19745831471},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AB$2),SUMIF(CLASS!$N198:$S198,AB$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AC$2),SUMIF(CLASS!$N198:$S198,AC$3,CLASS!$E198:$J198))","v":-18358.043384528424},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AD$2),SUMIF(CLASS!$N198:$S198,AD$3,CLASS!$E198:$J198))","v":-22826.330823799162},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AE$2),SUMIF(CLASS!$N198:$S198,AE$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AF$2),SUMIF(CLASS!$N198:$S198,AF$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AG$2),SUMIF(CLASS!$N198:$S198,AG$3,CLASS!$E198:$J198))","v":-9794.2982484582917},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AH$2),SUMIF(CLASS!$N198:$S198,AH$3,CLASS!$E198:$J198))","v":-144116.7351344139},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AI$2),SUMIF(CLASS!$N198:$S198,AI$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AJ$2),SUMIF(CLASS!$N198:$S198,AJ$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AK$2),SUMIF(CLASS!$N198:$S198,AK$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AL$2),SUMIF(CLASS!$N198:$S198,AL$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AM$2),SUMIF(CLASS!$N198:$S198,AM$3,CLASS!$E198:$J198))","v":-4.2427467616934083},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AN$2),SUMIF(CLASS!$N198:$S198,AN$3,CLASS!$E198:$J198))","v":-6917.2065137467398},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AO$2),SUMIF(CLASS!$N198:$S198,AO$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AP$2),SUMIF(CLASS!$N198:$S198,AP$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AQ$2),SUMIF(CLASS!$N198:$S198,AQ$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AR$2),SUMIF(CLASS!$N198:$S198,AR$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AS$2),SUMIF(CLASS!$N198:$S198,AS$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AT$2),SUMIF(CLASS!$N198:$S198,AT$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AU$2),SUMIF(CLASS!$N198:$S198,AU$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AV$2),SUMIF(CLASS!$N198:$S198,AV$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AW$2),SUMIF(CLASS!$N198:$S198,AW$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AX$2),SUMIF(CLASS!$N198:$S198,AX$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AY$2),SUMIF(CLASS!$N198:$S198,AY$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,AZ$2),SUMIF(CLASS!$N198:$S198,AZ$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,BA$2),SUMIF(CLASS!$N198:$S198,BA$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,BB$2),SUMIF(CLASS!$N198:$S198,BB$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,BC$2),SUMIF(CLASS!$N198:$S198,BC$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,BD$2),SUMIF(CLASS!$N198:$S198,BD$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,BE$2),SUMIF(CLASS!$N198:$S198,BE$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,BF$2),SUMIF(CLASS!$N198:$S198,BF$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,BG$2),SUMIF(CLASS!$N198:$S198,BG$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,BH$2),SUMIF(CLASS!$N198:$S198,BH$3,CLASS!$E198:$J198))","v":0},{"$f":"IF(CLASS!$L198<>0,FUNCALLOC!$C198*INDEX(INDIRECT(ACCOUNTS!$U198),2,BI$2),SUMIF(CLASS!$N198:$S198,BI$3,CLASS!$E198:$J198))","v":0},null,null,-4826.4827469561833,0,0,0,0,0,-4826.4827469561833,null,-48535.7474533118,0,0,0,0,0,-48535.7474533118,null,0,0,0,0,0,0,0,null,-469947.31513437268,-187224.35510034655,-1080849.3788546319,0,0,0,-1738021.0490893512,null,0,0,0,0,0,0,0,null,0,0,0,-153911.03338287221,0,0,-153911.03338287221,null,0,0,0,0,-6921.4492605084333,0,-6921.4492605084333,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A199","v":"~"},{"$f":"ACCOUNTS!B199","v":"~"},{"$f":"ACCOUNTS!C199","v":0},0,{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,E$2),SUMIF(CLASS!$N199:$S199,E$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,F$2),SUMIF(CLASS!$N199:$S199,F$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,G$2),SUMIF(CLASS!$N199:$S199,G$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,H$2),SUMIF(CLASS!$N199:$S199,H$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,I$2),SUMIF(CLASS!$N199:$S199,I$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,J$2),SUMIF(CLASS!$N199:$S199,J$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,K$2),SUMIF(CLASS!$N199:$S199,K$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,L$2),SUMIF(CLASS!$N199:$S199,L$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,M$2),SUMIF(CLASS!$N199:$S199,M$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,N$2),SUMIF(CLASS!$N199:$S199,N$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,O$2),SUMIF(CLASS!$N199:$S199,O$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,P$2),SUMIF(CLASS!$N199:$S199,P$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,Q$2),SUMIF(CLASS!$N199:$S199,Q$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,R$2),SUMIF(CLASS!$N199:$S199,R$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,S$2),SUMIF(CLASS!$N199:$S199,S$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,T$2),SUMIF(CLASS!$N199:$S199,T$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,U$2),SUMIF(CLASS!$N199:$S199,U$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,V$2),SUMIF(CLASS!$N199:$S199,V$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,W$2),SUMIF(CLASS!$N199:$S199,W$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,X$2),SUMIF(CLASS!$N199:$S199,X$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,Y$2),SUMIF(CLASS!$N199:$S199,Y$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,Z$2),SUMIF(CLASS!$N199:$S199,Z$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AA$2),SUMIF(CLASS!$N199:$S199,AA$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AB$2),SUMIF(CLASS!$N199:$S199,AB$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AC$2),SUMIF(CLASS!$N199:$S199,AC$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AD$2),SUMIF(CLASS!$N199:$S199,AD$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AE$2),SUMIF(CLASS!$N199:$S199,AE$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AF$2),SUMIF(CLASS!$N199:$S199,AF$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AG$2),SUMIF(CLASS!$N199:$S199,AG$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AH$2),SUMIF(CLASS!$N199:$S199,AH$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AI$2),SUMIF(CLASS!$N199:$S199,AI$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AJ$2),SUMIF(CLASS!$N199:$S199,AJ$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AK$2),SUMIF(CLASS!$N199:$S199,AK$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AL$2),SUMIF(CLASS!$N199:$S199,AL$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AM$2),SUMIF(CLASS!$N199:$S199,AM$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AN$2),SUMIF(CLASS!$N199:$S199,AN$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AO$2),SUMIF(CLASS!$N199:$S199,AO$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AP$2),SUMIF(CLASS!$N199:$S199,AP$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AQ$2),SUMIF(CLASS!$N199:$S199,AQ$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AR$2),SUMIF(CLASS!$N199:$S199,AR$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AS$2),SUMIF(CLASS!$N199:$S199,AS$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AT$2),SUMIF(CLASS!$N199:$S199,AT$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AU$2),SUMIF(CLASS!$N199:$S199,AU$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AV$2),SUMIF(CLASS!$N199:$S199,AV$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AW$2),SUMIF(CLASS!$N199:$S199,AW$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AX$2),SUMIF(CLASS!$N199:$S199,AX$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AY$2),SUMIF(CLASS!$N199:$S199,AY$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,AZ$2),SUMIF(CLASS!$N199:$S199,AZ$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,BA$2),SUMIF(CLASS!$N199:$S199,BA$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,BB$2),SUMIF(CLASS!$N199:$S199,BB$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,BC$2),SUMIF(CLASS!$N199:$S199,BC$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,BD$2),SUMIF(CLASS!$N199:$S199,BD$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,BE$2),SUMIF(CLASS!$N199:$S199,BE$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,BF$2),SUMIF(CLASS!$N199:$S199,BF$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,BG$2),SUMIF(CLASS!$N199:$S199,BG$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,BH$2),SUMIF(CLASS!$N199:$S199,BH$3,CLASS!$E199:$J199))","v":0},{"$f":"IF(CLASS!$L199<>0,FUNCALLOC!$C199*INDEX(INDIRECT(ACCOUNTS!$U199),2,BI$2),SUMIF(CLASS!$N199:$S199,BI$3,CLASS!$E199:$J199))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A200","v":"~"},{"$f":"ACCOUNTS!B200","v":"~"},{"$f":"ACCOUNTS!C200","v":0},0,{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,E$2),SUMIF(CLASS!$N200:$S200,E$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,F$2),SUMIF(CLASS!$N200:$S200,F$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,G$2),SUMIF(CLASS!$N200:$S200,G$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,H$2),SUMIF(CLASS!$N200:$S200,H$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,I$2),SUMIF(CLASS!$N200:$S200,I$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,J$2),SUMIF(CLASS!$N200:$S200,J$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,K$2),SUMIF(CLASS!$N200:$S200,K$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,L$2),SUMIF(CLASS!$N200:$S200,L$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,M$2),SUMIF(CLASS!$N200:$S200,M$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,N$2),SUMIF(CLASS!$N200:$S200,N$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,O$2),SUMIF(CLASS!$N200:$S200,O$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,P$2),SUMIF(CLASS!$N200:$S200,P$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,Q$2),SUMIF(CLASS!$N200:$S200,Q$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,R$2),SUMIF(CLASS!$N200:$S200,R$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,S$2),SUMIF(CLASS!$N200:$S200,S$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,T$2),SUMIF(CLASS!$N200:$S200,T$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,U$2),SUMIF(CLASS!$N200:$S200,U$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,V$2),SUMIF(CLASS!$N200:$S200,V$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,W$2),SUMIF(CLASS!$N200:$S200,W$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,X$2),SUMIF(CLASS!$N200:$S200,X$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,Y$2),SUMIF(CLASS!$N200:$S200,Y$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,Z$2),SUMIF(CLASS!$N200:$S200,Z$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AA$2),SUMIF(CLASS!$N200:$S200,AA$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AB$2),SUMIF(CLASS!$N200:$S200,AB$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AC$2),SUMIF(CLASS!$N200:$S200,AC$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AD$2),SUMIF(CLASS!$N200:$S200,AD$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AE$2),SUMIF(CLASS!$N200:$S200,AE$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AF$2),SUMIF(CLASS!$N200:$S200,AF$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AG$2),SUMIF(CLASS!$N200:$S200,AG$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AH$2),SUMIF(CLASS!$N200:$S200,AH$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AI$2),SUMIF(CLASS!$N200:$S200,AI$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AJ$2),SUMIF(CLASS!$N200:$S200,AJ$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AK$2),SUMIF(CLASS!$N200:$S200,AK$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AL$2),SUMIF(CLASS!$N200:$S200,AL$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AM$2),SUMIF(CLASS!$N200:$S200,AM$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AN$2),SUMIF(CLASS!$N200:$S200,AN$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AO$2),SUMIF(CLASS!$N200:$S200,AO$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AP$2),SUMIF(CLASS!$N200:$S200,AP$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AQ$2),SUMIF(CLASS!$N200:$S200,AQ$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AR$2),SUMIF(CLASS!$N200:$S200,AR$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AS$2),SUMIF(CLASS!$N200:$S200,AS$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AT$2),SUMIF(CLASS!$N200:$S200,AT$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AU$2),SUMIF(CLASS!$N200:$S200,AU$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AV$2),SUMIF(CLASS!$N200:$S200,AV$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AW$2),SUMIF(CLASS!$N200:$S200,AW$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AX$2),SUMIF(CLASS!$N200:$S200,AX$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AY$2),SUMIF(CLASS!$N200:$S200,AY$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,AZ$2),SUMIF(CLASS!$N200:$S200,AZ$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,BA$2),SUMIF(CLASS!$N200:$S200,BA$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,BB$2),SUMIF(CLASS!$N200:$S200,BB$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,BC$2),SUMIF(CLASS!$N200:$S200,BC$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,BD$2),SUMIF(CLASS!$N200:$S200,BD$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,BE$2),SUMIF(CLASS!$N200:$S200,BE$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,BF$2),SUMIF(CLASS!$N200:$S200,BF$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,BG$2),SUMIF(CLASS!$N200:$S200,BG$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,BH$2),SUMIF(CLASS!$N200:$S200,BH$3,CLASS!$E200:$J200))","v":0},{"$f":"IF(CLASS!$L200<>0,FUNCALLOC!$C200*INDEX(INDIRECT(ACCOUNTS!$U200),2,BI$2),SUMIF(CLASS!$N200:$S200,BI$3,CLASS!$E200:$J200))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A201","v":395},{"$f":"ACCOUNTS!B201","v":"Laboratory Equipment"},{"$f":"ACCOUNTS!C201","v":-1142247.75},0,{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,E$2),SUMIF(CLASS!$N201:$S201,E$3,CLASS!$E201:$J201))","v":-2431.9131551497608},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,F$2),SUMIF(CLASS!$N201:$S201,F$3,CLASS!$E201:$J201))","v":-15202.866308158089},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,G$2),SUMIF(CLASS!$N201:$S201,G$3,CLASS!$E201:$J201))","v":-399510.53898489359},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,H$2),SUMIF(CLASS!$N201:$S201,H$3,CLASS!$E201:$J201))","v":-25563.473708409896},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,I$2),SUMIF(CLASS!$N201:$S201,I$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,J$2),SUMIF(CLASS!$N201:$S201,J$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,K$2),SUMIF(CLASS!$N201:$S201,K$3,CLASS!$E201:$J201))","v":-2923.0394965217197},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,L$2),SUMIF(CLASS!$N201:$S201,L$3,CLASS!$E201:$J201))","v":-189878.72675613881},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,M$2),SUMIF(CLASS!$N201:$S201,M$3,CLASS!$E201:$J201))","v":-12149.76669088682},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,N$2),SUMIF(CLASS!$N201:$S201,N$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,O$2),SUMIF(CLASS!$N201:$S201,O$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,P$2),SUMIF(CLASS!$N201:$S201,P$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,Q$2),SUMIF(CLASS!$N201:$S201,Q$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,R$2),SUMIF(CLASS!$N201:$S201,R$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,S$2),SUMIF(CLASS!$N201:$S201,S$3,CLASS!$E201:$J201))","v":-345689.90788725851},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,T$2),SUMIF(CLASS!$N201:$S201,T$3,CLASS!$E201:$J201))","v":-3301.7404556764773},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,U$2),SUMIF(CLASS!$N201:$S201,U$3,CLASS!$E201:$J201))","v":-69107.007466054449},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,V$2),SUMIF(CLASS!$N201:$S201,V$3,CLASS!$E201:$J201))","v":-54239.333755316016},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,W$2),SUMIF(CLASS!$N201:$S201,W$3,CLASS!$E201:$J201))","v":-12897.104700454858},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,X$2),SUMIF(CLASS!$N201:$S201,X$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,Y$2),SUMIF(CLASS!$N201:$S201,Y$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,Z$2),SUMIF(CLASS!$N201:$S201,Z$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AA$2),SUMIF(CLASS!$N201:$S201,AA$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AB$2),SUMIF(CLASS!$N201:$S201,AB$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AC$2),SUMIF(CLASS!$N201:$S201,AC$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AD$2),SUMIF(CLASS!$N201:$S201,AD$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AE$2),SUMIF(CLASS!$N201:$S201,AE$3,CLASS!$E201:$J201))","v":-9352.330635081069},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AF$2),SUMIF(CLASS!$N201:$S201,AF$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AG$2),SUMIF(CLASS!$N201:$S201,AG$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AH$2),SUMIF(CLASS!$N201:$S201,AH$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AI$2),SUMIF(CLASS!$N201:$S201,AI$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AJ$2),SUMIF(CLASS!$N201:$S201,AJ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AK$2),SUMIF(CLASS!$N201:$S201,AK$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AL$2),SUMIF(CLASS!$N201:$S201,AL$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AM$2),SUMIF(CLASS!$N201:$S201,AM$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AN$2),SUMIF(CLASS!$N201:$S201,AN$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AO$2),SUMIF(CLASS!$N201:$S201,AO$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AP$2),SUMIF(CLASS!$N201:$S201,AP$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AQ$2),SUMIF(CLASS!$N201:$S201,AQ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AR$2),SUMIF(CLASS!$N201:$S201,AR$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AS$2),SUMIF(CLASS!$N201:$S201,AS$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AT$2),SUMIF(CLASS!$N201:$S201,AT$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AU$2),SUMIF(CLASS!$N201:$S201,AU$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AV$2),SUMIF(CLASS!$N201:$S201,AV$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AW$2),SUMIF(CLASS!$N201:$S201,AW$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AX$2),SUMIF(CLASS!$N201:$S201,AX$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AY$2),SUMIF(CLASS!$N201:$S201,AY$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,AZ$2),SUMIF(CLASS!$N201:$S201,AZ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,BA$2),SUMIF(CLASS!$N201:$S201,BA$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,BB$2),SUMIF(CLASS!$N201:$S201,BB$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,BC$2),SUMIF(CLASS!$N201:$S201,BC$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,BD$2),SUMIF(CLASS!$N201:$S201,BD$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,BE$2),SUMIF(CLASS!$N201:$S201,BE$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,BF$2),SUMIF(CLASS!$N201:$S201,BF$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,BG$2),SUMIF(CLASS!$N201:$S201,BG$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,BH$2),SUMIF(CLASS!$N201:$S201,BH$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOC!$C201*INDEX(INDIRECT(ACCOUNTS!$U201),2,BI$2),SUMIF(CLASS!$N201:$S201,BI$3,CLASS!$E201:$J201))","v":0},null,null,-2431.9131551497608,0,0,0,0,0,-2431.9131551497608,null,-15202.866308158089,-2923.0394965217197,0,-9352.330635081069,0,0,-27478.236439760876,null,0,0,0,0,0,0,0,null,-425074.01269330346,-202028.49344702563,-485235.09426476032,0,0,0,-1112337.6004050893,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A202","v":396},{"$f":"ACCOUNTS!B202","v":"Power Operated Equipment"},{"$f":"ACCOUNTS!C202","v":-307859.55667299998},0,{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,E$2),SUMIF(CLASS!$N202:$S202,E$3,CLASS!$E202:$J202))","v":-655.45124147685294},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,F$2),SUMIF(CLASS!$N202:$S202,F$3,CLASS!$E202:$J202))","v":-4097.4890795700294},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,G$2),SUMIF(CLASS!$N202:$S202,G$3,CLASS!$E202:$J202))","v":-107676.41032173678},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,H$2),SUMIF(CLASS!$N202:$S202,H$3,CLASS!$E202:$J202))","v":-6889.8885402864316},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,I$2),SUMIF(CLASS!$N202:$S202,I$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,J$2),SUMIF(CLASS!$N202:$S202,J$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,K$2),SUMIF(CLASS!$N202:$S202,K$3,CLASS!$E202:$J202))","v":-787.82001850022971},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,L$2),SUMIF(CLASS!$N202:$S202,L$3,CLASS!$E202:$J202))","v":-51176.271208044491},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,M$2),SUMIF(CLASS!$N202:$S202,M$3,CLASS!$E202:$J202))","v":-3274.6151499416815},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,N$2),SUMIF(CLASS!$N202:$S202,N$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,O$2),SUMIF(CLASS!$N202:$S202,O$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,P$2),SUMIF(CLASS!$N202:$S202,P$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,Q$2),SUMIF(CLASS!$N202:$S202,Q$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,R$2),SUMIF(CLASS!$N202:$S202,R$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,S$2),SUMIF(CLASS!$N202:$S202,S$3,CLASS!$E202:$J202))","v":-93170.629391479742},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,T$2),SUMIF(CLASS!$N202:$S202,T$3,CLASS!$E202:$J202))","v":-889.88781368478874},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,U$2),SUMIF(CLASS!$N202:$S202,U$3,CLASS!$E202:$J202))","v":-18625.777710218488},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,V$2),SUMIF(CLASS!$N202:$S202,V$3,CLASS!$E202:$J202))","v":-14618.630016255644},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,W$2),SUMIF(CLASS!$N202:$S202,W$3,CLASS!$E202:$J202))","v":-3476.0383073175649},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,X$2),SUMIF(CLASS!$N202:$S202,X$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,Y$2),SUMIF(CLASS!$N202:$S202,Y$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,Z$2),SUMIF(CLASS!$N202:$S202,Z$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AA$2),SUMIF(CLASS!$N202:$S202,AA$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AB$2),SUMIF(CLASS!$N202:$S202,AB$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AC$2),SUMIF(CLASS!$N202:$S202,AC$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AD$2),SUMIF(CLASS!$N202:$S202,AD$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AE$2),SUMIF(CLASS!$N202:$S202,AE$3,CLASS!$E202:$J202))","v":-2520.6478744872766},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AF$2),SUMIF(CLASS!$N202:$S202,AF$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AG$2),SUMIF(CLASS!$N202:$S202,AG$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AH$2),SUMIF(CLASS!$N202:$S202,AH$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AI$2),SUMIF(CLASS!$N202:$S202,AI$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AJ$2),SUMIF(CLASS!$N202:$S202,AJ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AK$2),SUMIF(CLASS!$N202:$S202,AK$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AL$2),SUMIF(CLASS!$N202:$S202,AL$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AM$2),SUMIF(CLASS!$N202:$S202,AM$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AN$2),SUMIF(CLASS!$N202:$S202,AN$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AO$2),SUMIF(CLASS!$N202:$S202,AO$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AP$2),SUMIF(CLASS!$N202:$S202,AP$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AQ$2),SUMIF(CLASS!$N202:$S202,AQ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AR$2),SUMIF(CLASS!$N202:$S202,AR$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AS$2),SUMIF(CLASS!$N202:$S202,AS$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AT$2),SUMIF(CLASS!$N202:$S202,AT$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AU$2),SUMIF(CLASS!$N202:$S202,AU$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AV$2),SUMIF(CLASS!$N202:$S202,AV$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AW$2),SUMIF(CLASS!$N202:$S202,AW$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AX$2),SUMIF(CLASS!$N202:$S202,AX$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AY$2),SUMIF(CLASS!$N202:$S202,AY$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,AZ$2),SUMIF(CLASS!$N202:$S202,AZ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,BA$2),SUMIF(CLASS!$N202:$S202,BA$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,BB$2),SUMIF(CLASS!$N202:$S202,BB$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,BC$2),SUMIF(CLASS!$N202:$S202,BC$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,BD$2),SUMIF(CLASS!$N202:$S202,BD$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,BE$2),SUMIF(CLASS!$N202:$S202,BE$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,BF$2),SUMIF(CLASS!$N202:$S202,BF$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,BG$2),SUMIF(CLASS!$N202:$S202,BG$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,BH$2),SUMIF(CLASS!$N202:$S202,BH$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOC!$C202*INDEX(INDIRECT(ACCOUNTS!$U202),2,BI$2),SUMIF(CLASS!$N202:$S202,BI$3,CLASS!$E202:$J202))","v":0},null,null,-655.45124147685294,0,0,0,0,0,-655.45124147685294,null,-4097.4890795700294,-787.82001850022971,0,-2520.6478744872766,0,0,-7405.9569725575357,null,0,0,0,0,0,0,0,null,-114566.29886202321,-54450.886357986172,-130780.96323895623,0,0,0,-299798.14845896559,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A203","v":397},{"$f":"ACCOUNTS!B203","v":"Communication Equipment"},{"$f":"ACCOUNTS!C203","v":-6590070.3486360004},{"$f":"ROUND((SUM(E203:BI203)-C203),1)","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,E$2),SUMIF(CLASS!$N203:$S203,E$3,CLASS!$E203:$J203))","v":-16292.697487200592},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,F$2),SUMIF(CLASS!$N203:$S203,F$3,CLASS!$E203:$J203))","v":-163841.51607517488},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,G$2),SUMIF(CLASS!$N203:$S203,G$3,CLASS!$E203:$J203))","v":-1203114.8633537549},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,H$2),SUMIF(CLASS!$N203:$S203,H$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,I$2),SUMIF(CLASS!$N203:$S203,I$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,J$2),SUMIF(CLASS!$N203:$S203,J$3,CLASS!$E203:$J203))","v":-383280.41491283692},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,K$2),SUMIF(CLASS!$N203:$S203,K$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,L$2),SUMIF(CLASS!$N203:$S203,L$3,CLASS!$E203:$J203))","v":-571814.49824940669},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,M$2),SUMIF(CLASS!$N203:$S203,M$3,CLASS!$E203:$J203))","v":-60196.417320506596},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,N$2),SUMIF(CLASS!$N203:$S203,N$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,O$2),SUMIF(CLASS!$N203:$S203,O$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,P$2),SUMIF(CLASS!$N203:$S203,P$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,Q$2),SUMIF(CLASS!$N203:$S203,Q$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,R$2),SUMIF(CLASS!$N203:$S203,R$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,S$2),SUMIF(CLASS!$N203:$S203,S$3,CLASS!$E203:$J203))","v":-979321.0652149627},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,T$2),SUMIF(CLASS!$N203:$S203,T$3,CLASS!$E203:$J203))","v":-9353.6545509189946},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,U$2),SUMIF(CLASS!$N203:$S203,U$3,CLASS!$E203:$J203))","v":-889216.97269446135},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,V$2),SUMIF(CLASS!$N203:$S203,V$3,CLASS!$E203:$J203))","v":-536015.31991798722},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,W$2),SUMIF(CLASS!$N203:$S203,W$3,CLASS!$E203:$J203))","v":-154690.08953276044},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,X$2),SUMIF(CLASS!$N203:$S203,X$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,Y$2),SUMIF(CLASS!$N203:$S203,Y$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,Z$2),SUMIF(CLASS!$N203:$S203,Z$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AA$2),SUMIF(CLASS!$N203:$S203,AA$3,CLASS!$E203:$J203))","v":-940987.06047170551},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AB$2),SUMIF(CLASS!$N203:$S203,AB$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AC$2),SUMIF(CLASS!$N203:$S203,AC$3,CLASS!$E203:$J203))","v":-61971.017613116739},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AD$2),SUMIF(CLASS!$N203:$S203,AD$3,CLASS!$E203:$J203))","v":-77054.559676912133},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AE$2),SUMIF(CLASS!$N203:$S203,AE$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AF$2),SUMIF(CLASS!$N203:$S203,AF$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AG$2),SUMIF(CLASS!$N203:$S203,AG$3,CLASS!$E203:$J203))","v":-33062.490187535783},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AH$2),SUMIF(CLASS!$N203:$S203,AH$3,CLASS!$E203:$J203))","v":-486493.06161278929},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AI$2),SUMIF(CLASS!$N203:$S203,AI$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AJ$2),SUMIF(CLASS!$N203:$S203,AJ$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AK$2),SUMIF(CLASS!$N203:$S203,AK$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AL$2),SUMIF(CLASS!$N203:$S203,AL$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AM$2),SUMIF(CLASS!$N203:$S203,AM$3,CLASS!$E203:$J203))","v":-14.322187217319851},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AN$2),SUMIF(CLASS!$N203:$S203,AN$3,CLASS!$E203:$J203))","v":-23350.327576752075},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AO$2),SUMIF(CLASS!$N203:$S203,AO$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AP$2),SUMIF(CLASS!$N203:$S203,AP$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AQ$2),SUMIF(CLASS!$N203:$S203,AQ$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AR$2),SUMIF(CLASS!$N203:$S203,AR$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AS$2),SUMIF(CLASS!$N203:$S203,AS$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AT$2),SUMIF(CLASS!$N203:$S203,AT$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AU$2),SUMIF(CLASS!$N203:$S203,AU$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AV$2),SUMIF(CLASS!$N203:$S203,AV$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AW$2),SUMIF(CLASS!$N203:$S203,AW$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AX$2),SUMIF(CLASS!$N203:$S203,AX$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AY$2),SUMIF(CLASS!$N203:$S203,AY$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,AZ$2),SUMIF(CLASS!$N203:$S203,AZ$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,BA$2),SUMIF(CLASS!$N203:$S203,BA$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,BB$2),SUMIF(CLASS!$N203:$S203,BB$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,BC$2),SUMIF(CLASS!$N203:$S203,BC$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,BD$2),SUMIF(CLASS!$N203:$S203,BD$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,BE$2),SUMIF(CLASS!$N203:$S203,BE$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,BF$2),SUMIF(CLASS!$N203:$S203,BF$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,BG$2),SUMIF(CLASS!$N203:$S203,BG$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,BH$2),SUMIF(CLASS!$N203:$S203,BH$3,CLASS!$E203:$J203))","v":0},{"$f":"IF(CLASS!$L203<>0,FUNCALLOC!$C203*INDEX(INDIRECT(ACCOUNTS!$U203),2,BI$2),SUMIF(CLASS!$N203:$S203,BI$3,CLASS!$E203:$J203))","v":0},null,null,-16292.697487200592,0,0,0,0,0,{"$f":"SUM(BL203:BQ203)","v":-16292.697487200592},null,-163841.51607517488,0,0,0,0,0,{"$f":"SUM(BT203:BY203)","v":-163841.51607517488},null,0,0,0,0,0,0,{"$f":"SUM(CB203:CG203)","v":0},null,-1586395.2782665917,-632010.91556991334,-3648609.7396728252,0,0,0,{"$f":"SUM(CJ203:CO203)","v":-5867015.9335093303},null,0,0,0,0,0,0,{"$f":"SUM(CR203:CW203)","v":0},null,0,0,0,-519555.55180032505,0,0,{"$f":"SUM(CZ203:DE203)","v":-519555.55180032505},null,0,0,0,0,-23364.649763969395,0,{"$f":"SUM(DH203:DM203)","v":-23364.649763969395},null,0,0,0,0,0,0,{"$f":"SUM(DP203:DU203)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX203:EC203)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF203:EK203)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET203,EL203,ED203,DV203,DN203,DF203,CX203,CP203,CH203,BZ203,BR203)-C203),1)","v":0}]
[{"$f":"ACCOUNTS!A204","v":398},{"$f":"ACCOUNTS!B204","v":"Misc. Equipment"},{"$f":"ACCOUNTS!C204","v":-522926.56719399994},0,{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,E$2),SUMIF(CLASS!$N204:$S204,E$3,CLASS!$E204:$J204))","v":-1292.8366339936786},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,F$2),SUMIF(CLASS!$N204:$S204,F$3,CLASS!$E204:$J204))","v":-13000.935806821097},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,G$2),SUMIF(CLASS!$N204:$S204,G$3,CLASS!$E204:$J204))","v":-95467.983215668646},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,H$2),SUMIF(CLASS!$N204:$S204,H$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,I$2),SUMIF(CLASS!$N204:$S204,I$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,J$2),SUMIF(CLASS!$N204:$S204,J$3,CLASS!$E204:$J204))","v":-30413.561773971942},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,K$2),SUMIF(CLASS!$N204:$S204,K$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,L$2),SUMIF(CLASS!$N204:$S204,L$3,CLASS!$E204:$J204))","v":-45373.869598100981},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,M$2),SUMIF(CLASS!$N204:$S204,M$3,CLASS!$E204:$J204))","v":-4776.6266824913746},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,N$2),SUMIF(CLASS!$N204:$S204,N$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,O$2),SUMIF(CLASS!$N204:$S204,O$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,P$2),SUMIF(CLASS!$N204:$S204,P$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,Q$2),SUMIF(CLASS!$N204:$S204,Q$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,R$2),SUMIF(CLASS!$N204:$S204,R$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,S$2),SUMIF(CLASS!$N204:$S204,S$3,CLASS!$E204:$J204))","v":-77709.793025142426},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,T$2),SUMIF(CLASS!$N204:$S204,T$3,CLASS!$E204:$J204))","v":-742.21885446837325},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,U$2),SUMIF(CLASS!$N204:$S204,U$3,CLASS!$E204:$J204))","v":-70559.971961148985},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,V$2),SUMIF(CLASS!$N204:$S204,V$3,CLASS!$E204:$J204))","v":-42533.18043351722},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,W$2),SUMIF(CLASS!$N204:$S204,W$3,CLASS!$E204:$J204))","v":-12274.763882458659},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,X$2),SUMIF(CLASS!$N204:$S204,X$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,Y$2),SUMIF(CLASS!$N204:$S204,Y$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,Z$2),SUMIF(CLASS!$N204:$S204,Z$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AA$2),SUMIF(CLASS!$N204:$S204,AA$3,CLASS!$E204:$J204))","v":-74667.963659642701},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AB$2),SUMIF(CLASS!$N204:$S204,AB$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AC$2),SUMIF(CLASS!$N204:$S204,AC$3,CLASS!$E204:$J204))","v":-4917.4424234565922},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AD$2),SUMIF(CLASS!$N204:$S204,AD$3,CLASS!$E204:$J204))","v":-6114.3317516834732},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AE$2),SUMIF(CLASS!$N204:$S204,AE$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AF$2),SUMIF(CLASS!$N204:$S204,AF$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AG$2),SUMIF(CLASS!$N204:$S204,AG$3,CLASS!$E204:$J204))","v":-2623.531097848127},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AH$2),SUMIF(CLASS!$N204:$S204,AH$3,CLASS!$E204:$J204))","v":-38603.555533444378},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AI$2),SUMIF(CLASS!$N204:$S204,AI$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AJ$2),SUMIF(CLASS!$N204:$S204,AJ$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AK$2),SUMIF(CLASS!$N204:$S204,AK$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AL$2),SUMIF(CLASS!$N204:$S204,AL$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AM$2),SUMIF(CLASS!$N204:$S204,AM$3,CLASS!$E204:$J204))","v":-1.1364753030008257},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AN$2),SUMIF(CLASS!$N204:$S204,AN$3,CLASS!$E204:$J204))","v":-1852.8643848382681},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AO$2),SUMIF(CLASS!$N204:$S204,AO$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AP$2),SUMIF(CLASS!$N204:$S204,AP$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AQ$2),SUMIF(CLASS!$N204:$S204,AQ$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AR$2),SUMIF(CLASS!$N204:$S204,AR$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AS$2),SUMIF(CLASS!$N204:$S204,AS$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AT$2),SUMIF(CLASS!$N204:$S204,AT$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AU$2),SUMIF(CLASS!$N204:$S204,AU$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AV$2),SUMIF(CLASS!$N204:$S204,AV$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AW$2),SUMIF(CLASS!$N204:$S204,AW$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AX$2),SUMIF(CLASS!$N204:$S204,AX$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AY$2),SUMIF(CLASS!$N204:$S204,AY$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,AZ$2),SUMIF(CLASS!$N204:$S204,AZ$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,BA$2),SUMIF(CLASS!$N204:$S204,BA$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,BB$2),SUMIF(CLASS!$N204:$S204,BB$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,BC$2),SUMIF(CLASS!$N204:$S204,BC$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,BD$2),SUMIF(CLASS!$N204:$S204,BD$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,BE$2),SUMIF(CLASS!$N204:$S204,BE$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,BF$2),SUMIF(CLASS!$N204:$S204,BF$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,BG$2),SUMIF(CLASS!$N204:$S204,BG$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,BH$2),SUMIF(CLASS!$N204:$S204,BH$3,CLASS!$E204:$J204))","v":0},{"$f":"IF(CLASS!$L204<>0,FUNCALLOC!$C204*INDEX(INDIRECT(ACCOUNTS!$U204),2,BI$2),SUMIF(CLASS!$N204:$S204,BI$3,CLASS!$E204:$J204))","v":0},null,null,-1292.8366339936786,0,0,0,0,0,-1292.8366339936786,null,-13000.935806821097,0,0,0,0,0,-13000.935806821097,null,0,0,0,0,0,0,0,null,-125881.54498964059,-50150.496280592357,-289519.66599151841,0,0,0,-465551.70726175135,null,0,0,0,0,0,0,0,null,0,0,0,-41227.086631292506,0,0,-41227.086631292506,null,0,0,0,0,-1854.000860141269,0,-1854.000860141269,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A205","v":399},{"$f":"ACCOUNTS!B205","v":"Other Intangible Plant"},{"$f":"ACCOUNTS!C205","v":-8508.2000000000007},0,{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,E$2),SUMIF(CLASS!$N205:$S205,E$3,CLASS!$E205:$J205))","v":-21.03490879870375},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,F$2),SUMIF(CLASS!$N205:$S205,F$3,CLASS!$E205:$J205))","v":-211.52981885228732},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,G$2),SUMIF(CLASS!$N205:$S205,G$3,CLASS!$E205:$J205))","v":-1553.2978160855469},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,H$2),SUMIF(CLASS!$N205:$S205,H$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,I$2),SUMIF(CLASS!$N205:$S205,I$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,J$2),SUMIF(CLASS!$N205:$S205,J$3,CLASS!$E205:$J205))","v":-494.83939527843739},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,K$2),SUMIF(CLASS!$N205:$S205,K$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,L$2),SUMIF(CLASS!$N205:$S205,L$3,CLASS!$E205:$J205))","v":-738.24888910519348},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,M$2),SUMIF(CLASS!$N205:$S205,M$3,CLASS!$E205:$J205))","v":-77.717403722760068},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,N$2),SUMIF(CLASS!$N205:$S205,N$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,O$2),SUMIF(CLASS!$N205:$S205,O$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,P$2),SUMIF(CLASS!$N205:$S205,P$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,Q$2),SUMIF(CLASS!$N205:$S205,Q$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,R$2),SUMIF(CLASS!$N205:$S205,R$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,S$2),SUMIF(CLASS!$N205:$S205,S$3,CLASS!$E205:$J205))","v":-1264.3657876560515},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,T$2),SUMIF(CLASS!$N205:$S205,T$3,CLASS!$E205:$J205))","v":-12.076162990672913},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,U$2),SUMIF(CLASS!$N205:$S205,U$3,CLASS!$E205:$J205))","v":-1148.0356728885204},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,V$2),SUMIF(CLASS!$N205:$S205,V$3,CLASS!$E205:$J205))","v":-692.02987277216971},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,W$2),SUMIF(CLASS!$N205:$S205,W$3,CLASS!$E205:$J205))","v":-199.71474508387354},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,X$2),SUMIF(CLASS!$N205:$S205,X$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,Y$2),SUMIF(CLASS!$N205:$S205,Y$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,Z$2),SUMIF(CLASS!$N205:$S205,Z$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AA$2),SUMIF(CLASS!$N205:$S205,AA$3,CLASS!$E205:$J205))","v":-1214.8741491906005},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AB$2),SUMIF(CLASS!$N205:$S205,AB$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AC$2),SUMIF(CLASS!$N205:$S205,AC$3,CLASS!$E205:$J205))","v":-80.00852557894946},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AD$2),SUMIF(CLASS!$N205:$S205,AD$3,CLASS!$E205:$J205))","v":-99.482337814314491},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AE$2),SUMIF(CLASS!$N205:$S205,AE$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AF$2),SUMIF(CLASS!$N205:$S205,AF$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AG$2),SUMIF(CLASS!$N205:$S205,AG$3,CLASS!$E205:$J205))","v":-42.685777864543645},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AH$2),SUMIF(CLASS!$N205:$S205,AH$3,CLASS!$E205:$J205))","v":-628.09348729800024},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AI$2),SUMIF(CLASS!$N205:$S205,AI$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AJ$2),SUMIF(CLASS!$N205:$S205,AJ$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AK$2),SUMIF(CLASS!$N205:$S205,AK$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AL$2),SUMIF(CLASS!$N205:$S205,AL$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AM$2),SUMIF(CLASS!$N205:$S205,AM$3,CLASS!$E205:$J205))","v":-1.8490854700454341E-2},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AN$2),SUMIF(CLASS!$N205:$S205,AN$3,CLASS!$E205:$J205))","v":-30.146758164674551},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AO$2),SUMIF(CLASS!$N205:$S205,AO$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AP$2),SUMIF(CLASS!$N205:$S205,AP$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AQ$2),SUMIF(CLASS!$N205:$S205,AQ$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AR$2),SUMIF(CLASS!$N205:$S205,AR$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AS$2),SUMIF(CLASS!$N205:$S205,AS$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AT$2),SUMIF(CLASS!$N205:$S205,AT$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AU$2),SUMIF(CLASS!$N205:$S205,AU$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AV$2),SUMIF(CLASS!$N205:$S205,AV$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AW$2),SUMIF(CLASS!$N205:$S205,AW$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AX$2),SUMIF(CLASS!$N205:$S205,AX$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AY$2),SUMIF(CLASS!$N205:$S205,AY$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,AZ$2),SUMIF(CLASS!$N205:$S205,AZ$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,BA$2),SUMIF(CLASS!$N205:$S205,BA$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,BB$2),SUMIF(CLASS!$N205:$S205,BB$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,BC$2),SUMIF(CLASS!$N205:$S205,BC$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,BD$2),SUMIF(CLASS!$N205:$S205,BD$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,BE$2),SUMIF(CLASS!$N205:$S205,BE$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,BF$2),SUMIF(CLASS!$N205:$S205,BF$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,BG$2),SUMIF(CLASS!$N205:$S205,BG$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,BH$2),SUMIF(CLASS!$N205:$S205,BH$3,CLASS!$E205:$J205))","v":0},{"$f":"IF(CLASS!$L205<>0,FUNCALLOC!$C205*INDEX(INDIRECT(ACCOUNTS!$U205),2,BI$2),SUMIF(CLASS!$N205:$S205,BI$3,CLASS!$E205:$J205))","v":0},null,null,-21.03490879870375,0,0,0,0,0,-21.03490879870375,null,-211.52981885228732,0,0,0,0,0,-211.52981885228732,null,0,0,0,0,0,0,0,null,-2048.1372113639841,-815.96629282795357,-4710.5872539751517,0,0,0,-7574.6907581670894,null,0,0,0,0,0,0,0,null,0,0,0,-670.77926516254388,0,0,-670.77926516254388,null,0,0,0,0,-30.165249019375008,0,-30.165249019375008,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B206","v":"Sub-total"},{"$f":"SUM(C191:C205)","v":-59720161.520302005},0,{"$f":"SUM(E191:E205)","v":-137529.07416594631},-1144239.7629105204,-15831003.594336975,-659673.5646500435,0,-1759005.4074407269,-75429.963324937067,-7524133.9400015799,-589790.61640521022,0,0,0,0,0,-13415078.531478081,-128129.59387262093,-5864250.257408401,-3859621.5697610374,-1042739.81354925,0,0,0,-4318512.6693152292,0,-284406.27500068478,-353629.82783891034,-241339.86476963383,0,-151735.11810290936,-2232683.676920718,0,0,0,0,-65.729434068195886,-107162.66961451671,0,0,0,0,{"$f":"SUM(AS191:AS205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL191:BL205)","v":-137529.07416594631},0,0,0,0,0,-137529.07416594631,null,{"$f":"SUM(BT191:BT205)","v":-1144239.7629105204},-75429.963324937067,0,-241339.86476963383,0,0,-1461009.5910050911,null,{"$f":"SUM(CB191:CB205)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ191:CJ205)","v":-18249682.566427745},-8113924.5564067895,-29266368.538224217,0,0,0,-55629975.661058739,null,{"$f":"SUM(CR191:CR205)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ191:CZ205)","v":0},0,0,-2384418.7950236271,0,0,-2384418.7950236271,null,{"$f":"SUM(DH191:DH205)","v":0},0,0,0,-107228.39904858492,0,-107228.39904858492,null,{"$f":"SUM(DP191:DP205)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX191:DX205)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF191:EF205)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN191:EN205)","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,0]
[null,{"$f":"ACCOUNTS!B208","v":"Other Assets"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A209","v":108},{"$f":"ACCOUNTS!B209","v":"Retirement Work in Progress"},{"$f":"ACCOUNTS!C209","v":4758525.6894759992},0,{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,E$2),SUMIF(CLASS!$N209:$S209,E$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,F$2),SUMIF(CLASS!$N209:$S209,F$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,G$2),SUMIF(CLASS!$N209:$S209,G$3,CLASS!$E209:$J209))","v":1694836.6124790832},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,H$2),SUMIF(CLASS!$N209:$S209,H$3,CLASS!$E209:$J209))","v":108447.47999200536},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,I$2),SUMIF(CLASS!$N209:$S209,I$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,J$2),SUMIF(CLASS!$N209:$S209,J$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,K$2),SUMIF(CLASS!$N209:$S209,K$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,L$2),SUMIF(CLASS!$N209:$S209,L$3,CLASS!$E209:$J209))","v":805519.22073170706},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,M$2),SUMIF(CLASS!$N209:$S209,M$3,CLASS!$E209:$J209))","v":51542.743961436376},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,N$2),SUMIF(CLASS!$N209:$S209,N$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,O$2),SUMIF(CLASS!$N209:$S209,O$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,P$2),SUMIF(CLASS!$N209:$S209,P$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,Q$2),SUMIF(CLASS!$N209:$S209,Q$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,R$2),SUMIF(CLASS!$N209:$S209,R$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,S$2),SUMIF(CLASS!$N209:$S209,S$3,CLASS!$E209:$J209))","v":1466514.285056198},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,T$2),SUMIF(CLASS!$N209:$S209,T$3,CLASS!$E209:$J209))","v":14006.916121417913},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,U$2),SUMIF(CLASS!$N209:$S209,U$3,CLASS!$E209:$J209))","v":293171.45607706532},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,V$2),SUMIF(CLASS!$N209:$S209,V$3,CLASS!$E209:$J209))","v":230098.58242677836},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,W$2),SUMIF(CLASS!$N209:$S209,W$3,CLASS!$E209:$J209))","v":54713.163004026501},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,X$2),SUMIF(CLASS!$N209:$S209,X$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,Y$2),SUMIF(CLASS!$N209:$S209,Y$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,Z$2),SUMIF(CLASS!$N209:$S209,Z$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AA$2),SUMIF(CLASS!$N209:$S209,AA$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AB$2),SUMIF(CLASS!$N209:$S209,AB$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AC$2),SUMIF(CLASS!$N209:$S209,AC$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AD$2),SUMIF(CLASS!$N209:$S209,AD$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AE$2),SUMIF(CLASS!$N209:$S209,AE$3,CLASS!$E209:$J209))","v":39675.229626281522},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AF$2),SUMIF(CLASS!$N209:$S209,AF$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AG$2),SUMIF(CLASS!$N209:$S209,AG$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AH$2),SUMIF(CLASS!$N209:$S209,AH$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AI$2),SUMIF(CLASS!$N209:$S209,AI$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AJ$2),SUMIF(CLASS!$N209:$S209,AJ$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AK$2),SUMIF(CLASS!$N209:$S209,AK$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AL$2),SUMIF(CLASS!$N209:$S209,AL$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AM$2),SUMIF(CLASS!$N209:$S209,AM$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AN$2),SUMIF(CLASS!$N209:$S209,AN$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AO$2),SUMIF(CLASS!$N209:$S209,AO$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AP$2),SUMIF(CLASS!$N209:$S209,AP$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AQ$2),SUMIF(CLASS!$N209:$S209,AQ$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AR$2),SUMIF(CLASS!$N209:$S209,AR$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AS$2),SUMIF(CLASS!$N209:$S209,AS$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AT$2),SUMIF(CLASS!$N209:$S209,AT$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AU$2),SUMIF(CLASS!$N209:$S209,AU$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AV$2),SUMIF(CLASS!$N209:$S209,AV$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AW$2),SUMIF(CLASS!$N209:$S209,AW$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AX$2),SUMIF(CLASS!$N209:$S209,AX$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AY$2),SUMIF(CLASS!$N209:$S209,AY$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,AZ$2),SUMIF(CLASS!$N209:$S209,AZ$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,BA$2),SUMIF(CLASS!$N209:$S209,BA$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,BB$2),SUMIF(CLASS!$N209:$S209,BB$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,BC$2),SUMIF(CLASS!$N209:$S209,BC$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,BD$2),SUMIF(CLASS!$N209:$S209,BD$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,BE$2),SUMIF(CLASS!$N209:$S209,BE$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,BF$2),SUMIF(CLASS!$N209:$S209,BF$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,BG$2),SUMIF(CLASS!$N209:$S209,BG$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,BH$2),SUMIF(CLASS!$N209:$S209,BH$3,CLASS!$E209:$J209))","v":0},{"$f":"IF(CLASS!$L209<>0,FUNCALLOC!$C209*INDEX(INDIRECT(ACCOUNTS!$U209),2,BI$2),SUMIF(CLASS!$N209:$S209,BI$3,CLASS!$E209:$J209))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E209:$BI209)","v":0},0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,BQ$4,$E209:$AR209)","v":0},{"$f":"SUM(BL209:BQ209)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E209:$BI209)","v":0},0,0,39675.229626281522,0,{"$f":"SUMIF($E$4:$AR$4,BY$4,$E209:$AR209)","v":0},{"$f":"SUM(BT209:BY209)","v":39675.229626281522},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E209:$BI209)","v":0},0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,CG$4,$E209:$AR209)","v":0},{"$f":"SUM(CB209:CG209)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E209:$BI209)","v":1803284.0924710885},857061.96469314338,2058504.402685486,0,0,{"$f":"SUMIF($E$4:$AR$4,CO$4,$E209:$AR209)","v":0},{"$f":"SUM(CJ209:CO209)","v":4718850.459849718},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E209:$BI209)","v":0},0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,CW$4,$E209:$AR209)","v":0},{"$f":"SUM(CR209:CW209)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E209:$BI209)","v":0},0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DE$4,$E209:$AR209)","v":0},{"$f":"SUM(CZ209:DE209)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E209:$BI209)","v":0},0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DM$4,$E209:$AR209)","v":0},{"$f":"SUM(DH209:DM209)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E209:$BI209)","v":0},0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DU$4,$E209:$AR209)","v":0},{"$f":"SUM(DP209:DU209)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E209:$BI209)","v":0},0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,EC$4,$E209:$AR209)","v":0},{"$f":"SUM(DX209:EC209)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E209:$BI209)","v":0},0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,EK$4,$E209:$AR209)","v":0},{"$f":"SUM(EF209:EK209)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E209:$BI209)","v":0},0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,ES$4,$E209:$AR209)","v":0},{"$f":"SUM(EN209:ES209)","v":0},0]
[{"$f":"ACCOUNTS!A210","v":230},{"$f":"ACCOUNTS!B210","v":"Asset Retirment Obligations"},{"$f":"ACCOUNTS!C210","v":-11895651.405794},0,{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,E$2),SUMIF(CLASS!$N210:$S210,E$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,F$2),SUMIF(CLASS!$N210:$S210,F$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,G$2),SUMIF(CLASS!$N210:$S210,G$3,CLASS!$E210:$J210))","v":-4236855.4563899105},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,H$2),SUMIF(CLASS!$N210:$S210,H$3,CLASS!$E210:$J210))","v":-271103.59426551167},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,I$2),SUMIF(CLASS!$N210:$S210,I$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,J$2),SUMIF(CLASS!$N210:$S210,J$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,K$2),SUMIF(CLASS!$N210:$S210,K$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,L$2),SUMIF(CLASS!$N210:$S210,L$3,CLASS!$E210:$J210))","v":-2013685.8505741076},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,M$2),SUMIF(CLASS!$N210:$S210,M$3,CLASS!$E210:$J210))","v":-128849.68048388495},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,N$2),SUMIF(CLASS!$N210:$S210,N$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,O$2),SUMIF(CLASS!$N210:$S210,O$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,P$2),SUMIF(CLASS!$N210:$S210,P$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,Q$2),SUMIF(CLASS!$N210:$S210,Q$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,R$2),SUMIF(CLASS!$N210:$S210,R$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,S$2),SUMIF(CLASS!$N210:$S210,S$3,CLASS!$E210:$J210))","v":-3666081.4409865625},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,T$2),SUMIF(CLASS!$N210:$S210,T$3,CLASS!$E210:$J210))","v":-35015.33927180116},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,U$2),SUMIF(CLASS!$N210:$S210,U$3,CLASS!$E210:$J210))","v":-732887.8041647916},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,V$2),SUMIF(CLASS!$N210:$S210,V$3,CLASS!$E210:$J210))","v":-575214.40549745678},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,W$2),SUMIF(CLASS!$N210:$S210,W$3,CLASS!$E210:$J210))","v":-136775.28648079117},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,X$2),SUMIF(CLASS!$N210:$S210,X$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,Y$2),SUMIF(CLASS!$N210:$S210,Y$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,Z$2),SUMIF(CLASS!$N210:$S210,Z$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AA$2),SUMIF(CLASS!$N210:$S210,AA$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AB$2),SUMIF(CLASS!$N210:$S210,AB$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AC$2),SUMIF(CLASS!$N210:$S210,AC$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AD$2),SUMIF(CLASS!$N210:$S210,AD$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AE$2),SUMIF(CLASS!$N210:$S210,AE$3,CLASS!$E210:$J210))","v":-99182.547679184077},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AF$2),SUMIF(CLASS!$N210:$S210,AF$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AG$2),SUMIF(CLASS!$N210:$S210,AG$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AH$2),SUMIF(CLASS!$N210:$S210,AH$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AI$2),SUMIF(CLASS!$N210:$S210,AI$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AJ$2),SUMIF(CLASS!$N210:$S210,AJ$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AK$2),SUMIF(CLASS!$N210:$S210,AK$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AL$2),SUMIF(CLASS!$N210:$S210,AL$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AM$2),SUMIF(CLASS!$N210:$S210,AM$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AN$2),SUMIF(CLASS!$N210:$S210,AN$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AO$2),SUMIF(CLASS!$N210:$S210,AO$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AP$2),SUMIF(CLASS!$N210:$S210,AP$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AQ$2),SUMIF(CLASS!$N210:$S210,AQ$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AR$2),SUMIF(CLASS!$N210:$S210,AR$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AS$2),SUMIF(CLASS!$N210:$S210,AS$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AT$2),SUMIF(CLASS!$N210:$S210,AT$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AU$2),SUMIF(CLASS!$N210:$S210,AU$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AV$2),SUMIF(CLASS!$N210:$S210,AV$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AW$2),SUMIF(CLASS!$N210:$S210,AW$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AX$2),SUMIF(CLASS!$N210:$S210,AX$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AY$2),SUMIF(CLASS!$N210:$S210,AY$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,AZ$2),SUMIF(CLASS!$N210:$S210,AZ$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,BA$2),SUMIF(CLASS!$N210:$S210,BA$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,BB$2),SUMIF(CLASS!$N210:$S210,BB$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,BC$2),SUMIF(CLASS!$N210:$S210,BC$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,BD$2),SUMIF(CLASS!$N210:$S210,BD$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,BE$2),SUMIF(CLASS!$N210:$S210,BE$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,BF$2),SUMIF(CLASS!$N210:$S210,BF$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,BG$2),SUMIF(CLASS!$N210:$S210,BG$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,BH$2),SUMIF(CLASS!$N210:$S210,BH$3,CLASS!$E210:$J210))","v":0},{"$f":"IF(CLASS!$L210<>0,FUNCALLOC!$C210*INDEX(INDIRECT(ACCOUNTS!$U210),2,BI$2),SUMIF(CLASS!$N210:$S210,BI$3,CLASS!$E210:$J210))","v":0},null,null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,BQ$4,$E210:$AR210)","v":0},{"$f":"SUM(BL210:BQ210)","v":0},null,0,0,0,-99182.547679184077,0,{"$f":"SUMIF($E$4:$AR$4,BY$4,$E210:$AR210)","v":0},{"$f":"SUM(BT210:BY210)","v":-99182.547679184077},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,CG$4,$E210:$AR210)","v":0},{"$f":"SUM(CB210:CG210)","v":0},null,-4507959.0506554218,-2142535.5310579925,-5145974.2764014034,0,0,{"$f":"SUMIF($E$4:$AR$4,CO$4,$E210:$AR210)","v":0},{"$f":"SUM(CJ210:CO210)","v":-11796468.858114816},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,CW$4,$E210:$AR210)","v":0},{"$f":"SUM(CR210:CW210)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DE$4,$E210:$AR210)","v":0},{"$f":"SUM(CZ210:DE210)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DM$4,$E210:$AR210)","v":0},{"$f":"SUM(DH210:DM210)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DU$4,$E210:$AR210)","v":0},{"$f":"SUM(DP210:DU210)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,EC$4,$E210:$AR210)","v":0},{"$f":"SUM(DX210:EC210)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,EK$4,$E210:$AR210)","v":0},{"$f":"SUM(EF210:EK210)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,ES$4,$E210:$AR210)","v":0},{"$f":"SUM(EN210:ES210)","v":0},0]
[{"$f":"ACCOUNTS!A211","v":253},{"$f":"ACCOUNTS!B211","v":"Landlord Incentives"},{"$f":"ACCOUNTS!C211","v":-1089266.3449920001},0,{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,E$2),SUMIF(CLASS!$N211:$S211,E$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,F$2),SUMIF(CLASS!$N211:$S211,F$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,G$2),SUMIF(CLASS!$N211:$S211,G$3,CLASS!$E211:$J211))","v":-387962.28132520738},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,H$2),SUMIF(CLASS!$N211:$S211,H$3,CLASS!$E211:$J211))","v":-24824.535552206471},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,I$2),SUMIF(CLASS!$N211:$S211,I$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,J$2),SUMIF(CLASS!$N211:$S211,J$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,K$2),SUMIF(CLASS!$N211:$S211,K$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,L$2),SUMIF(CLASS!$N211:$S211,L$3,CLASS!$E211:$J211))","v":-184390.08941945029},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,M$2),SUMIF(CLASS!$N211:$S211,M$3,CLASS!$E211:$J211))","v":-11798.565351848452},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,N$2),SUMIF(CLASS!$N211:$S211,N$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,O$2),SUMIF(CLASS!$N211:$S211,O$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,P$2),SUMIF(CLASS!$N211:$S211,P$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,Q$2),SUMIF(CLASS!$N211:$S211,Q$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,R$2),SUMIF(CLASS!$N211:$S211,R$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,S$2),SUMIF(CLASS!$N211:$S211,S$3,CLASS!$E211:$J211))","v":-335697.39020104497},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,T$2),SUMIF(CLASS!$N211:$S211,T$3,CLASS!$E211:$J211))","v":-3206.3002963143645},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,U$2),SUMIF(CLASS!$N211:$S211,U$3,CLASS!$E211:$J211))","v":-67109.399266942492},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,V$2),SUMIF(CLASS!$N211:$S211,V$3,CLASS!$E211:$J211))","v":-52671.490756511441},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,W$2),SUMIF(CLASS!$N211:$S211,W$3,CLASS!$E211:$J211))","v":-12524.300797651093},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,X$2),SUMIF(CLASS!$N211:$S211,X$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,Y$2),SUMIF(CLASS!$N211:$S211,Y$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,Z$2),SUMIF(CLASS!$N211:$S211,Z$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AA$2),SUMIF(CLASS!$N211:$S211,AA$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AB$2),SUMIF(CLASS!$N211:$S211,AB$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AC$2),SUMIF(CLASS!$N211:$S211,AC$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AD$2),SUMIF(CLASS!$N211:$S211,AD$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AE$2),SUMIF(CLASS!$N211:$S211,AE$3,CLASS!$E211:$J211))","v":-9081.9920248233375},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AF$2),SUMIF(CLASS!$N211:$S211,AF$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AG$2),SUMIF(CLASS!$N211:$S211,AG$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AH$2),SUMIF(CLASS!$N211:$S211,AH$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AI$2),SUMIF(CLASS!$N211:$S211,AI$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AJ$2),SUMIF(CLASS!$N211:$S211,AJ$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AK$2),SUMIF(CLASS!$N211:$S211,AK$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AL$2),SUMIF(CLASS!$N211:$S211,AL$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AM$2),SUMIF(CLASS!$N211:$S211,AM$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AN$2),SUMIF(CLASS!$N211:$S211,AN$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AO$2),SUMIF(CLASS!$N211:$S211,AO$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AP$2),SUMIF(CLASS!$N211:$S211,AP$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AQ$2),SUMIF(CLASS!$N211:$S211,AQ$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AR$2),SUMIF(CLASS!$N211:$S211,AR$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AS$2),SUMIF(CLASS!$N211:$S211,AS$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AT$2),SUMIF(CLASS!$N211:$S211,AT$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AU$2),SUMIF(CLASS!$N211:$S211,AU$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AV$2),SUMIF(CLASS!$N211:$S211,AV$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AW$2),SUMIF(CLASS!$N211:$S211,AW$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AX$2),SUMIF(CLASS!$N211:$S211,AX$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AY$2),SUMIF(CLASS!$N211:$S211,AY$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,AZ$2),SUMIF(CLASS!$N211:$S211,AZ$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,BA$2),SUMIF(CLASS!$N211:$S211,BA$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,BB$2),SUMIF(CLASS!$N211:$S211,BB$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,BC$2),SUMIF(CLASS!$N211:$S211,BC$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,BD$2),SUMIF(CLASS!$N211:$S211,BD$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,BE$2),SUMIF(CLASS!$N211:$S211,BE$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,BF$2),SUMIF(CLASS!$N211:$S211,BF$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,BG$2),SUMIF(CLASS!$N211:$S211,BG$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,BH$2),SUMIF(CLASS!$N211:$S211,BH$3,CLASS!$E211:$J211))","v":0},{"$f":"IF(CLASS!$L211<>0,FUNCALLOC!$C211*INDEX(INDIRECT(ACCOUNTS!$U211),2,BI$2),SUMIF(CLASS!$N211:$S211,BI$3,CLASS!$E211:$J211))","v":0},null,null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,BQ$4,$E211:$AR211)","v":0},{"$f":"SUM(BL211:BQ211)","v":0},null,0,0,0,-9081.9920248233375,0,{"$f":"SUMIF($E$4:$AR$4,BY$4,$E211:$AR211)","v":0},{"$f":"SUM(BT211:BY211)","v":-9081.9920248233375},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,CG$4,$E211:$AR211)","v":0},{"$f":"SUM(CB211:CG211)","v":0},null,-412786.81687741383,-196188.65477129875,-471208.88131846435,0,0,{"$f":"SUMIF($E$4:$AR$4,CO$4,$E211:$AR211)","v":0},{"$f":"SUM(CJ211:CO211)","v":-1080184.3529671771},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,CW$4,$E211:$AR211)","v":0},{"$f":"SUM(CR211:CW211)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DE$4,$E211:$AR211)","v":0},{"$f":"SUM(CZ211:DE211)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DM$4,$E211:$AR211)","v":0},{"$f":"SUM(DH211:DM211)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DU$4,$E211:$AR211)","v":0},{"$f":"SUM(DP211:DU211)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,EC$4,$E211:$AR211)","v":0},{"$f":"SUM(DX211:EC211)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,EK$4,$E211:$AR211)","v":0},{"$f":"SUM(EF211:EK211)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,ES$4,$E211:$AR211)","v":0},{"$f":"SUM(EN211:ES211)","v":0},0]
[{"$f":"ACCOUNTS!A212","v":182.3},{"$f":"ACCOUNTS!B212","v":" Gas Rental Equip & Pipe"},{"$f":"ACCOUNTS!C212","v":0},0,{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,E$2),SUMIF(CLASS!$N212:$S212,E$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,F$2),SUMIF(CLASS!$N212:$S212,F$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,G$2),SUMIF(CLASS!$N212:$S212,G$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,H$2),SUMIF(CLASS!$N212:$S212,H$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,I$2),SUMIF(CLASS!$N212:$S212,I$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,J$2),SUMIF(CLASS!$N212:$S212,J$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,K$2),SUMIF(CLASS!$N212:$S212,K$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,L$2),SUMIF(CLASS!$N212:$S212,L$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,M$2),SUMIF(CLASS!$N212:$S212,M$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,N$2),SUMIF(CLASS!$N212:$S212,N$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,O$2),SUMIF(CLASS!$N212:$S212,O$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,P$2),SUMIF(CLASS!$N212:$S212,P$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,Q$2),SUMIF(CLASS!$N212:$S212,Q$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,R$2),SUMIF(CLASS!$N212:$S212,R$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,S$2),SUMIF(CLASS!$N212:$S212,S$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,T$2),SUMIF(CLASS!$N212:$S212,T$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,U$2),SUMIF(CLASS!$N212:$S212,U$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,V$2),SUMIF(CLASS!$N212:$S212,V$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,W$2),SUMIF(CLASS!$N212:$S212,W$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,X$2),SUMIF(CLASS!$N212:$S212,X$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,Y$2),SUMIF(CLASS!$N212:$S212,Y$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,Z$2),SUMIF(CLASS!$N212:$S212,Z$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AA$2),SUMIF(CLASS!$N212:$S212,AA$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AB$2),SUMIF(CLASS!$N212:$S212,AB$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AC$2),SUMIF(CLASS!$N212:$S212,AC$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AD$2),SUMIF(CLASS!$N212:$S212,AD$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AE$2),SUMIF(CLASS!$N212:$S212,AE$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AF$2),SUMIF(CLASS!$N212:$S212,AF$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AG$2),SUMIF(CLASS!$N212:$S212,AG$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AH$2),SUMIF(CLASS!$N212:$S212,AH$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AI$2),SUMIF(CLASS!$N212:$S212,AI$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AJ$2),SUMIF(CLASS!$N212:$S212,AJ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AK$2),SUMIF(CLASS!$N212:$S212,AK$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AL$2),SUMIF(CLASS!$N212:$S212,AL$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AM$2),SUMIF(CLASS!$N212:$S212,AM$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AN$2),SUMIF(CLASS!$N212:$S212,AN$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AO$2),SUMIF(CLASS!$N212:$S212,AO$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AP$2),SUMIF(CLASS!$N212:$S212,AP$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AQ$2),SUMIF(CLASS!$N212:$S212,AQ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AR$2),SUMIF(CLASS!$N212:$S212,AR$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AS$2),SUMIF(CLASS!$N212:$S212,AS$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AT$2),SUMIF(CLASS!$N212:$S212,AT$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AU$2),SUMIF(CLASS!$N212:$S212,AU$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AV$2),SUMIF(CLASS!$N212:$S212,AV$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AW$2),SUMIF(CLASS!$N212:$S212,AW$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AX$2),SUMIF(CLASS!$N212:$S212,AX$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AY$2),SUMIF(CLASS!$N212:$S212,AY$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,AZ$2),SUMIF(CLASS!$N212:$S212,AZ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,BA$2),SUMIF(CLASS!$N212:$S212,BA$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,BB$2),SUMIF(CLASS!$N212:$S212,BB$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,BC$2),SUMIF(CLASS!$N212:$S212,BC$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,BD$2),SUMIF(CLASS!$N212:$S212,BD$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,BE$2),SUMIF(CLASS!$N212:$S212,BE$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,BF$2),SUMIF(CLASS!$N212:$S212,BF$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,BG$2),SUMIF(CLASS!$N212:$S212,BG$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,BH$2),SUMIF(CLASS!$N212:$S212,BH$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOC!$C212*INDEX(INDIRECT(ACCOUNTS!$U212),2,BI$2),SUMIF(CLASS!$N212:$S212,BI$3,CLASS!$E212:$J212))","v":0},null,null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,BQ$4,$E212:$AR212)","v":0},{"$f":"SUM(BL212:BQ212)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,BY$4,$E212:$AR212)","v":0},{"$f":"SUM(BT212:BY212)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,CG$4,$E212:$AR212)","v":0},{"$f":"SUM(CB212:CG212)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,CO$4,$E212:$AR212)","v":0},{"$f":"SUM(CJ212:CO212)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,CW$4,$E212:$AR212)","v":0},{"$f":"SUM(CR212:CW212)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DE$4,$E212:$AR212)","v":0},{"$f":"SUM(CZ212:DE212)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DM$4,$E212:$AR212)","v":0},{"$f":"SUM(DH212:DM212)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DU$4,$E212:$AR212)","v":0},{"$f":"SUM(DP212:DU212)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,EC$4,$E212:$AR212)","v":0},{"$f":"SUM(DX212:EC212)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,EK$4,$E212:$AR212)","v":0},{"$f":"SUM(EF212:EK212)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,ES$4,$E212:$AR212)","v":0},{"$f":"SUM(EN212:ES212)","v":0},0]
[{"$f":"ACCOUNTS!A213","v":0},{"$f":"ACCOUNTS!B213","v":"Other"},{"$f":"ACCOUNTS!C213","v":8496290.0721994787},0,{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,E$2),SUMIF(CLASS!$N213:$S213,E$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,F$2),SUMIF(CLASS!$N213:$S213,F$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,G$2),SUMIF(CLASS!$N213:$S213,G$3,CLASS!$E213:$J213))","v":3026110.2753848773},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,H$2),SUMIF(CLASS!$N213:$S213,H$3,CLASS!$E213:$J213))","v":193631.66403596531},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,I$2),SUMIF(CLASS!$N213:$S213,I$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,J$2),SUMIF(CLASS!$N213:$S213,J$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,K$2),SUMIF(CLASS!$N213:$S213,K$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,L$2),SUMIF(CLASS!$N213:$S213,L$3,CLASS!$E213:$J213))","v":1438244.827217126},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,M$2),SUMIF(CLASS!$N213:$S213,M$3,CLASS!$E213:$J213))","v":92028.946020399599},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,N$2),SUMIF(CLASS!$N213:$S213,N$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,O$2),SUMIF(CLASS!$N213:$S213,O$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,P$2),SUMIF(CLASS!$N213:$S213,P$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,Q$2),SUMIF(CLASS!$N213:$S213,Q$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,R$2),SUMIF(CLASS!$N213:$S213,R$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,S$2),SUMIF(CLASS!$N213:$S213,S$3,CLASS!$E213:$J213))","v":2618443.5209456142},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,T$2),SUMIF(CLASS!$N213:$S213,T$3,CLASS!$E213:$J213))","v":25009.179344713943},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,U$2),SUMIF(CLASS!$N213:$S213,U$3,CLASS!$E213:$J213))","v":523454.08941022784},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,V$2),SUMIF(CLASS!$N213:$S213,V$3,CLASS!$E213:$J213))","v":410838.23626789963},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,W$2),SUMIF(CLASS!$N213:$S213,W$3,CLASS!$E213:$J213))","v":97689.690880061564},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,X$2),SUMIF(CLASS!$N213:$S213,X$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,Y$2),SUMIF(CLASS!$N213:$S213,Y$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,Z$2),SUMIF(CLASS!$N213:$S213,Z$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AA$2),SUMIF(CLASS!$N213:$S213,AA$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AB$2),SUMIF(CLASS!$N213:$S213,AB$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AC$2),SUMIF(CLASS!$N213:$S213,AC$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AD$2),SUMIF(CLASS!$N213:$S213,AD$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AE$2),SUMIF(CLASS!$N213:$S213,AE$3,CLASS!$E213:$J213))","v":70839.642692594221},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AF$2),SUMIF(CLASS!$N213:$S213,AF$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AG$2),SUMIF(CLASS!$N213:$S213,AG$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AH$2),SUMIF(CLASS!$N213:$S213,AH$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AI$2),SUMIF(CLASS!$N213:$S213,AI$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AJ$2),SUMIF(CLASS!$N213:$S213,AJ$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AK$2),SUMIF(CLASS!$N213:$S213,AK$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AL$2),SUMIF(CLASS!$N213:$S213,AL$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AM$2),SUMIF(CLASS!$N213:$S213,AM$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AN$2),SUMIF(CLASS!$N213:$S213,AN$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AO$2),SUMIF(CLASS!$N213:$S213,AO$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AP$2),SUMIF(CLASS!$N213:$S213,AP$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AQ$2),SUMIF(CLASS!$N213:$S213,AQ$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AR$2),SUMIF(CLASS!$N213:$S213,AR$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AS$2),SUMIF(CLASS!$N213:$S213,AS$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AT$2),SUMIF(CLASS!$N213:$S213,AT$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AU$2),SUMIF(CLASS!$N213:$S213,AU$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AV$2),SUMIF(CLASS!$N213:$S213,AV$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AW$2),SUMIF(CLASS!$N213:$S213,AW$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AX$2),SUMIF(CLASS!$N213:$S213,AX$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AY$2),SUMIF(CLASS!$N213:$S213,AY$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,AZ$2),SUMIF(CLASS!$N213:$S213,AZ$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,BA$2),SUMIF(CLASS!$N213:$S213,BA$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,BB$2),SUMIF(CLASS!$N213:$S213,BB$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,BC$2),SUMIF(CLASS!$N213:$S213,BC$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,BD$2),SUMIF(CLASS!$N213:$S213,BD$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,BE$2),SUMIF(CLASS!$N213:$S213,BE$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,BF$2),SUMIF(CLASS!$N213:$S213,BF$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,BG$2),SUMIF(CLASS!$N213:$S213,BG$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,BH$2),SUMIF(CLASS!$N213:$S213,BH$3,CLASS!$E213:$J213))","v":0},{"$f":"IF(CLASS!$L213<>0,FUNCALLOC!$C213*INDEX(INDIRECT(ACCOUNTS!$U213),2,BI$2),SUMIF(CLASS!$N213:$S213,BI$3,CLASS!$E213:$J213))","v":0},null,null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,BQ$4,$E213:$AR213)","v":0},{"$f":"SUM(BL213:BQ213)","v":0},null,0,0,0,70839.642692594221,0,{"$f":"SUMIF($E$4:$AR$4,BY$4,$E213:$AR213)","v":0},{"$f":"SUM(BT213:BY213)","v":70839.642692594221},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,CG$4,$E213:$AR213)","v":0},{"$f":"SUM(CB213:CG213)","v":0},null,3219741.9394208426,1530273.7732375257,3675434.7168485173,0,0,{"$f":"SUMIF($E$4:$AR$4,CO$4,$E213:$AR213)","v":0},{"$f":"SUM(CJ213:CO213)","v":8425450.4295068849},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,CW$4,$E213:$AR213)","v":0},{"$f":"SUM(CR213:CW213)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DE$4,$E213:$AR213)","v":0},{"$f":"SUM(CZ213:DE213)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DM$4,$E213:$AR213)","v":0},{"$f":"SUM(DH213:DM213)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,DU$4,$E213:$AR213)","v":0},{"$f":"SUM(DP213:DU213)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,EC$4,$E213:$AR213)","v":0},{"$f":"SUM(DX213:EC213)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,EK$4,$E213:$AR213)","v":0},{"$f":"SUM(EF213:EK213)","v":0},null,0,0,0,0,0,{"$f":"SUMIF($E$4:$AR$4,ES$4,$E213:$AR213)","v":0},{"$f":"SUM(EN213:ES213)","v":0},0]
[null,{"$f":"ACCOUNTS!B214","v":"Sub-total"},{"$f":"SUM(C209:C213)","v":269898.01088947803},0,{"$f":"SUM(E209:E213)","v":0},0,96129.150148842484,6151.0142102525278,0,0,0,45688.107955275103,2923.4441461025708,0,0,0,0,0,83178.974814204499,794.45589801632741,16628.342055559042,13050.922440709779,3103.2666056457965,0,0,0,0,0,0,0,2250.3326148683263,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS209:AS213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL209:BL213)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT209:BT213)","v":0},0,0,2250.3326148683263,0,0,2250.3326148683263,null,{"$f":"SUM(CB209:CB213)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ209:CJ213)","v":102280.16435909504},48611.552101378096,116755.96181413531,0,0,0,267647.67827460915,null,{"$f":"SUM(CR209:CR213)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ209:CZ213)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH209:DH213)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP209:DP213)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX209:DX213)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF209:EF213)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN209:EN213)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B216","v":"TOTAL ACCUMULATED RESERVE"},{"$f":"SUM(C214,C206,C188,C165,C154,C144,C132,C117)","v":-1656631761.3504491},0,{"$f":"SUM(E214,E206,E188,E165,E154,E144,E132,E117)","v":-6669638.8581460891},-26048160.084702693,-526347561.53976691,-29228013.000063624,0,-6008004.8975185538,-4625921.0847249366,-250161622.94569248,-14835035.130712038,0,0,0,0,0,-598626990.60279322,-5717583.6136289919,-80310041.190628722,-63927559.877425544,-6456590.2626064718,-10750322.782584419,0,0,-14750179.366981912,0,-971409.3463619448,-1207847.1894273635,-1478885.8726323547,0,-518261.81365423382,-7625885.8607297465,0,0,{"$f":"SUM(AK214,AK206,AK188,AK165,AK154,AK144,AK132,AK117)","v":0},0,-224.50343820568997,-366021.5262282383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BH214,BH206,BH188,BH165,BH154,BH144,BH132,BH117)","v":0},0,null,null,{"$f":"SUM(BL214,BL206,BL188,BL165,BL154,BL144,BL132,BL117)","v":-6669638.8581460891},0,0,0,0,0,-6669638.8581460891,null,{"$f":"SUM(BT214,BT206,BT188,BT165,BT154,BT144,BT132,BT117)","v":-26048160.084702693},-4625921.0847249366,0,-1478885.8726323547,0,0,-32152967.04205998,null,{"$f":"SUM(CB214,CB206,CB188,CB165,CB154,CB144,CB132,CB117)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ214,CJ206,CJ188,CJ165,CJ154,CJ144,CJ132,CJ117)","v":-561583579.43734908},-264996658.07640457,-782718524.23243856,0,0,0,-1609298761.7461925,null,{"$f":"SUM(CR214,CR206,CR188,CR165,CR154,CR144,CR132,CR117)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ214,CZ206,CZ188,CZ165,CZ154,CZ144,CZ132,CZ117)","v":0},0,0,-8144147.6743839793,0,0,-8144147.6743839793,null,{"$f":"SUM(DH214,DH206,DH188,DH165,DH154,DH144,DH132,DH117)","v":0},0,0,0,-366246.02966644405,0,-366246.02966644405,null,{"$f":"SUM(DP214,DP206,DP188,DP165,DP154,DP144,DP132,DP117)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX214,DX206,DX188,DX165,DX154,DX144,DX132,DX117)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF214,EF206,EF188,EF165,EF154,EF144,EF132,EF117)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN214,EN206,EN188,EN165,EN154,EN144,EN132,EN117)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A218","v":"Rate Base Adjustments and Working Capital"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0]
[null,{"$f":"ACCOUNTS!B220","v":"Other Rate Base"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A221","v":"n/a"},{"$f":"ACCOUNTS!B221","v":"Customer Advances for Construction"},{"$f":"ACCOUNTS!C221","v":-13796257.84},0,{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,E$2),SUMIF(CLASS!$N221:$S221,E$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,F$2),SUMIF(CLASS!$N221:$S221,F$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,G$2),SUMIF(CLASS!$N221:$S221,G$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,H$2),SUMIF(CLASS!$N221:$S221,H$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,I$2),SUMIF(CLASS!$N221:$S221,I$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,J$2),SUMIF(CLASS!$N221:$S221,J$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,K$2),SUMIF(CLASS!$N221:$S221,K$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,L$2),SUMIF(CLASS!$N221:$S221,L$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,M$2),SUMIF(CLASS!$N221:$S221,M$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,N$2),SUMIF(CLASS!$N221:$S221,N$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,O$2),SUMIF(CLASS!$N221:$S221,O$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,P$2),SUMIF(CLASS!$N221:$S221,P$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,Q$2),SUMIF(CLASS!$N221:$S221,Q$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,R$2),SUMIF(CLASS!$N221:$S221,R$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,S$2),SUMIF(CLASS!$N221:$S221,S$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,T$2),SUMIF(CLASS!$N221:$S221,T$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,U$2),SUMIF(CLASS!$N221:$S221,U$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,V$2),SUMIF(CLASS!$N221:$S221,V$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,W$2),SUMIF(CLASS!$N221:$S221,W$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,X$2),SUMIF(CLASS!$N221:$S221,X$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,Y$2),SUMIF(CLASS!$N221:$S221,Y$3,CLASS!$E221:$J221))","v":-13796257.84},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,Z$2),SUMIF(CLASS!$N221:$S221,Z$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AA$2),SUMIF(CLASS!$N221:$S221,AA$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AB$2),SUMIF(CLASS!$N221:$S221,AB$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AC$2),SUMIF(CLASS!$N221:$S221,AC$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AD$2),SUMIF(CLASS!$N221:$S221,AD$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AE$2),SUMIF(CLASS!$N221:$S221,AE$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AF$2),SUMIF(CLASS!$N221:$S221,AF$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AG$2),SUMIF(CLASS!$N221:$S221,AG$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AH$2),SUMIF(CLASS!$N221:$S221,AH$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AI$2),SUMIF(CLASS!$N221:$S221,AI$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AJ$2),SUMIF(CLASS!$N221:$S221,AJ$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AK$2),SUMIF(CLASS!$N221:$S221,AK$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AL$2),SUMIF(CLASS!$N221:$S221,AL$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AM$2),SUMIF(CLASS!$N221:$S221,AM$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AN$2),SUMIF(CLASS!$N221:$S221,AN$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AO$2),SUMIF(CLASS!$N221:$S221,AO$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AP$2),SUMIF(CLASS!$N221:$S221,AP$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AQ$2),SUMIF(CLASS!$N221:$S221,AQ$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AR$2),SUMIF(CLASS!$N221:$S221,AR$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AS$2),SUMIF(CLASS!$N221:$S221,AS$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AT$2),SUMIF(CLASS!$N221:$S221,AT$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AU$2),SUMIF(CLASS!$N221:$S221,AU$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AV$2),SUMIF(CLASS!$N221:$S221,AV$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AW$2),SUMIF(CLASS!$N221:$S221,AW$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AX$2),SUMIF(CLASS!$N221:$S221,AX$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AY$2),SUMIF(CLASS!$N221:$S221,AY$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,AZ$2),SUMIF(CLASS!$N221:$S221,AZ$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,BA$2),SUMIF(CLASS!$N221:$S221,BA$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,BB$2),SUMIF(CLASS!$N221:$S221,BB$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,BC$2),SUMIF(CLASS!$N221:$S221,BC$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,BD$2),SUMIF(CLASS!$N221:$S221,BD$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,BE$2),SUMIF(CLASS!$N221:$S221,BE$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,BF$2),SUMIF(CLASS!$N221:$S221,BF$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,BG$2),SUMIF(CLASS!$N221:$S221,BG$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,BH$2),SUMIF(CLASS!$N221:$S221,BH$3,CLASS!$E221:$J221))","v":0},{"$f":"IF(CLASS!$L221<>0,FUNCALLOC!$C221*INDEX(INDIRECT(ACCOUNTS!$U221),2,BI$2),SUMIF(CLASS!$N221:$S221,BI$3,CLASS!$E221:$J221))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E221:$BI221)","v":0},0,0,0,0,0,{"$f":"SUM(BL221:BQ221)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E221:$BI221)","v":0},0,0,0,0,0,{"$f":"SUM(BT221:BY221)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E221:$BI221)","v":0},0,0,0,0,0,{"$f":"SUM(CB221:CG221)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E221:$BI221)","v":0},0,-13796257.84,0,0,0,{"$f":"SUM(CJ221:CO221)","v":-13796257.84},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E221:$BI221)","v":0},0,0,0,0,0,{"$f":"SUM(CR221:CW221)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E221:$BI221)","v":0},0,0,0,0,0,{"$f":"SUM(CZ221:DE221)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E221:$BI221)","v":0},0,0,0,0,0,{"$f":"SUM(DH221:DM221)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E221:$BI221)","v":0},0,0,0,0,0,{"$f":"SUM(DP221:DU221)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E221:$BI221)","v":0},0,0,0,0,0,{"$f":"SUM(DX221:EC221)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E221:$BI221)","v":0},0,0,0,0,0,{"$f":"SUM(EF221:EK221)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E221:$BI221)","v":0},0,0,0,0,0,{"$f":"SUM(EN221:ES221)","v":0},{"$f":"ROUND((SUM(ET221,EL221,ED221,DV221,DN221,DF221,CX221,CP221,CH221,BZ221,BR221)-C221),1)","v":0}]
[{"$f":"ACCOUNTS!A222","v":"n/a"},{"$f":"ACCOUNTS!B222","v":"Gas Stored Underground - Non current"},{"$f":"ACCOUNTS!C222","v":8654564.4700000007},0,{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,E$2),SUMIF(CLASS!$N222:$S222,E$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,F$2),SUMIF(CLASS!$N222:$S222,F$3,CLASS!$E222:$J222))","v":8654564.4700000007},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,G$2),SUMIF(CLASS!$N222:$S222,G$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,H$2),SUMIF(CLASS!$N222:$S222,H$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,I$2),SUMIF(CLASS!$N222:$S222,I$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,J$2),SUMIF(CLASS!$N222:$S222,J$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,K$2),SUMIF(CLASS!$N222:$S222,K$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,L$2),SUMIF(CLASS!$N222:$S222,L$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,M$2),SUMIF(CLASS!$N222:$S222,M$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,N$2),SUMIF(CLASS!$N222:$S222,N$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,O$2),SUMIF(CLASS!$N222:$S222,O$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,P$2),SUMIF(CLASS!$N222:$S222,P$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,Q$2),SUMIF(CLASS!$N222:$S222,Q$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,R$2),SUMIF(CLASS!$N222:$S222,R$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,S$2),SUMIF(CLASS!$N222:$S222,S$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,T$2),SUMIF(CLASS!$N222:$S222,T$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,U$2),SUMIF(CLASS!$N222:$S222,U$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,V$2),SUMIF(CLASS!$N222:$S222,V$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,W$2),SUMIF(CLASS!$N222:$S222,W$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,X$2),SUMIF(CLASS!$N222:$S222,X$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,Y$2),SUMIF(CLASS!$N222:$S222,Y$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,Z$2),SUMIF(CLASS!$N222:$S222,Z$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AA$2),SUMIF(CLASS!$N222:$S222,AA$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AB$2),SUMIF(CLASS!$N222:$S222,AB$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AC$2),SUMIF(CLASS!$N222:$S222,AC$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AD$2),SUMIF(CLASS!$N222:$S222,AD$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AE$2),SUMIF(CLASS!$N222:$S222,AE$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AF$2),SUMIF(CLASS!$N222:$S222,AF$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AG$2),SUMIF(CLASS!$N222:$S222,AG$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AH$2),SUMIF(CLASS!$N222:$S222,AH$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AI$2),SUMIF(CLASS!$N222:$S222,AI$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AJ$2),SUMIF(CLASS!$N222:$S222,AJ$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AK$2),SUMIF(CLASS!$N222:$S222,AK$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AL$2),SUMIF(CLASS!$N222:$S222,AL$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AM$2),SUMIF(CLASS!$N222:$S222,AM$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AN$2),SUMIF(CLASS!$N222:$S222,AN$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AO$2),SUMIF(CLASS!$N222:$S222,AO$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AP$2),SUMIF(CLASS!$N222:$S222,AP$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AQ$2),SUMIF(CLASS!$N222:$S222,AQ$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AR$2),SUMIF(CLASS!$N222:$S222,AR$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AS$2),SUMIF(CLASS!$N222:$S222,AS$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AT$2),SUMIF(CLASS!$N222:$S222,AT$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AU$2),SUMIF(CLASS!$N222:$S222,AU$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AV$2),SUMIF(CLASS!$N222:$S222,AV$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AW$2),SUMIF(CLASS!$N222:$S222,AW$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AX$2),SUMIF(CLASS!$N222:$S222,AX$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AY$2),SUMIF(CLASS!$N222:$S222,AY$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,AZ$2),SUMIF(CLASS!$N222:$S222,AZ$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,BA$2),SUMIF(CLASS!$N222:$S222,BA$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,BB$2),SUMIF(CLASS!$N222:$S222,BB$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,BC$2),SUMIF(CLASS!$N222:$S222,BC$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,BD$2),SUMIF(CLASS!$N222:$S222,BD$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,BE$2),SUMIF(CLASS!$N222:$S222,BE$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,BF$2),SUMIF(CLASS!$N222:$S222,BF$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,BG$2),SUMIF(CLASS!$N222:$S222,BG$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,BH$2),SUMIF(CLASS!$N222:$S222,BH$3,CLASS!$E222:$J222))","v":0},{"$f":"IF(CLASS!$L222<>0,FUNCALLOC!$C222*INDEX(INDIRECT(ACCOUNTS!$U222),2,BI$2),SUMIF(CLASS!$N222:$S222,BI$3,CLASS!$E222:$J222))","v":0},null,null,0,0,0,0,0,0,0,null,8654564.4700000007,0,0,0,0,0,8654564.4700000007,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A223","v":"n/a"},{"$f":"ACCOUNTS!B223","v":"CIAC - Accum. Def. FIT."},{"$f":"ACCOUNTS!C223","v":0},0,{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,E$2),SUMIF(CLASS!$N223:$S223,E$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,F$2),SUMIF(CLASS!$N223:$S223,F$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,G$2),SUMIF(CLASS!$N223:$S223,G$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,H$2),SUMIF(CLASS!$N223:$S223,H$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,I$2),SUMIF(CLASS!$N223:$S223,I$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,J$2),SUMIF(CLASS!$N223:$S223,J$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,K$2),SUMIF(CLASS!$N223:$S223,K$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,L$2),SUMIF(CLASS!$N223:$S223,L$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,M$2),SUMIF(CLASS!$N223:$S223,M$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,N$2),SUMIF(CLASS!$N223:$S223,N$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,O$2),SUMIF(CLASS!$N223:$S223,O$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,P$2),SUMIF(CLASS!$N223:$S223,P$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,Q$2),SUMIF(CLASS!$N223:$S223,Q$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,R$2),SUMIF(CLASS!$N223:$S223,R$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,S$2),SUMIF(CLASS!$N223:$S223,S$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,T$2),SUMIF(CLASS!$N223:$S223,T$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,U$2),SUMIF(CLASS!$N223:$S223,U$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,V$2),SUMIF(CLASS!$N223:$S223,V$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,W$2),SUMIF(CLASS!$N223:$S223,W$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,X$2),SUMIF(CLASS!$N223:$S223,X$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,Y$2),SUMIF(CLASS!$N223:$S223,Y$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,Z$2),SUMIF(CLASS!$N223:$S223,Z$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AA$2),SUMIF(CLASS!$N223:$S223,AA$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AB$2),SUMIF(CLASS!$N223:$S223,AB$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AC$2),SUMIF(CLASS!$N223:$S223,AC$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AD$2),SUMIF(CLASS!$N223:$S223,AD$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AE$2),SUMIF(CLASS!$N223:$S223,AE$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AF$2),SUMIF(CLASS!$N223:$S223,AF$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AG$2),SUMIF(CLASS!$N223:$S223,AG$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AH$2),SUMIF(CLASS!$N223:$S223,AH$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AI$2),SUMIF(CLASS!$N223:$S223,AI$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AJ$2),SUMIF(CLASS!$N223:$S223,AJ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AK$2),SUMIF(CLASS!$N223:$S223,AK$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AL$2),SUMIF(CLASS!$N223:$S223,AL$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AM$2),SUMIF(CLASS!$N223:$S223,AM$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AN$2),SUMIF(CLASS!$N223:$S223,AN$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AO$2),SUMIF(CLASS!$N223:$S223,AO$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AP$2),SUMIF(CLASS!$N223:$S223,AP$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AQ$2),SUMIF(CLASS!$N223:$S223,AQ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AR$2),SUMIF(CLASS!$N223:$S223,AR$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AS$2),SUMIF(CLASS!$N223:$S223,AS$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AT$2),SUMIF(CLASS!$N223:$S223,AT$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AU$2),SUMIF(CLASS!$N223:$S223,AU$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AV$2),SUMIF(CLASS!$N223:$S223,AV$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AW$2),SUMIF(CLASS!$N223:$S223,AW$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AX$2),SUMIF(CLASS!$N223:$S223,AX$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AY$2),SUMIF(CLASS!$N223:$S223,AY$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,AZ$2),SUMIF(CLASS!$N223:$S223,AZ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,BA$2),SUMIF(CLASS!$N223:$S223,BA$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,BB$2),SUMIF(CLASS!$N223:$S223,BB$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,BC$2),SUMIF(CLASS!$N223:$S223,BC$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,BD$2),SUMIF(CLASS!$N223:$S223,BD$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,BE$2),SUMIF(CLASS!$N223:$S223,BE$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,BF$2),SUMIF(CLASS!$N223:$S223,BF$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,BG$2),SUMIF(CLASS!$N223:$S223,BG$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,BH$2),SUMIF(CLASS!$N223:$S223,BH$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$U223),2,BI$2),SUMIF(CLASS!$N223:$S223,BI$3,CLASS!$E223:$J223))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A224","v":"n/a"},{"$f":"ACCOUNTS!B224","v":"Customer Deposit"},{"$f":"ACCOUNTS!C224","v":-13197398.865525},0,{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,E$2),SUMIF(CLASS!$N224:$S224,E$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,F$2),SUMIF(CLASS!$N224:$S224,F$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,G$2),SUMIF(CLASS!$N224:$S224,G$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,H$2),SUMIF(CLASS!$N224:$S224,H$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,I$2),SUMIF(CLASS!$N224:$S224,I$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,J$2),SUMIF(CLASS!$N224:$S224,J$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,K$2),SUMIF(CLASS!$N224:$S224,K$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,L$2),SUMIF(CLASS!$N224:$S224,L$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,M$2),SUMIF(CLASS!$N224:$S224,M$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,N$2),SUMIF(CLASS!$N224:$S224,N$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,O$2),SUMIF(CLASS!$N224:$S224,O$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,P$2),SUMIF(CLASS!$N224:$S224,P$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,Q$2),SUMIF(CLASS!$N224:$S224,Q$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,R$2),SUMIF(CLASS!$N224:$S224,R$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,S$2),SUMIF(CLASS!$N224:$S224,S$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,T$2),SUMIF(CLASS!$N224:$S224,T$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,U$2),SUMIF(CLASS!$N224:$S224,U$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,V$2),SUMIF(CLASS!$N224:$S224,V$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,W$2),SUMIF(CLASS!$N224:$S224,W$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,X$2),SUMIF(CLASS!$N224:$S224,X$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,Y$2),SUMIF(CLASS!$N224:$S224,Y$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,Z$2),SUMIF(CLASS!$N224:$S224,Z$3,CLASS!$E224:$J224))","v":-13197398.865525},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AA$2),SUMIF(CLASS!$N224:$S224,AA$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AB$2),SUMIF(CLASS!$N224:$S224,AB$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AC$2),SUMIF(CLASS!$N224:$S224,AC$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AD$2),SUMIF(CLASS!$N224:$S224,AD$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AE$2),SUMIF(CLASS!$N224:$S224,AE$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AF$2),SUMIF(CLASS!$N224:$S224,AF$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AG$2),SUMIF(CLASS!$N224:$S224,AG$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AH$2),SUMIF(CLASS!$N224:$S224,AH$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AI$2),SUMIF(CLASS!$N224:$S224,AI$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AJ$2),SUMIF(CLASS!$N224:$S224,AJ$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AK$2),SUMIF(CLASS!$N224:$S224,AK$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AL$2),SUMIF(CLASS!$N224:$S224,AL$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AM$2),SUMIF(CLASS!$N224:$S224,AM$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AN$2),SUMIF(CLASS!$N224:$S224,AN$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AO$2),SUMIF(CLASS!$N224:$S224,AO$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AP$2),SUMIF(CLASS!$N224:$S224,AP$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AQ$2),SUMIF(CLASS!$N224:$S224,AQ$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AR$2),SUMIF(CLASS!$N224:$S224,AR$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AS$2),SUMIF(CLASS!$N224:$S224,AS$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AT$2),SUMIF(CLASS!$N224:$S224,AT$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AU$2),SUMIF(CLASS!$N224:$S224,AU$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AV$2),SUMIF(CLASS!$N224:$S224,AV$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AW$2),SUMIF(CLASS!$N224:$S224,AW$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AX$2),SUMIF(CLASS!$N224:$S224,AX$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AY$2),SUMIF(CLASS!$N224:$S224,AY$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,AZ$2),SUMIF(CLASS!$N224:$S224,AZ$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,BA$2),SUMIF(CLASS!$N224:$S224,BA$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,BB$2),SUMIF(CLASS!$N224:$S224,BB$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,BC$2),SUMIF(CLASS!$N224:$S224,BC$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,BD$2),SUMIF(CLASS!$N224:$S224,BD$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,BE$2),SUMIF(CLASS!$N224:$S224,BE$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,BF$2),SUMIF(CLASS!$N224:$S224,BF$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,BG$2),SUMIF(CLASS!$N224:$S224,BG$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,BH$2),SUMIF(CLASS!$N224:$S224,BH$3,CLASS!$E224:$J224))","v":0},{"$f":"IF(CLASS!$L224<>0,FUNCALLOC!$C224*INDEX(INDIRECT(ACCOUNTS!$U224),2,BI$2),SUMIF(CLASS!$N224:$S224,BI$3,CLASS!$E224:$J224))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-13197398.865525,0,0,0,-13197398.865525,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A225","v":"n/a"},{"$f":"ACCOUNTS!B225","v":"Liberalized Depr.Tot. Accum. Def. FIT"},{"$f":"ACCOUNTS!C225","v":-605816769.71084452},0,{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,E$2),SUMIF(CLASS!$N225:$S225,E$3,CLASS!$E225:$J225))","v":-506827.8308703872},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,F$2),SUMIF(CLASS!$N225:$S225,F$3,CLASS!$E225:$J225))","v":-7315371.1543375487},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,G$2),SUMIF(CLASS!$N225:$S225,G$3,CLASS!$E225:$J225))","v":-219547083.33650491},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,H$2),SUMIF(CLASS!$N225:$S225,H$3,CLASS!$E225:$J225))","v":-14857842.752961393},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,I$2),SUMIF(CLASS!$N225:$S225,I$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,J$2),SUMIF(CLASS!$N225:$S225,J$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,K$2),SUMIF(CLASS!$N225:$S225,K$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,L$2),SUMIF(CLASS!$N225:$S225,L$3,CLASS!$E225:$J225))","v":-104345984.84656186},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,M$2),SUMIF(CLASS!$N225:$S225,M$3,CLASS!$E225:$J225))","v":-7061611.619667206},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,N$2),SUMIF(CLASS!$N225:$S225,N$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,O$2),SUMIF(CLASS!$N225:$S225,O$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,P$2),SUMIF(CLASS!$N225:$S225,P$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,Q$2),SUMIF(CLASS!$N225:$S225,Q$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,R$2),SUMIF(CLASS!$N225:$S225,R$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,S$2),SUMIF(CLASS!$N225:$S225,S$3,CLASS!$E225:$J225))","v":-153997318.76611286},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,T$2),SUMIF(CLASS!$N225:$S225,T$3,CLASS!$E225:$J225))","v":-1470853.4031071779},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,U$2),SUMIF(CLASS!$N225:$S225,U$3,CLASS!$E225:$J225))","v":-43320746.005426198},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,V$2),SUMIF(CLASS!$N225:$S225,V$3,CLASS!$E225:$J225))","v":-33143994.161995262},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,W$2),SUMIF(CLASS!$N225:$S225,W$3,CLASS!$E225:$J225))","v":-10169640.879702268},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,X$2),SUMIF(CLASS!$N225:$S225,X$3,CLASS!$E225:$J225))","v":-2344448.5648418018},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,Y$2),SUMIF(CLASS!$N225:$S225,Y$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,Z$2),SUMIF(CLASS!$N225:$S225,Z$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AA$2),SUMIF(CLASS!$N225:$S225,AA$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AB$2),SUMIF(CLASS!$N225:$S225,AB$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AC$2),SUMIF(CLASS!$N225:$S225,AC$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AD$2),SUMIF(CLASS!$N225:$S225,AD$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AE$2),SUMIF(CLASS!$N225:$S225,AE$3,CLASS!$E225:$J225))","v":-7735046.3887556465},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AF$2),SUMIF(CLASS!$N225:$S225,AF$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AG$2),SUMIF(CLASS!$N225:$S225,AG$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AH$2),SUMIF(CLASS!$N225:$S225,AH$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AI$2),SUMIF(CLASS!$N225:$S225,AI$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AJ$2),SUMIF(CLASS!$N225:$S225,AJ$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AK$2),SUMIF(CLASS!$N225:$S225,AK$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AL$2),SUMIF(CLASS!$N225:$S225,AL$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AM$2),SUMIF(CLASS!$N225:$S225,AM$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AN$2),SUMIF(CLASS!$N225:$S225,AN$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AO$2),SUMIF(CLASS!$N225:$S225,AO$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AP$2),SUMIF(CLASS!$N225:$S225,AP$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AQ$2),SUMIF(CLASS!$N225:$S225,AQ$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AR$2),SUMIF(CLASS!$N225:$S225,AR$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AS$2),SUMIF(CLASS!$N225:$S225,AS$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AT$2),SUMIF(CLASS!$N225:$S225,AT$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AU$2),SUMIF(CLASS!$N225:$S225,AU$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AV$2),SUMIF(CLASS!$N225:$S225,AV$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AW$2),SUMIF(CLASS!$N225:$S225,AW$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AX$2),SUMIF(CLASS!$N225:$S225,AX$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AY$2),SUMIF(CLASS!$N225:$S225,AY$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,AZ$2),SUMIF(CLASS!$N225:$S225,AZ$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,BA$2),SUMIF(CLASS!$N225:$S225,BA$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,BB$2),SUMIF(CLASS!$N225:$S225,BB$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,BC$2),SUMIF(CLASS!$N225:$S225,BC$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,BD$2),SUMIF(CLASS!$N225:$S225,BD$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,BE$2),SUMIF(CLASS!$N225:$S225,BE$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,BF$2),SUMIF(CLASS!$N225:$S225,BF$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,BG$2),SUMIF(CLASS!$N225:$S225,BG$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,BH$2),SUMIF(CLASS!$N225:$S225,BH$3,CLASS!$E225:$J225))","v":0},{"$f":"IF(CLASS!$L225<>0,FUNCALLOC!$C225*INDEX(INDIRECT(ACCOUNTS!$U225),2,BI$2),SUMIF(CLASS!$N225:$S225,BI$3,CLASS!$E225:$J225))","v":0},null,null,-506827.8308703872,0,0,0,0,0,-506827.8308703872,null,-7315371.1543375487,0,0,-7735046.3887556465,0,0,-15050417.543093195,null,0,0,0,0,0,0,0,null,-234404926.0894663,-111407596.46622907,-244447001.78118557,0,0,0,-590259524.33688092,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A226","v":"n/a"},{"$f":"ACCOUNTS!B226","v":"Allowance for Working Capital"},{"$f":"ACCOUNTS!C226","v":68039917.329523593},0,{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,E$2),SUMIF(CLASS!$N226:$S226,E$3,CLASS!$E226:$J226))","v":140401.57061269434},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,F$2),SUMIF(CLASS!$N226:$S226,F$3,CLASS!$E226:$J226))","v":2126761.3962328807},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,G$2),SUMIF(CLASS!$N226:$S226,G$3,CLASS!$E226:$J226))","v":15100294.728443135},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,H$2),SUMIF(CLASS!$N226:$S226,H$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,I$2),SUMIF(CLASS!$N226:$S226,I$3,CLASS!$E226:$J226))","v":1733.6061486491185},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,J$2),SUMIF(CLASS!$N226:$S226,J$3,CLASS!$E226:$J226))","v":2390706.8520518471},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,K$2),SUMIF(CLASS!$N226:$S226,K$3,CLASS!$E226:$J226))","v":376137.44694364571},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,L$2),SUMIF(CLASS!$N226:$S226,L$3,CLASS!$E226:$J226))","v":7176843.8048329754},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,M$2),SUMIF(CLASS!$N226:$S226,M$3,CLASS!$E226:$J226))","v":351585.70073504659},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,N$2),SUMIF(CLASS!$N226:$S226,N$3,CLASS!$E226:$J226))","v":-51516.839360041115},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,O$2),SUMIF(CLASS!$N226:$S226,O$3,CLASS!$E226:$J226))","v":523436.13006666111},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,P$2),SUMIF(CLASS!$N226:$S226,P$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,Q$2),SUMIF(CLASS!$N226:$S226,Q$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,R$2),SUMIF(CLASS!$N226:$S226,R$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,S$2),SUMIF(CLASS!$N226:$S226,S$3,CLASS!$E226:$J226))","v":12803670.491742687},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,T$2),SUMIF(CLASS!$N226:$S226,T$3,CLASS!$E226:$J226))","v":122289.93638288422},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,U$2),SUMIF(CLASS!$N226:$S226,U$3,CLASS!$E226:$J226))","v":6503350.5049028331},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,V$2),SUMIF(CLASS!$N226:$S226,V$3,CLASS!$E226:$J226))","v":3481010.9324360834},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,W$2),SUMIF(CLASS!$N226:$S226,W$3,CLASS!$E226:$J226))","v":576469.44921917014},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,X$2),SUMIF(CLASS!$N226:$S226,X$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,Y$2),SUMIF(CLASS!$N226:$S226,Y$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,Z$2),SUMIF(CLASS!$N226:$S226,Z$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AA$2),SUMIF(CLASS!$N226:$S226,AA$3,CLASS!$E226:$J226))","v":210501.69658647291},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AB$2),SUMIF(CLASS!$N226:$S226,AB$3,CLASS!$E226:$J226))","v":1963064.6432577064},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AC$2),SUMIF(CLASS!$N226:$S226,AC$3,CLASS!$E226:$J226))","v":370373.70592619607},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AD$2),SUMIF(CLASS!$N226:$S226,AD$3,CLASS!$E226:$J226))","v":970527.75757418456},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AE$2),SUMIF(CLASS!$N226:$S226,AE$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AF$2),SUMIF(CLASS!$N226:$S226,AF$3,CLASS!$E226:$J226))","v":1229435.6339459068},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AG$2),SUMIF(CLASS!$N226:$S226,AG$3,CLASS!$E226:$J226))","v":6748084.7713261135},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AH$2),SUMIF(CLASS!$N226:$S226,AH$3,CLASS!$E226:$J226))","v":4831102.1547964681},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AI$2),SUMIF(CLASS!$N226:$S226,AI$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AJ$2),SUMIF(CLASS!$N226:$S226,AJ$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AK$2),SUMIF(CLASS!$N226:$S226,AK$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AL$2),SUMIF(CLASS!$N226:$S226,AL$3,CLASS!$E226:$J226))","v":90728.083085740509},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AM$2),SUMIF(CLASS!$N226:$S226,AM$3,CLASS!$E226:$J226))","v":2923.1716336270592},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AN$2),SUMIF(CLASS!$N226:$S226,AN$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AO$2),SUMIF(CLASS!$N226:$S226,AO$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AP$2),SUMIF(CLASS!$N226:$S226,AP$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AQ$2),SUMIF(CLASS!$N226:$S226,AQ$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AR$2),SUMIF(CLASS!$N226:$S226,AR$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AS$2),SUMIF(CLASS!$N226:$S226,AS$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AT$2),SUMIF(CLASS!$N226:$S226,AT$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AU$2),SUMIF(CLASS!$N226:$S226,AU$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AV$2),SUMIF(CLASS!$N226:$S226,AV$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AW$2),SUMIF(CLASS!$N226:$S226,AW$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AX$2),SUMIF(CLASS!$N226:$S226,AX$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AY$2),SUMIF(CLASS!$N226:$S226,AY$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,AZ$2),SUMIF(CLASS!$N226:$S226,AZ$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,BA$2),SUMIF(CLASS!$N226:$S226,BA$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,BB$2),SUMIF(CLASS!$N226:$S226,BB$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,BC$2),SUMIF(CLASS!$N226:$S226,BC$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,BD$2),SUMIF(CLASS!$N226:$S226,BD$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,BE$2),SUMIF(CLASS!$N226:$S226,BE$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,BF$2),SUMIF(CLASS!$N226:$S226,BF$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,BG$2),SUMIF(CLASS!$N226:$S226,BG$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,BH$2),SUMIF(CLASS!$N226:$S226,BH$3,CLASS!$E226:$J226))","v":0},{"$f":"IF(CLASS!$L226<>0,FUNCALLOC!$C226*INDEX(INDIRECT(ACCOUNTS!$U226),2,BI$2),SUMIF(CLASS!$N226:$S226,BI$3,CLASS!$E226:$J226))","v":0},null,null,140401.57061269434,471919.29070661997,0,0,0,0,612320.86131931434,null,2126761.3962328807,376137.44694364571,0,0,0,0,2502898.8431765265,null,1733.6061486491185,0,0,0,0,0,1733.6061486491185,null,17491001.580494981,7528429.5055680219,27001259.118028216,0,0,0,52020690.204091221,null,0,0,0,0,0,0,0,null,0,0,0,12808622.560068488,0,0,12808622.560068488,null,0,0,0,0,93651.254719367571,0,93651.254719367571,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B227","v":"Total Other Rate Base"},{"$f":"SUM(C221:C226)","v":-556115944.61684597},0,{"$f":"SUM(E221:E226)","v":-366426.26025769289},{"$f":"SUM(F221:F226)","v":3465954.7118953327},{"$f":"SUM(G221:G226)","v":-204446788.60806176},-14857842.752961393,1733.6061486491185,2390706.8520518471,376137.44694364571,-97169141.041728884,-6710025.9189321594,-51516.839360041115,523436.13006666111,0,0,0,-141193648.27437016,-1348563.4667242938,-36817395.500523366,-29662983.229559179,-9593171.4304830972,-2344448.5648418018,-13796257.84,-13197398.865525,210501.69658647291,1963064.6432577064,370373.70592619607,970527.75757418456,-7735046.3887556465,1229435.6339459068,6748084.7713261135,4831102.1547964681,0,0,0,90728.083085740509,2923.1716336270592,0,0,0,0,0,{"$f":"SUM(AS221:AS226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL221:BL226)","v":-366426.26025769289},471919.29070661997,0,0,0,0,105493.03044892714,null,{"$f":"SUM(BT221:BT226)","v":3465954.7118953327},376137.44694364571,0,-7735046.3887556465,0,0,-3892954.229916668,null,{"$f":"SUM(CB221:CB226)","v":1733.6061486491185},0,0,0,0,0,1733.6061486491185,null,{"$f":"SUM(CJ221:CJ226)","v":-216913924.50897133},-103879166.96066104,-244439399.36868232,0,0,0,-565232490.83831477,null,{"$f":"SUM(CR221:CR226)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ221:CZ226)","v":0},0,0,12808622.560068488,0,0,12808622.560068488,null,{"$f":"SUM(DH221:DH226)","v":0},0,0,0,93651.254719367571,0,93651.254719367571,null,{"$f":"SUM(DP221:DP226)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX221:DX226)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF221:EF226)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN221:EN226)","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,0]
[{"$f":"ACCOUNTS!A229","v":"TOTAL RATE BASE"},null,{"$f":"SUM(C216,C109,C227)","v":2142648724.0681672},0,{"$f":"SUM(E216,E109,E227)","v":2304259.1843737932},38831097.357911862,731760266.67893326,45744151.227052823,1733.6061486491185,15075061.702332523,6020007.8717681272,347789843.24361551,24084944.030608553,-51516.839360041115,523436.13006666111,0,0,0,522694072.18621659,4992335.9771392439,169081067.63889959,123147542.59189945,36814788.64852602,7052757.1883919351,-13796257.84,-13197398.865525,31351706.204153061,1963064.6432577064,2421254.3334075855,3520585.9910384566,23650143.091287754,1229435.6339459068,7842261.1013846127,20931195.938872054,0,0,{"$f":"SUM(AK216,AK109,AK227)","v":0},90728.083085740509,3397.1528177111782,772760.1759176082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BH216,BH109,BH227)","v":0},0,null,0,2304259.1843737932,471919.29070661997,0,0,0,0,2776178.4750804133,{"$f":"SUM(BS216,BS109,BS227)","v":0},38831097.357911862,6020007.8717681272,0,23650143.091287754,0,0,68501248.320967764,0,1733.6061486491185,0,0,0,0,0,1733.6061486491185,0,792579479.60831869,371874787.27422404,876045518.69740486,0,0,0,2040499785.5799477,0,0,0,0,0,0,0,0,{"$f":"SUM(CY216,CY109,CY227)","v":0},0,0,0,30002892.674202573,0,0,30002892.674202573,0,0,0,0,0,866885.41182106,0,866885.41182106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EE216,EE109,EE227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0]
[{"$f":"ACCOUNTS!A231","v":"EXPENSES"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A233","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,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,0]
[null,{"$f":"ACCOUNTS!B235","v":"Production Expense"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A236","v":710},{"$f":"ACCOUNTS!B236","v":"Oper.Supervision and Engineering"},{"$f":"ACCOUNTS!C236","v":0},0,{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,E$2),SUMIF(CLASS!$N236:$S236,E$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,F$2),SUMIF(CLASS!$N236:$S236,F$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,G$2),SUMIF(CLASS!$N236:$S236,G$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,H$2),SUMIF(CLASS!$N236:$S236,H$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,I$2),SUMIF(CLASS!$N236:$S236,I$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,J$2),SUMIF(CLASS!$N236:$S236,J$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,K$2),SUMIF(CLASS!$N236:$S236,K$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,L$2),SUMIF(CLASS!$N236:$S236,L$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,M$2),SUMIF(CLASS!$N236:$S236,M$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,N$2),SUMIF(CLASS!$N236:$S236,N$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,O$2),SUMIF(CLASS!$N236:$S236,O$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,P$2),SUMIF(CLASS!$N236:$S236,P$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,Q$2),SUMIF(CLASS!$N236:$S236,Q$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,R$2),SUMIF(CLASS!$N236:$S236,R$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,S$2),SUMIF(CLASS!$N236:$S236,S$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,T$2),SUMIF(CLASS!$N236:$S236,T$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,U$2),SUMIF(CLASS!$N236:$S236,U$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,V$2),SUMIF(CLASS!$N236:$S236,V$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,W$2),SUMIF(CLASS!$N236:$S236,W$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,X$2),SUMIF(CLASS!$N236:$S236,X$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,Y$2),SUMIF(CLASS!$N236:$S236,Y$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,Z$2),SUMIF(CLASS!$N236:$S236,Z$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AA$2),SUMIF(CLASS!$N236:$S236,AA$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AB$2),SUMIF(CLASS!$N236:$S236,AB$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AC$2),SUMIF(CLASS!$N236:$S236,AC$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AD$2),SUMIF(CLASS!$N236:$S236,AD$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AE$2),SUMIF(CLASS!$N236:$S236,AE$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AF$2),SUMIF(CLASS!$N236:$S236,AF$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AG$2),SUMIF(CLASS!$N236:$S236,AG$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AH$2),SUMIF(CLASS!$N236:$S236,AH$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AI$2),SUMIF(CLASS!$N236:$S236,AI$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AJ$2),SUMIF(CLASS!$N236:$S236,AJ$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AK$2),SUMIF(CLASS!$N236:$S236,AK$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AL$2),SUMIF(CLASS!$N236:$S236,AL$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AM$2),SUMIF(CLASS!$N236:$S236,AM$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AN$2),SUMIF(CLASS!$N236:$S236,AN$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AO$2),SUMIF(CLASS!$N236:$S236,AO$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AP$2),SUMIF(CLASS!$N236:$S236,AP$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AQ$2),SUMIF(CLASS!$N236:$S236,AQ$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AR$2),SUMIF(CLASS!$N236:$S236,AR$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AS$2),SUMIF(CLASS!$N236:$S236,AS$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AT$2),SUMIF(CLASS!$N236:$S236,AT$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AU$2),SUMIF(CLASS!$N236:$S236,AU$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AV$2),SUMIF(CLASS!$N236:$S236,AV$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AW$2),SUMIF(CLASS!$N236:$S236,AW$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AX$2),SUMIF(CLASS!$N236:$S236,AX$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AY$2),SUMIF(CLASS!$N236:$S236,AY$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,AZ$2),SUMIF(CLASS!$N236:$S236,AZ$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,BA$2),SUMIF(CLASS!$N236:$S236,BA$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,BB$2),SUMIF(CLASS!$N236:$S236,BB$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,BC$2),SUMIF(CLASS!$N236:$S236,BC$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,BD$2),SUMIF(CLASS!$N236:$S236,BD$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,BE$2),SUMIF(CLASS!$N236:$S236,BE$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,BF$2),SUMIF(CLASS!$N236:$S236,BF$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,BG$2),SUMIF(CLASS!$N236:$S236,BG$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,BH$2),SUMIF(CLASS!$N236:$S236,BH$3,CLASS!$E236:$J236))","v":0},{"$f":"IF(CLASS!$L236<>0,FUNCALLOC!$C236*INDEX(INDIRECT(ACCOUNTS!$U236),2,BI$2),SUMIF(CLASS!$N236:$S236,BI$3,CLASS!$E236:$J236))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E236:$BI236)","v":0},0,0,0,0,0,{"$f":"SUM(BL236:BQ236)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E236:$BI236)","v":0},0,0,0,0,0,{"$f":"SUM(BT236:BY236)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E236:$BI236)","v":0},0,0,0,0,0,{"$f":"SUM(CB236:CG236)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E236:$BI236)","v":0},0,0,0,0,0,{"$f":"SUM(CJ236:CO236)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E236:$BI236)","v":0},0,0,0,0,0,{"$f":"SUM(CR236:CW236)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E236:$BI236)","v":0},0,0,0,0,0,{"$f":"SUM(CZ236:DE236)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E236:$BI236)","v":0},0,0,0,0,0,{"$f":"SUM(DH236:DM236)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E236:$BI236)","v":0},0,0,0,0,0,{"$f":"SUM(DP236:DU236)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E236:$BI236)","v":0},0,0,0,0,0,{"$f":"SUM(DX236:EC236)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E236:$BI236)","v":0},0,0,0,0,0,{"$f":"SUM(EF236:EK236)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E236:$BI236)","v":0},0,0,0,0,0,{"$f":"SUM(EN236:ES236)","v":0},0]
[{"$f":"ACCOUNTS!A237","v":717},{"$f":"ACCOUNTS!B237","v":"LPG Expenses"},{"$f":"ACCOUNTS!C237","v":175624.44280800904},0,{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,E$2),SUMIF(CLASS!$N237:$S237,E$3,CLASS!$E237:$J237))","v":175624.44280800904},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,F$2),SUMIF(CLASS!$N237:$S237,F$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,G$2),SUMIF(CLASS!$N237:$S237,G$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,H$2),SUMIF(CLASS!$N237:$S237,H$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,I$2),SUMIF(CLASS!$N237:$S237,I$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,J$2),SUMIF(CLASS!$N237:$S237,J$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,K$2),SUMIF(CLASS!$N237:$S237,K$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,L$2),SUMIF(CLASS!$N237:$S237,L$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,M$2),SUMIF(CLASS!$N237:$S237,M$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,N$2),SUMIF(CLASS!$N237:$S237,N$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,O$2),SUMIF(CLASS!$N237:$S237,O$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,P$2),SUMIF(CLASS!$N237:$S237,P$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,Q$2),SUMIF(CLASS!$N237:$S237,Q$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,R$2),SUMIF(CLASS!$N237:$S237,R$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,S$2),SUMIF(CLASS!$N237:$S237,S$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,T$2),SUMIF(CLASS!$N237:$S237,T$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,U$2),SUMIF(CLASS!$N237:$S237,U$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,V$2),SUMIF(CLASS!$N237:$S237,V$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,W$2),SUMIF(CLASS!$N237:$S237,W$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,X$2),SUMIF(CLASS!$N237:$S237,X$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,Y$2),SUMIF(CLASS!$N237:$S237,Y$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,Z$2),SUMIF(CLASS!$N237:$S237,Z$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AA$2),SUMIF(CLASS!$N237:$S237,AA$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AB$2),SUMIF(CLASS!$N237:$S237,AB$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AC$2),SUMIF(CLASS!$N237:$S237,AC$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AD$2),SUMIF(CLASS!$N237:$S237,AD$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AE$2),SUMIF(CLASS!$N237:$S237,AE$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AF$2),SUMIF(CLASS!$N237:$S237,AF$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AG$2),SUMIF(CLASS!$N237:$S237,AG$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AH$2),SUMIF(CLASS!$N237:$S237,AH$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AI$2),SUMIF(CLASS!$N237:$S237,AI$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AJ$2),SUMIF(CLASS!$N237:$S237,AJ$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AK$2),SUMIF(CLASS!$N237:$S237,AK$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AL$2),SUMIF(CLASS!$N237:$S237,AL$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AM$2),SUMIF(CLASS!$N237:$S237,AM$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AN$2),SUMIF(CLASS!$N237:$S237,AN$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AO$2),SUMIF(CLASS!$N237:$S237,AO$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AP$2),SUMIF(CLASS!$N237:$S237,AP$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AQ$2),SUMIF(CLASS!$N237:$S237,AQ$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AR$2),SUMIF(CLASS!$N237:$S237,AR$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AS$2),SUMIF(CLASS!$N237:$S237,AS$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AT$2),SUMIF(CLASS!$N237:$S237,AT$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AU$2),SUMIF(CLASS!$N237:$S237,AU$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AV$2),SUMIF(CLASS!$N237:$S237,AV$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AW$2),SUMIF(CLASS!$N237:$S237,AW$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AX$2),SUMIF(CLASS!$N237:$S237,AX$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AY$2),SUMIF(CLASS!$N237:$S237,AY$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,AZ$2),SUMIF(CLASS!$N237:$S237,AZ$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,BA$2),SUMIF(CLASS!$N237:$S237,BA$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,BB$2),SUMIF(CLASS!$N237:$S237,BB$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,BC$2),SUMIF(CLASS!$N237:$S237,BC$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,BD$2),SUMIF(CLASS!$N237:$S237,BD$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,BE$2),SUMIF(CLASS!$N237:$S237,BE$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,BF$2),SUMIF(CLASS!$N237:$S237,BF$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,BG$2),SUMIF(CLASS!$N237:$S237,BG$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,BH$2),SUMIF(CLASS!$N237:$S237,BH$3,CLASS!$E237:$J237))","v":0},{"$f":"IF(CLASS!$L237<>0,FUNCALLOC!$C237*INDEX(INDIRECT(ACCOUNTS!$U237),2,BI$2),SUMIF(CLASS!$N237:$S237,BI$3,CLASS!$E237:$J237))","v":0},null,null,175624.44280800904,0,0,0,0,0,{"$f":"SUM(BL237:BQ237)","v":175624.44280800904},null,0,0,0,0,0,0,{"$f":"SUM(BT237:BY237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB237:CG237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ237:CO237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR237:CW237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ237:DE237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH237:DM237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP237:DU237)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX237:EC237)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A238","v":735},{"$f":"ACCOUNTS!B238","v":"Misc.Production Expenses"},{"$f":"ACCOUNTS!C238","v":0},0,{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,E$2),SUMIF(CLASS!$N238:$S238,E$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,F$2),SUMIF(CLASS!$N238:$S238,F$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,G$2),SUMIF(CLASS!$N238:$S238,G$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,H$2),SUMIF(CLASS!$N238:$S238,H$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,I$2),SUMIF(CLASS!$N238:$S238,I$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,J$2),SUMIF(CLASS!$N238:$S238,J$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,K$2),SUMIF(CLASS!$N238:$S238,K$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,L$2),SUMIF(CLASS!$N238:$S238,L$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,M$2),SUMIF(CLASS!$N238:$S238,M$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,N$2),SUMIF(CLASS!$N238:$S238,N$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,O$2),SUMIF(CLASS!$N238:$S238,O$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,P$2),SUMIF(CLASS!$N238:$S238,P$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,Q$2),SUMIF(CLASS!$N238:$S238,Q$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,R$2),SUMIF(CLASS!$N238:$S238,R$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,S$2),SUMIF(CLASS!$N238:$S238,S$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,T$2),SUMIF(CLASS!$N238:$S238,T$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,U$2),SUMIF(CLASS!$N238:$S238,U$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,V$2),SUMIF(CLASS!$N238:$S238,V$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,W$2),SUMIF(CLASS!$N238:$S238,W$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,X$2),SUMIF(CLASS!$N238:$S238,X$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,Y$2),SUMIF(CLASS!$N238:$S238,Y$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,Z$2),SUMIF(CLASS!$N238:$S238,Z$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AA$2),SUMIF(CLASS!$N238:$S238,AA$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AB$2),SUMIF(CLASS!$N238:$S238,AB$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AC$2),SUMIF(CLASS!$N238:$S238,AC$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AD$2),SUMIF(CLASS!$N238:$S238,AD$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AE$2),SUMIF(CLASS!$N238:$S238,AE$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AF$2),SUMIF(CLASS!$N238:$S238,AF$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AG$2),SUMIF(CLASS!$N238:$S238,AG$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AH$2),SUMIF(CLASS!$N238:$S238,AH$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AI$2),SUMIF(CLASS!$N238:$S238,AI$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AJ$2),SUMIF(CLASS!$N238:$S238,AJ$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AK$2),SUMIF(CLASS!$N238:$S238,AK$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AL$2),SUMIF(CLASS!$N238:$S238,AL$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AM$2),SUMIF(CLASS!$N238:$S238,AM$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AN$2),SUMIF(CLASS!$N238:$S238,AN$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AO$2),SUMIF(CLASS!$N238:$S238,AO$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AP$2),SUMIF(CLASS!$N238:$S238,AP$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AQ$2),SUMIF(CLASS!$N238:$S238,AQ$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AR$2),SUMIF(CLASS!$N238:$S238,AR$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AS$2),SUMIF(CLASS!$N238:$S238,AS$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AT$2),SUMIF(CLASS!$N238:$S238,AT$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AU$2),SUMIF(CLASS!$N238:$S238,AU$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AV$2),SUMIF(CLASS!$N238:$S238,AV$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AW$2),SUMIF(CLASS!$N238:$S238,AW$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AX$2),SUMIF(CLASS!$N238:$S238,AX$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AY$2),SUMIF(CLASS!$N238:$S238,AY$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,AZ$2),SUMIF(CLASS!$N238:$S238,AZ$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,BA$2),SUMIF(CLASS!$N238:$S238,BA$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,BB$2),SUMIF(CLASS!$N238:$S238,BB$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,BC$2),SUMIF(CLASS!$N238:$S238,BC$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,BD$2),SUMIF(CLASS!$N238:$S238,BD$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,BE$2),SUMIF(CLASS!$N238:$S238,BE$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,BF$2),SUMIF(CLASS!$N238:$S238,BF$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,BG$2),SUMIF(CLASS!$N238:$S238,BG$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,BH$2),SUMIF(CLASS!$N238:$S238,BH$3,CLASS!$E238:$J238))","v":0},{"$f":"IF(CLASS!$L238<>0,FUNCALLOC!$C238*INDEX(INDIRECT(ACCOUNTS!$U238),2,BI$2),SUMIF(CLASS!$N238:$S238,BI$3,CLASS!$E238:$J238))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A239","v":741},{"$f":"ACCOUNTS!B239","v":"Main.Structures and Improvements"},{"$f":"ACCOUNTS!C239","v":0},0,{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,E$2),SUMIF(CLASS!$N239:$S239,E$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,F$2),SUMIF(CLASS!$N239:$S239,F$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,G$2),SUMIF(CLASS!$N239:$S239,G$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,H$2),SUMIF(CLASS!$N239:$S239,H$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,I$2),SUMIF(CLASS!$N239:$S239,I$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,J$2),SUMIF(CLASS!$N239:$S239,J$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,K$2),SUMIF(CLASS!$N239:$S239,K$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,L$2),SUMIF(CLASS!$N239:$S239,L$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,M$2),SUMIF(CLASS!$N239:$S239,M$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,N$2),SUMIF(CLASS!$N239:$S239,N$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,O$2),SUMIF(CLASS!$N239:$S239,O$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,P$2),SUMIF(CLASS!$N239:$S239,P$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,Q$2),SUMIF(CLASS!$N239:$S239,Q$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,R$2),SUMIF(CLASS!$N239:$S239,R$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,S$2),SUMIF(CLASS!$N239:$S239,S$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,T$2),SUMIF(CLASS!$N239:$S239,T$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,U$2),SUMIF(CLASS!$N239:$S239,U$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,V$2),SUMIF(CLASS!$N239:$S239,V$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,W$2),SUMIF(CLASS!$N239:$S239,W$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,X$2),SUMIF(CLASS!$N239:$S239,X$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,Y$2),SUMIF(CLASS!$N239:$S239,Y$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,Z$2),SUMIF(CLASS!$N239:$S239,Z$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AA$2),SUMIF(CLASS!$N239:$S239,AA$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AB$2),SUMIF(CLASS!$N239:$S239,AB$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AC$2),SUMIF(CLASS!$N239:$S239,AC$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AD$2),SUMIF(CLASS!$N239:$S239,AD$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AE$2),SUMIF(CLASS!$N239:$S239,AE$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AF$2),SUMIF(CLASS!$N239:$S239,AF$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AG$2),SUMIF(CLASS!$N239:$S239,AG$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AH$2),SUMIF(CLASS!$N239:$S239,AH$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AI$2),SUMIF(CLASS!$N239:$S239,AI$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AJ$2),SUMIF(CLASS!$N239:$S239,AJ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AK$2),SUMIF(CLASS!$N239:$S239,AK$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AL$2),SUMIF(CLASS!$N239:$S239,AL$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AM$2),SUMIF(CLASS!$N239:$S239,AM$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AN$2),SUMIF(CLASS!$N239:$S239,AN$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AO$2),SUMIF(CLASS!$N239:$S239,AO$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AP$2),SUMIF(CLASS!$N239:$S239,AP$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AQ$2),SUMIF(CLASS!$N239:$S239,AQ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AR$2),SUMIF(CLASS!$N239:$S239,AR$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AS$2),SUMIF(CLASS!$N239:$S239,AS$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AT$2),SUMIF(CLASS!$N239:$S239,AT$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AU$2),SUMIF(CLASS!$N239:$S239,AU$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AV$2),SUMIF(CLASS!$N239:$S239,AV$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AW$2),SUMIF(CLASS!$N239:$S239,AW$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AX$2),SUMIF(CLASS!$N239:$S239,AX$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AY$2),SUMIF(CLASS!$N239:$S239,AY$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,AZ$2),SUMIF(CLASS!$N239:$S239,AZ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,BA$2),SUMIF(CLASS!$N239:$S239,BA$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,BB$2),SUMIF(CLASS!$N239:$S239,BB$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,BC$2),SUMIF(CLASS!$N239:$S239,BC$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,BD$2),SUMIF(CLASS!$N239:$S239,BD$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,BE$2),SUMIF(CLASS!$N239:$S239,BE$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,BF$2),SUMIF(CLASS!$N239:$S239,BF$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,BG$2),SUMIF(CLASS!$N239:$S239,BG$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,BH$2),SUMIF(CLASS!$N239:$S239,BH$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOC!$C239*INDEX(INDIRECT(ACCOUNTS!$U239),2,BI$2),SUMIF(CLASS!$N239:$S239,BI$3,CLASS!$E239:$J239))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A240","v":742},{"$f":"ACCOUNTS!B240","v":"Maintenance of Production Equipment"},{"$f":"ACCOUNTS!C240","v":0},0,{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,E$2),SUMIF(CLASS!$N240:$S240,E$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,F$2),SUMIF(CLASS!$N240:$S240,F$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,G$2),SUMIF(CLASS!$N240:$S240,G$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,H$2),SUMIF(CLASS!$N240:$S240,H$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,I$2),SUMIF(CLASS!$N240:$S240,I$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,J$2),SUMIF(CLASS!$N240:$S240,J$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,K$2),SUMIF(CLASS!$N240:$S240,K$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,L$2),SUMIF(CLASS!$N240:$S240,L$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,M$2),SUMIF(CLASS!$N240:$S240,M$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,N$2),SUMIF(CLASS!$N240:$S240,N$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,O$2),SUMIF(CLASS!$N240:$S240,O$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,P$2),SUMIF(CLASS!$N240:$S240,P$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,Q$2),SUMIF(CLASS!$N240:$S240,Q$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,R$2),SUMIF(CLASS!$N240:$S240,R$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,S$2),SUMIF(CLASS!$N240:$S240,S$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,T$2),SUMIF(CLASS!$N240:$S240,T$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,U$2),SUMIF(CLASS!$N240:$S240,U$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,V$2),SUMIF(CLASS!$N240:$S240,V$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,W$2),SUMIF(CLASS!$N240:$S240,W$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,X$2),SUMIF(CLASS!$N240:$S240,X$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,Y$2),SUMIF(CLASS!$N240:$S240,Y$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,Z$2),SUMIF(CLASS!$N240:$S240,Z$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AA$2),SUMIF(CLASS!$N240:$S240,AA$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AB$2),SUMIF(CLASS!$N240:$S240,AB$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AC$2),SUMIF(CLASS!$N240:$S240,AC$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AD$2),SUMIF(CLASS!$N240:$S240,AD$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AE$2),SUMIF(CLASS!$N240:$S240,AE$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AF$2),SUMIF(CLASS!$N240:$S240,AF$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AG$2),SUMIF(CLASS!$N240:$S240,AG$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AH$2),SUMIF(CLASS!$N240:$S240,AH$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AI$2),SUMIF(CLASS!$N240:$S240,AI$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AJ$2),SUMIF(CLASS!$N240:$S240,AJ$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AK$2),SUMIF(CLASS!$N240:$S240,AK$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AL$2),SUMIF(CLASS!$N240:$S240,AL$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AM$2),SUMIF(CLASS!$N240:$S240,AM$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AN$2),SUMIF(CLASS!$N240:$S240,AN$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AO$2),SUMIF(CLASS!$N240:$S240,AO$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AP$2),SUMIF(CLASS!$N240:$S240,AP$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AQ$2),SUMIF(CLASS!$N240:$S240,AQ$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AR$2),SUMIF(CLASS!$N240:$S240,AR$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AS$2),SUMIF(CLASS!$N240:$S240,AS$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AT$2),SUMIF(CLASS!$N240:$S240,AT$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AU$2),SUMIF(CLASS!$N240:$S240,AU$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AV$2),SUMIF(CLASS!$N240:$S240,AV$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AW$2),SUMIF(CLASS!$N240:$S240,AW$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AX$2),SUMIF(CLASS!$N240:$S240,AX$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AY$2),SUMIF(CLASS!$N240:$S240,AY$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,AZ$2),SUMIF(CLASS!$N240:$S240,AZ$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,BA$2),SUMIF(CLASS!$N240:$S240,BA$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,BB$2),SUMIF(CLASS!$N240:$S240,BB$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,BC$2),SUMIF(CLASS!$N240:$S240,BC$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,BD$2),SUMIF(CLASS!$N240:$S240,BD$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,BE$2),SUMIF(CLASS!$N240:$S240,BE$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,BF$2),SUMIF(CLASS!$N240:$S240,BF$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,BG$2),SUMIF(CLASS!$N240:$S240,BG$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,BH$2),SUMIF(CLASS!$N240:$S240,BH$3,CLASS!$E240:$J240))","v":0},{"$f":"IF(CLASS!$L240<>0,FUNCALLOC!$C240*INDEX(INDIRECT(ACCOUNTS!$U240),2,BI$2),SUMIF(CLASS!$N240:$S240,BI$3,CLASS!$E240:$J240))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A241","v":"~"},{"$f":"ACCOUNTS!B241","v":"~"},{"$f":"ACCOUNTS!C241","v":0},0,{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,E$2),SUMIF(CLASS!$N241:$S241,E$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,F$2),SUMIF(CLASS!$N241:$S241,F$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,G$2),SUMIF(CLASS!$N241:$S241,G$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,H$2),SUMIF(CLASS!$N241:$S241,H$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,I$2),SUMIF(CLASS!$N241:$S241,I$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,J$2),SUMIF(CLASS!$N241:$S241,J$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,K$2),SUMIF(CLASS!$N241:$S241,K$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,L$2),SUMIF(CLASS!$N241:$S241,L$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,M$2),SUMIF(CLASS!$N241:$S241,M$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,N$2),SUMIF(CLASS!$N241:$S241,N$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,O$2),SUMIF(CLASS!$N241:$S241,O$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,P$2),SUMIF(CLASS!$N241:$S241,P$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,Q$2),SUMIF(CLASS!$N241:$S241,Q$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,R$2),SUMIF(CLASS!$N241:$S241,R$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,S$2),SUMIF(CLASS!$N241:$S241,S$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,T$2),SUMIF(CLASS!$N241:$S241,T$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,U$2),SUMIF(CLASS!$N241:$S241,U$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,V$2),SUMIF(CLASS!$N241:$S241,V$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,W$2),SUMIF(CLASS!$N241:$S241,W$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,X$2),SUMIF(CLASS!$N241:$S241,X$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,Y$2),SUMIF(CLASS!$N241:$S241,Y$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,Z$2),SUMIF(CLASS!$N241:$S241,Z$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AA$2),SUMIF(CLASS!$N241:$S241,AA$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AB$2),SUMIF(CLASS!$N241:$S241,AB$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AC$2),SUMIF(CLASS!$N241:$S241,AC$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AD$2),SUMIF(CLASS!$N241:$S241,AD$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AE$2),SUMIF(CLASS!$N241:$S241,AE$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AF$2),SUMIF(CLASS!$N241:$S241,AF$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AG$2),SUMIF(CLASS!$N241:$S241,AG$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AH$2),SUMIF(CLASS!$N241:$S241,AH$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AI$2),SUMIF(CLASS!$N241:$S241,AI$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AJ$2),SUMIF(CLASS!$N241:$S241,AJ$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AK$2),SUMIF(CLASS!$N241:$S241,AK$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AL$2),SUMIF(CLASS!$N241:$S241,AL$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AM$2),SUMIF(CLASS!$N241:$S241,AM$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AN$2),SUMIF(CLASS!$N241:$S241,AN$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AO$2),SUMIF(CLASS!$N241:$S241,AO$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AP$2),SUMIF(CLASS!$N241:$S241,AP$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AQ$2),SUMIF(CLASS!$N241:$S241,AQ$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AR$2),SUMIF(CLASS!$N241:$S241,AR$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AS$2),SUMIF(CLASS!$N241:$S241,AS$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AT$2),SUMIF(CLASS!$N241:$S241,AT$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AU$2),SUMIF(CLASS!$N241:$S241,AU$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AV$2),SUMIF(CLASS!$N241:$S241,AV$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AW$2),SUMIF(CLASS!$N241:$S241,AW$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AX$2),SUMIF(CLASS!$N241:$S241,AX$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AY$2),SUMIF(CLASS!$N241:$S241,AY$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,AZ$2),SUMIF(CLASS!$N241:$S241,AZ$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,BA$2),SUMIF(CLASS!$N241:$S241,BA$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,BB$2),SUMIF(CLASS!$N241:$S241,BB$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,BC$2),SUMIF(CLASS!$N241:$S241,BC$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,BD$2),SUMIF(CLASS!$N241:$S241,BD$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,BE$2),SUMIF(CLASS!$N241:$S241,BE$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,BF$2),SUMIF(CLASS!$N241:$S241,BF$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,BG$2),SUMIF(CLASS!$N241:$S241,BG$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,BH$2),SUMIF(CLASS!$N241:$S241,BH$3,CLASS!$E241:$J241))","v":0},{"$f":"IF(CLASS!$L241<>0,FUNCALLOC!$C241*INDEX(INDIRECT(ACCOUNTS!$U241),2,BI$2),SUMIF(CLASS!$N241:$S241,BI$3,CLASS!$E241:$J241))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A242","v":"~"},{"$f":"ACCOUNTS!B242","v":"~"},{"$f":"ACCOUNTS!C242","v":0},0,{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,E$2),SUMIF(CLASS!$N242:$S242,E$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,F$2),SUMIF(CLASS!$N242:$S242,F$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,G$2),SUMIF(CLASS!$N242:$S242,G$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,H$2),SUMIF(CLASS!$N242:$S242,H$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,I$2),SUMIF(CLASS!$N242:$S242,I$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,J$2),SUMIF(CLASS!$N242:$S242,J$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,K$2),SUMIF(CLASS!$N242:$S242,K$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,L$2),SUMIF(CLASS!$N242:$S242,L$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,M$2),SUMIF(CLASS!$N242:$S242,M$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,N$2),SUMIF(CLASS!$N242:$S242,N$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,O$2),SUMIF(CLASS!$N242:$S242,O$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,P$2),SUMIF(CLASS!$N242:$S242,P$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,Q$2),SUMIF(CLASS!$N242:$S242,Q$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,R$2),SUMIF(CLASS!$N242:$S242,R$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,S$2),SUMIF(CLASS!$N242:$S242,S$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,T$2),SUMIF(CLASS!$N242:$S242,T$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,U$2),SUMIF(CLASS!$N242:$S242,U$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,V$2),SUMIF(CLASS!$N242:$S242,V$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,W$2),SUMIF(CLASS!$N242:$S242,W$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,X$2),SUMIF(CLASS!$N242:$S242,X$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,Y$2),SUMIF(CLASS!$N242:$S242,Y$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,Z$2),SUMIF(CLASS!$N242:$S242,Z$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AA$2),SUMIF(CLASS!$N242:$S242,AA$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AB$2),SUMIF(CLASS!$N242:$S242,AB$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AC$2),SUMIF(CLASS!$N242:$S242,AC$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AD$2),SUMIF(CLASS!$N242:$S242,AD$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AE$2),SUMIF(CLASS!$N242:$S242,AE$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AF$2),SUMIF(CLASS!$N242:$S242,AF$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AG$2),SUMIF(CLASS!$N242:$S242,AG$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AH$2),SUMIF(CLASS!$N242:$S242,AH$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AI$2),SUMIF(CLASS!$N242:$S242,AI$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AJ$2),SUMIF(CLASS!$N242:$S242,AJ$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AK$2),SUMIF(CLASS!$N242:$S242,AK$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AL$2),SUMIF(CLASS!$N242:$S242,AL$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AM$2),SUMIF(CLASS!$N242:$S242,AM$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AN$2),SUMIF(CLASS!$N242:$S242,AN$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AO$2),SUMIF(CLASS!$N242:$S242,AO$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AP$2),SUMIF(CLASS!$N242:$S242,AP$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AQ$2),SUMIF(CLASS!$N242:$S242,AQ$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AR$2),SUMIF(CLASS!$N242:$S242,AR$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AS$2),SUMIF(CLASS!$N242:$S242,AS$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AT$2),SUMIF(CLASS!$N242:$S242,AT$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AU$2),SUMIF(CLASS!$N242:$S242,AU$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AV$2),SUMIF(CLASS!$N242:$S242,AV$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AW$2),SUMIF(CLASS!$N242:$S242,AW$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AX$2),SUMIF(CLASS!$N242:$S242,AX$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AY$2),SUMIF(CLASS!$N242:$S242,AY$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,AZ$2),SUMIF(CLASS!$N242:$S242,AZ$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,BA$2),SUMIF(CLASS!$N242:$S242,BA$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,BB$2),SUMIF(CLASS!$N242:$S242,BB$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,BC$2),SUMIF(CLASS!$N242:$S242,BC$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,BD$2),SUMIF(CLASS!$N242:$S242,BD$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,BE$2),SUMIF(CLASS!$N242:$S242,BE$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,BF$2),SUMIF(CLASS!$N242:$S242,BF$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,BG$2),SUMIF(CLASS!$N242:$S242,BG$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,BH$2),SUMIF(CLASS!$N242:$S242,BH$3,CLASS!$E242:$J242))","v":0},{"$f":"IF(CLASS!$L242<>0,FUNCALLOC!$C242*INDEX(INDIRECT(ACCOUNTS!$U242),2,BI$2),SUMIF(CLASS!$N242:$S242,BI$3,CLASS!$E242:$J242))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A243","v":"~"},{"$f":"ACCOUNTS!B243","v":"~"},{"$f":"ACCOUNTS!C243","v":0},0,{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,E$2),SUMIF(CLASS!$N243:$S243,E$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,F$2),SUMIF(CLASS!$N243:$S243,F$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,G$2),SUMIF(CLASS!$N243:$S243,G$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,H$2),SUMIF(CLASS!$N243:$S243,H$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,I$2),SUMIF(CLASS!$N243:$S243,I$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,J$2),SUMIF(CLASS!$N243:$S243,J$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,K$2),SUMIF(CLASS!$N243:$S243,K$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,L$2),SUMIF(CLASS!$N243:$S243,L$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,M$2),SUMIF(CLASS!$N243:$S243,M$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,N$2),SUMIF(CLASS!$N243:$S243,N$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,O$2),SUMIF(CLASS!$N243:$S243,O$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,P$2),SUMIF(CLASS!$N243:$S243,P$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,Q$2),SUMIF(CLASS!$N243:$S243,Q$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,R$2),SUMIF(CLASS!$N243:$S243,R$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,S$2),SUMIF(CLASS!$N243:$S243,S$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,T$2),SUMIF(CLASS!$N243:$S243,T$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,U$2),SUMIF(CLASS!$N243:$S243,U$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,V$2),SUMIF(CLASS!$N243:$S243,V$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,W$2),SUMIF(CLASS!$N243:$S243,W$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,X$2),SUMIF(CLASS!$N243:$S243,X$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,Y$2),SUMIF(CLASS!$N243:$S243,Y$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,Z$2),SUMIF(CLASS!$N243:$S243,Z$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AA$2),SUMIF(CLASS!$N243:$S243,AA$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AB$2),SUMIF(CLASS!$N243:$S243,AB$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AC$2),SUMIF(CLASS!$N243:$S243,AC$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AD$2),SUMIF(CLASS!$N243:$S243,AD$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AE$2),SUMIF(CLASS!$N243:$S243,AE$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AF$2),SUMIF(CLASS!$N243:$S243,AF$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AG$2),SUMIF(CLASS!$N243:$S243,AG$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AH$2),SUMIF(CLASS!$N243:$S243,AH$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AI$2),SUMIF(CLASS!$N243:$S243,AI$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AJ$2),SUMIF(CLASS!$N243:$S243,AJ$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AK$2),SUMIF(CLASS!$N243:$S243,AK$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AL$2),SUMIF(CLASS!$N243:$S243,AL$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AM$2),SUMIF(CLASS!$N243:$S243,AM$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AN$2),SUMIF(CLASS!$N243:$S243,AN$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AO$2),SUMIF(CLASS!$N243:$S243,AO$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AP$2),SUMIF(CLASS!$N243:$S243,AP$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AQ$2),SUMIF(CLASS!$N243:$S243,AQ$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AR$2),SUMIF(CLASS!$N243:$S243,AR$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AS$2),SUMIF(CLASS!$N243:$S243,AS$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AT$2),SUMIF(CLASS!$N243:$S243,AT$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AU$2),SUMIF(CLASS!$N243:$S243,AU$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AV$2),SUMIF(CLASS!$N243:$S243,AV$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AW$2),SUMIF(CLASS!$N243:$S243,AW$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AX$2),SUMIF(CLASS!$N243:$S243,AX$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AY$2),SUMIF(CLASS!$N243:$S243,AY$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,AZ$2),SUMIF(CLASS!$N243:$S243,AZ$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,BA$2),SUMIF(CLASS!$N243:$S243,BA$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,BB$2),SUMIF(CLASS!$N243:$S243,BB$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,BC$2),SUMIF(CLASS!$N243:$S243,BC$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,BD$2),SUMIF(CLASS!$N243:$S243,BD$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,BE$2),SUMIF(CLASS!$N243:$S243,BE$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,BF$2),SUMIF(CLASS!$N243:$S243,BF$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,BG$2),SUMIF(CLASS!$N243:$S243,BG$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,BH$2),SUMIF(CLASS!$N243:$S243,BH$3,CLASS!$E243:$J243))","v":0},{"$f":"IF(CLASS!$L243<>0,FUNCALLOC!$C243*INDEX(INDIRECT(ACCOUNTS!$U243),2,BI$2),SUMIF(CLASS!$N243:$S243,BI$3,CLASS!$E243:$J243))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A244","v":"~"},{"$f":"ACCOUNTS!B244","v":"~"},{"$f":"ACCOUNTS!C244","v":0},0,{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,E$2),SUMIF(CLASS!$N244:$S244,E$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,F$2),SUMIF(CLASS!$N244:$S244,F$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,G$2),SUMIF(CLASS!$N244:$S244,G$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,H$2),SUMIF(CLASS!$N244:$S244,H$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,I$2),SUMIF(CLASS!$N244:$S244,I$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,J$2),SUMIF(CLASS!$N244:$S244,J$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,K$2),SUMIF(CLASS!$N244:$S244,K$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,L$2),SUMIF(CLASS!$N244:$S244,L$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,M$2),SUMIF(CLASS!$N244:$S244,M$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,N$2),SUMIF(CLASS!$N244:$S244,N$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,O$2),SUMIF(CLASS!$N244:$S244,O$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,P$2),SUMIF(CLASS!$N244:$S244,P$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,Q$2),SUMIF(CLASS!$N244:$S244,Q$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,R$2),SUMIF(CLASS!$N244:$S244,R$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,S$2),SUMIF(CLASS!$N244:$S244,S$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,T$2),SUMIF(CLASS!$N244:$S244,T$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,U$2),SUMIF(CLASS!$N244:$S244,U$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,V$2),SUMIF(CLASS!$N244:$S244,V$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,W$2),SUMIF(CLASS!$N244:$S244,W$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,X$2),SUMIF(CLASS!$N244:$S244,X$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,Y$2),SUMIF(CLASS!$N244:$S244,Y$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,Z$2),SUMIF(CLASS!$N244:$S244,Z$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AA$2),SUMIF(CLASS!$N244:$S244,AA$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AB$2),SUMIF(CLASS!$N244:$S244,AB$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AC$2),SUMIF(CLASS!$N244:$S244,AC$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AD$2),SUMIF(CLASS!$N244:$S244,AD$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AE$2),SUMIF(CLASS!$N244:$S244,AE$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AF$2),SUMIF(CLASS!$N244:$S244,AF$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AG$2),SUMIF(CLASS!$N244:$S244,AG$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AH$2),SUMIF(CLASS!$N244:$S244,AH$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AI$2),SUMIF(CLASS!$N244:$S244,AI$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AJ$2),SUMIF(CLASS!$N244:$S244,AJ$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AK$2),SUMIF(CLASS!$N244:$S244,AK$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AL$2),SUMIF(CLASS!$N244:$S244,AL$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AM$2),SUMIF(CLASS!$N244:$S244,AM$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AN$2),SUMIF(CLASS!$N244:$S244,AN$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AO$2),SUMIF(CLASS!$N244:$S244,AO$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AP$2),SUMIF(CLASS!$N244:$S244,AP$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AQ$2),SUMIF(CLASS!$N244:$S244,AQ$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AR$2),SUMIF(CLASS!$N244:$S244,AR$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AS$2),SUMIF(CLASS!$N244:$S244,AS$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AT$2),SUMIF(CLASS!$N244:$S244,AT$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AU$2),SUMIF(CLASS!$N244:$S244,AU$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AV$2),SUMIF(CLASS!$N244:$S244,AV$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AW$2),SUMIF(CLASS!$N244:$S244,AW$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AX$2),SUMIF(CLASS!$N244:$S244,AX$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AY$2),SUMIF(CLASS!$N244:$S244,AY$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,AZ$2),SUMIF(CLASS!$N244:$S244,AZ$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,BA$2),SUMIF(CLASS!$N244:$S244,BA$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,BB$2),SUMIF(CLASS!$N244:$S244,BB$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,BC$2),SUMIF(CLASS!$N244:$S244,BC$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,BD$2),SUMIF(CLASS!$N244:$S244,BD$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,BE$2),SUMIF(CLASS!$N244:$S244,BE$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,BF$2),SUMIF(CLASS!$N244:$S244,BF$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,BG$2),SUMIF(CLASS!$N244:$S244,BG$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,BH$2),SUMIF(CLASS!$N244:$S244,BH$3,CLASS!$E244:$J244))","v":0},{"$f":"IF(CLASS!$L244<>0,FUNCALLOC!$C244*INDEX(INDIRECT(ACCOUNTS!$U244),2,BI$2),SUMIF(CLASS!$N244:$S244,BI$3,CLASS!$E244:$J244))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B245","v":"Sub-total"},{"$f":"SUM(C236:C244)","v":175624.44280800904},0,{"$f":"SUM(E236:E244)","v":175624.44280800904},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS236:AS244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL236:BL244)","v":175624.44280800904},0,0,0,0,0,175624.44280800904,null,{"$f":"SUM(BT236:BT244)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB236:CB244)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ236:CJ244)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR236:CR244)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ236:CZ244)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH236:DH244)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP236:DP244)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX236:DX244)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF236:EF244)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN236:EN244)","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,0]
[null,{"$f":"ACCOUNTS!B247","v":"Other Gas Supply Expenses"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A248","v":807.2},{"$f":"ACCOUNTS!B248","v":"Oper.of Purch.Gas Measuring Sta."},{"$f":"ACCOUNTS!C248","v":0},0,{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,E$2),SUMIF(CLASS!$N248:$S248,E$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,F$2),SUMIF(CLASS!$N248:$S248,F$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,G$2),SUMIF(CLASS!$N248:$S248,G$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,H$2),SUMIF(CLASS!$N248:$S248,H$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,I$2),SUMIF(CLASS!$N248:$S248,I$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,J$2),SUMIF(CLASS!$N248:$S248,J$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,K$2),SUMIF(CLASS!$N248:$S248,K$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,L$2),SUMIF(CLASS!$N248:$S248,L$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,M$2),SUMIF(CLASS!$N248:$S248,M$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,N$2),SUMIF(CLASS!$N248:$S248,N$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,O$2),SUMIF(CLASS!$N248:$S248,O$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,P$2),SUMIF(CLASS!$N248:$S248,P$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,Q$2),SUMIF(CLASS!$N248:$S248,Q$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,R$2),SUMIF(CLASS!$N248:$S248,R$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,S$2),SUMIF(CLASS!$N248:$S248,S$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,T$2),SUMIF(CLASS!$N248:$S248,T$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,U$2),SUMIF(CLASS!$N248:$S248,U$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,V$2),SUMIF(CLASS!$N248:$S248,V$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,W$2),SUMIF(CLASS!$N248:$S248,W$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,X$2),SUMIF(CLASS!$N248:$S248,X$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,Y$2),SUMIF(CLASS!$N248:$S248,Y$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,Z$2),SUMIF(CLASS!$N248:$S248,Z$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AA$2),SUMIF(CLASS!$N248:$S248,AA$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AB$2),SUMIF(CLASS!$N248:$S248,AB$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AC$2),SUMIF(CLASS!$N248:$S248,AC$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AD$2),SUMIF(CLASS!$N248:$S248,AD$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AE$2),SUMIF(CLASS!$N248:$S248,AE$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AF$2),SUMIF(CLASS!$N248:$S248,AF$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AG$2),SUMIF(CLASS!$N248:$S248,AG$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AH$2),SUMIF(CLASS!$N248:$S248,AH$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AI$2),SUMIF(CLASS!$N248:$S248,AI$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AJ$2),SUMIF(CLASS!$N248:$S248,AJ$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AK$2),SUMIF(CLASS!$N248:$S248,AK$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AL$2),SUMIF(CLASS!$N248:$S248,AL$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AM$2),SUMIF(CLASS!$N248:$S248,AM$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AN$2),SUMIF(CLASS!$N248:$S248,AN$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AO$2),SUMIF(CLASS!$N248:$S248,AO$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AP$2),SUMIF(CLASS!$N248:$S248,AP$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AQ$2),SUMIF(CLASS!$N248:$S248,AQ$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AR$2),SUMIF(CLASS!$N248:$S248,AR$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AS$2),SUMIF(CLASS!$N248:$S248,AS$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AT$2),SUMIF(CLASS!$N248:$S248,AT$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AU$2),SUMIF(CLASS!$N248:$S248,AU$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AV$2),SUMIF(CLASS!$N248:$S248,AV$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AW$2),SUMIF(CLASS!$N248:$S248,AW$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AX$2),SUMIF(CLASS!$N248:$S248,AX$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AY$2),SUMIF(CLASS!$N248:$S248,AY$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,AZ$2),SUMIF(CLASS!$N248:$S248,AZ$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,BA$2),SUMIF(CLASS!$N248:$S248,BA$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,BB$2),SUMIF(CLASS!$N248:$S248,BB$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,BC$2),SUMIF(CLASS!$N248:$S248,BC$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,BD$2),SUMIF(CLASS!$N248:$S248,BD$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,BE$2),SUMIF(CLASS!$N248:$S248,BE$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,BF$2),SUMIF(CLASS!$N248:$S248,BF$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,BG$2),SUMIF(CLASS!$N248:$S248,BG$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,BH$2),SUMIF(CLASS!$N248:$S248,BH$3,CLASS!$E248:$J248))","v":0},{"$f":"IF(CLASS!$L248<>0,FUNCALLOC!$C248*INDEX(INDIRECT(ACCOUNTS!$U248),2,BI$2),SUMIF(CLASS!$N248:$S248,BI$3,CLASS!$E248:$J248))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E248:$BI248)","v":0},0,0,0,0,0,{"$f":"SUM(BL248:BQ248)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E248:$BI248)","v":0},0,0,0,0,0,{"$f":"SUM(BT248:BY248)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E248:$BI248)","v":0},0,0,0,0,0,{"$f":"SUM(CB248:CG248)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E248:$BI248)","v":0},0,0,0,0,0,{"$f":"SUM(CJ248:CO248)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E248:$BI248)","v":0},0,0,0,0,0,{"$f":"SUM(CR248:CW248)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E248:$BI248)","v":0},0,0,0,0,0,{"$f":"SUM(CZ248:DE248)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E248:$BI248)","v":0},0,0,0,0,0,{"$f":"SUM(DH248:DM248)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E248:$BI248)","v":0},0,0,0,0,0,{"$f":"SUM(DP248:DU248)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E248:$BI248)","v":0},0,0,0,0,0,{"$f":"SUM(DX248:EC248)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E248:$BI248)","v":0},0,0,0,0,0,{"$f":"SUM(EF248:EK248)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E248:$BI248)","v":0},0,0,0,0,0,{"$f":"SUM(EN248:ES248)","v":0},0]
[{"$f":"ACCOUNTS!A249","v":807.4},{"$f":"ACCOUNTS!B249","v":"Purch.Gas Calculation Exp."},{"$f":"ACCOUNTS!C249","v":0},0,{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,E$2),SUMIF(CLASS!$N249:$S249,E$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,F$2),SUMIF(CLASS!$N249:$S249,F$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,G$2),SUMIF(CLASS!$N249:$S249,G$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,H$2),SUMIF(CLASS!$N249:$S249,H$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,I$2),SUMIF(CLASS!$N249:$S249,I$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,J$2),SUMIF(CLASS!$N249:$S249,J$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,K$2),SUMIF(CLASS!$N249:$S249,K$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,L$2),SUMIF(CLASS!$N249:$S249,L$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,M$2),SUMIF(CLASS!$N249:$S249,M$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,N$2),SUMIF(CLASS!$N249:$S249,N$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,O$2),SUMIF(CLASS!$N249:$S249,O$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,P$2),SUMIF(CLASS!$N249:$S249,P$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,Q$2),SUMIF(CLASS!$N249:$S249,Q$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,R$2),SUMIF(CLASS!$N249:$S249,R$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,S$2),SUMIF(CLASS!$N249:$S249,S$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,T$2),SUMIF(CLASS!$N249:$S249,T$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,U$2),SUMIF(CLASS!$N249:$S249,U$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,V$2),SUMIF(CLASS!$N249:$S249,V$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,W$2),SUMIF(CLASS!$N249:$S249,W$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,X$2),SUMIF(CLASS!$N249:$S249,X$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,Y$2),SUMIF(CLASS!$N249:$S249,Y$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,Z$2),SUMIF(CLASS!$N249:$S249,Z$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AA$2),SUMIF(CLASS!$N249:$S249,AA$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AB$2),SUMIF(CLASS!$N249:$S249,AB$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AC$2),SUMIF(CLASS!$N249:$S249,AC$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AD$2),SUMIF(CLASS!$N249:$S249,AD$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AE$2),SUMIF(CLASS!$N249:$S249,AE$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AF$2),SUMIF(CLASS!$N249:$S249,AF$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AG$2),SUMIF(CLASS!$N249:$S249,AG$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AH$2),SUMIF(CLASS!$N249:$S249,AH$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AI$2),SUMIF(CLASS!$N249:$S249,AI$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AJ$2),SUMIF(CLASS!$N249:$S249,AJ$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AK$2),SUMIF(CLASS!$N249:$S249,AK$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AL$2),SUMIF(CLASS!$N249:$S249,AL$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AM$2),SUMIF(CLASS!$N249:$S249,AM$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AN$2),SUMIF(CLASS!$N249:$S249,AN$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AO$2),SUMIF(CLASS!$N249:$S249,AO$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AP$2),SUMIF(CLASS!$N249:$S249,AP$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AQ$2),SUMIF(CLASS!$N249:$S249,AQ$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AR$2),SUMIF(CLASS!$N249:$S249,AR$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AS$2),SUMIF(CLASS!$N249:$S249,AS$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AT$2),SUMIF(CLASS!$N249:$S249,AT$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AU$2),SUMIF(CLASS!$N249:$S249,AU$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AV$2),SUMIF(CLASS!$N249:$S249,AV$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AW$2),SUMIF(CLASS!$N249:$S249,AW$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AX$2),SUMIF(CLASS!$N249:$S249,AX$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AY$2),SUMIF(CLASS!$N249:$S249,AY$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,AZ$2),SUMIF(CLASS!$N249:$S249,AZ$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,BA$2),SUMIF(CLASS!$N249:$S249,BA$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,BB$2),SUMIF(CLASS!$N249:$S249,BB$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,BC$2),SUMIF(CLASS!$N249:$S249,BC$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,BD$2),SUMIF(CLASS!$N249:$S249,BD$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,BE$2),SUMIF(CLASS!$N249:$S249,BE$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,BF$2),SUMIF(CLASS!$N249:$S249,BF$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,BG$2),SUMIF(CLASS!$N249:$S249,BG$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,BH$2),SUMIF(CLASS!$N249:$S249,BH$3,CLASS!$E249:$J249))","v":0},{"$f":"IF(CLASS!$L249<>0,FUNCALLOC!$C249*INDEX(INDIRECT(ACCOUNTS!$U249),2,BI$2),SUMIF(CLASS!$N249:$S249,BI$3,CLASS!$E249:$J249))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A250","v":807.5},{"$f":"ACCOUNTS!B250","v":"Purchased Gas Cost Adjustment"},{"$f":"ACCOUNTS!C250","v":2275422.3457612148},0,{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,E$2),SUMIF(CLASS!$N250:$S250,E$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,F$2),SUMIF(CLASS!$N250:$S250,F$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,G$2),SUMIF(CLASS!$N250:$S250,G$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,H$2),SUMIF(CLASS!$N250:$S250,H$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,I$2),SUMIF(CLASS!$N250:$S250,I$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,J$2),SUMIF(CLASS!$N250:$S250,J$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,K$2),SUMIF(CLASS!$N250:$S250,K$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,L$2),SUMIF(CLASS!$N250:$S250,L$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,M$2),SUMIF(CLASS!$N250:$S250,M$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,N$2),SUMIF(CLASS!$N250:$S250,N$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,O$2),SUMIF(CLASS!$N250:$S250,O$3,CLASS!$E250:$J250))","v":2275422.3457612148},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,P$2),SUMIF(CLASS!$N250:$S250,P$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,Q$2),SUMIF(CLASS!$N250:$S250,Q$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,R$2),SUMIF(CLASS!$N250:$S250,R$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,S$2),SUMIF(CLASS!$N250:$S250,S$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,T$2),SUMIF(CLASS!$N250:$S250,T$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,U$2),SUMIF(CLASS!$N250:$S250,U$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,V$2),SUMIF(CLASS!$N250:$S250,V$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,W$2),SUMIF(CLASS!$N250:$S250,W$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,X$2),SUMIF(CLASS!$N250:$S250,X$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,Y$2),SUMIF(CLASS!$N250:$S250,Y$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,Z$2),SUMIF(CLASS!$N250:$S250,Z$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AA$2),SUMIF(CLASS!$N250:$S250,AA$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AB$2),SUMIF(CLASS!$N250:$S250,AB$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AC$2),SUMIF(CLASS!$N250:$S250,AC$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AD$2),SUMIF(CLASS!$N250:$S250,AD$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AE$2),SUMIF(CLASS!$N250:$S250,AE$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AF$2),SUMIF(CLASS!$N250:$S250,AF$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AG$2),SUMIF(CLASS!$N250:$S250,AG$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AH$2),SUMIF(CLASS!$N250:$S250,AH$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AI$2),SUMIF(CLASS!$N250:$S250,AI$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AJ$2),SUMIF(CLASS!$N250:$S250,AJ$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AK$2),SUMIF(CLASS!$N250:$S250,AK$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AL$2),SUMIF(CLASS!$N250:$S250,AL$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AM$2),SUMIF(CLASS!$N250:$S250,AM$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AN$2),SUMIF(CLASS!$N250:$S250,AN$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AO$2),SUMIF(CLASS!$N250:$S250,AO$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AP$2),SUMIF(CLASS!$N250:$S250,AP$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AQ$2),SUMIF(CLASS!$N250:$S250,AQ$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AR$2),SUMIF(CLASS!$N250:$S250,AR$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AS$2),SUMIF(CLASS!$N250:$S250,AS$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AT$2),SUMIF(CLASS!$N250:$S250,AT$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AU$2),SUMIF(CLASS!$N250:$S250,AU$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AV$2),SUMIF(CLASS!$N250:$S250,AV$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AW$2),SUMIF(CLASS!$N250:$S250,AW$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AX$2),SUMIF(CLASS!$N250:$S250,AX$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AY$2),SUMIF(CLASS!$N250:$S250,AY$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,AZ$2),SUMIF(CLASS!$N250:$S250,AZ$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,BA$2),SUMIF(CLASS!$N250:$S250,BA$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,BB$2),SUMIF(CLASS!$N250:$S250,BB$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,BC$2),SUMIF(CLASS!$N250:$S250,BC$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,BD$2),SUMIF(CLASS!$N250:$S250,BD$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,BE$2),SUMIF(CLASS!$N250:$S250,BE$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,BF$2),SUMIF(CLASS!$N250:$S250,BF$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,BG$2),SUMIF(CLASS!$N250:$S250,BG$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,BH$2),SUMIF(CLASS!$N250:$S250,BH$3,CLASS!$E250:$J250))","v":0},{"$f":"IF(CLASS!$L250<>0,FUNCALLOC!$C250*INDEX(INDIRECT(ACCOUNTS!$U250),2,BI$2),SUMIF(CLASS!$N250:$S250,BI$3,CLASS!$E250:$J250))","v":0},null,null,0,2275422.3457612148,0,0,0,0,2275422.3457612148,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A251","v":812},{"$f":"ACCOUNTS!B251","v":"Gas Used for Other Utility Operations"},{"$f":"ACCOUNTS!C251","v":-64440.99},0,{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,E$2),SUMIF(CLASS!$N251:$S251,E$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,F$2),SUMIF(CLASS!$N251:$S251,F$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,G$2),SUMIF(CLASS!$N251:$S251,G$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,H$2),SUMIF(CLASS!$N251:$S251,H$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,I$2),SUMIF(CLASS!$N251:$S251,I$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,J$2),SUMIF(CLASS!$N251:$S251,J$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,K$2),SUMIF(CLASS!$N251:$S251,K$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,L$2),SUMIF(CLASS!$N251:$S251,L$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,M$2),SUMIF(CLASS!$N251:$S251,M$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,N$2),SUMIF(CLASS!$N251:$S251,N$3,CLASS!$E251:$J251))","v":-64440.99},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,O$2),SUMIF(CLASS!$N251:$S251,O$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,P$2),SUMIF(CLASS!$N251:$S251,P$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,Q$2),SUMIF(CLASS!$N251:$S251,Q$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,R$2),SUMIF(CLASS!$N251:$S251,R$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,S$2),SUMIF(CLASS!$N251:$S251,S$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,T$2),SUMIF(CLASS!$N251:$S251,T$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,U$2),SUMIF(CLASS!$N251:$S251,U$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,V$2),SUMIF(CLASS!$N251:$S251,V$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,W$2),SUMIF(CLASS!$N251:$S251,W$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,X$2),SUMIF(CLASS!$N251:$S251,X$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,Y$2),SUMIF(CLASS!$N251:$S251,Y$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,Z$2),SUMIF(CLASS!$N251:$S251,Z$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AA$2),SUMIF(CLASS!$N251:$S251,AA$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AB$2),SUMIF(CLASS!$N251:$S251,AB$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AC$2),SUMIF(CLASS!$N251:$S251,AC$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AD$2),SUMIF(CLASS!$N251:$S251,AD$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AE$2),SUMIF(CLASS!$N251:$S251,AE$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AF$2),SUMIF(CLASS!$N251:$S251,AF$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AG$2),SUMIF(CLASS!$N251:$S251,AG$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AH$2),SUMIF(CLASS!$N251:$S251,AH$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AI$2),SUMIF(CLASS!$N251:$S251,AI$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AJ$2),SUMIF(CLASS!$N251:$S251,AJ$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AK$2),SUMIF(CLASS!$N251:$S251,AK$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AL$2),SUMIF(CLASS!$N251:$S251,AL$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AM$2),SUMIF(CLASS!$N251:$S251,AM$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AN$2),SUMIF(CLASS!$N251:$S251,AN$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AO$2),SUMIF(CLASS!$N251:$S251,AO$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AP$2),SUMIF(CLASS!$N251:$S251,AP$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AQ$2),SUMIF(CLASS!$N251:$S251,AQ$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AR$2),SUMIF(CLASS!$N251:$S251,AR$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AS$2),SUMIF(CLASS!$N251:$S251,AS$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AT$2),SUMIF(CLASS!$N251:$S251,AT$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AU$2),SUMIF(CLASS!$N251:$S251,AU$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AV$2),SUMIF(CLASS!$N251:$S251,AV$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AW$2),SUMIF(CLASS!$N251:$S251,AW$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AX$2),SUMIF(CLASS!$N251:$S251,AX$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AY$2),SUMIF(CLASS!$N251:$S251,AY$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,AZ$2),SUMIF(CLASS!$N251:$S251,AZ$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,BA$2),SUMIF(CLASS!$N251:$S251,BA$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,BB$2),SUMIF(CLASS!$N251:$S251,BB$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,BC$2),SUMIF(CLASS!$N251:$S251,BC$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,BD$2),SUMIF(CLASS!$N251:$S251,BD$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,BE$2),SUMIF(CLASS!$N251:$S251,BE$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,BF$2),SUMIF(CLASS!$N251:$S251,BF$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,BG$2),SUMIF(CLASS!$N251:$S251,BG$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,BH$2),SUMIF(CLASS!$N251:$S251,BH$3,CLASS!$E251:$J251))","v":0},{"$f":"IF(CLASS!$L251<>0,FUNCALLOC!$C251*INDEX(INDIRECT(ACCOUNTS!$U251),2,BI$2),SUMIF(CLASS!$N251:$S251,BI$3,CLASS!$E251:$J251))","v":0},null,null,0,-64440.99,0,0,0,0,-64440.99,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A252","v":813},{"$f":"ACCOUNTS!B252","v":"Other Gas Supply Expenses"},{"$f":"ACCOUNTS!C252","v":654751.78295638133},0,{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,E$2),SUMIF(CLASS!$N252:$S252,E$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,F$2),SUMIF(CLASS!$N252:$S252,F$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,G$2),SUMIF(CLASS!$N252:$S252,G$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,H$2),SUMIF(CLASS!$N252:$S252,H$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,I$2),SUMIF(CLASS!$N252:$S252,I$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,J$2),SUMIF(CLASS!$N252:$S252,J$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,K$2),SUMIF(CLASS!$N252:$S252,K$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,L$2),SUMIF(CLASS!$N252:$S252,L$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,M$2),SUMIF(CLASS!$N252:$S252,M$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,N$2),SUMIF(CLASS!$N252:$S252,N$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,O$2),SUMIF(CLASS!$N252:$S252,O$3,CLASS!$E252:$J252))","v":654751.78295638133},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,P$2),SUMIF(CLASS!$N252:$S252,P$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,Q$2),SUMIF(CLASS!$N252:$S252,Q$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,R$2),SUMIF(CLASS!$N252:$S252,R$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,S$2),SUMIF(CLASS!$N252:$S252,S$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,T$2),SUMIF(CLASS!$N252:$S252,T$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,U$2),SUMIF(CLASS!$N252:$S252,U$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,V$2),SUMIF(CLASS!$N252:$S252,V$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,W$2),SUMIF(CLASS!$N252:$S252,W$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,X$2),SUMIF(CLASS!$N252:$S252,X$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,Y$2),SUMIF(CLASS!$N252:$S252,Y$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,Z$2),SUMIF(CLASS!$N252:$S252,Z$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AA$2),SUMIF(CLASS!$N252:$S252,AA$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AB$2),SUMIF(CLASS!$N252:$S252,AB$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AC$2),SUMIF(CLASS!$N252:$S252,AC$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AD$2),SUMIF(CLASS!$N252:$S252,AD$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AE$2),SUMIF(CLASS!$N252:$S252,AE$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AF$2),SUMIF(CLASS!$N252:$S252,AF$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AG$2),SUMIF(CLASS!$N252:$S252,AG$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AH$2),SUMIF(CLASS!$N252:$S252,AH$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AI$2),SUMIF(CLASS!$N252:$S252,AI$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AJ$2),SUMIF(CLASS!$N252:$S252,AJ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AK$2),SUMIF(CLASS!$N252:$S252,AK$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AL$2),SUMIF(CLASS!$N252:$S252,AL$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AM$2),SUMIF(CLASS!$N252:$S252,AM$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AN$2),SUMIF(CLASS!$N252:$S252,AN$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AO$2),SUMIF(CLASS!$N252:$S252,AO$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AP$2),SUMIF(CLASS!$N252:$S252,AP$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AQ$2),SUMIF(CLASS!$N252:$S252,AQ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AR$2),SUMIF(CLASS!$N252:$S252,AR$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AS$2),SUMIF(CLASS!$N252:$S252,AS$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AT$2),SUMIF(CLASS!$N252:$S252,AT$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AU$2),SUMIF(CLASS!$N252:$S252,AU$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AV$2),SUMIF(CLASS!$N252:$S252,AV$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AW$2),SUMIF(CLASS!$N252:$S252,AW$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AX$2),SUMIF(CLASS!$N252:$S252,AX$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AY$2),SUMIF(CLASS!$N252:$S252,AY$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,AZ$2),SUMIF(CLASS!$N252:$S252,AZ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,BA$2),SUMIF(CLASS!$N252:$S252,BA$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,BB$2),SUMIF(CLASS!$N252:$S252,BB$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,BC$2),SUMIF(CLASS!$N252:$S252,BC$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,BD$2),SUMIF(CLASS!$N252:$S252,BD$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,BE$2),SUMIF(CLASS!$N252:$S252,BE$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,BF$2),SUMIF(CLASS!$N252:$S252,BF$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,BG$2),SUMIF(CLASS!$N252:$S252,BG$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,BH$2),SUMIF(CLASS!$N252:$S252,BH$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$U252),2,BI$2),SUMIF(CLASS!$N252:$S252,BI$3,CLASS!$E252:$J252))","v":0},null,null,0,654751.78295638133,0,0,0,0,654751.78295638133,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A253","v":"~"},{"$f":"ACCOUNTS!B253","v":"~"},{"$f":"ACCOUNTS!C253","v":0},0,{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,E$2),SUMIF(CLASS!$N253:$S253,E$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,F$2),SUMIF(CLASS!$N253:$S253,F$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,G$2),SUMIF(CLASS!$N253:$S253,G$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,H$2),SUMIF(CLASS!$N253:$S253,H$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,I$2),SUMIF(CLASS!$N253:$S253,I$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,J$2),SUMIF(CLASS!$N253:$S253,J$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,K$2),SUMIF(CLASS!$N253:$S253,K$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,L$2),SUMIF(CLASS!$N253:$S253,L$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,M$2),SUMIF(CLASS!$N253:$S253,M$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,N$2),SUMIF(CLASS!$N253:$S253,N$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,O$2),SUMIF(CLASS!$N253:$S253,O$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,P$2),SUMIF(CLASS!$N253:$S253,P$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,Q$2),SUMIF(CLASS!$N253:$S253,Q$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,R$2),SUMIF(CLASS!$N253:$S253,R$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,S$2),SUMIF(CLASS!$N253:$S253,S$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,T$2),SUMIF(CLASS!$N253:$S253,T$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,U$2),SUMIF(CLASS!$N253:$S253,U$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,V$2),SUMIF(CLASS!$N253:$S253,V$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,W$2),SUMIF(CLASS!$N253:$S253,W$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,X$2),SUMIF(CLASS!$N253:$S253,X$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,Y$2),SUMIF(CLASS!$N253:$S253,Y$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,Z$2),SUMIF(CLASS!$N253:$S253,Z$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AA$2),SUMIF(CLASS!$N253:$S253,AA$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AB$2),SUMIF(CLASS!$N253:$S253,AB$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AC$2),SUMIF(CLASS!$N253:$S253,AC$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AD$2),SUMIF(CLASS!$N253:$S253,AD$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AE$2),SUMIF(CLASS!$N253:$S253,AE$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AF$2),SUMIF(CLASS!$N253:$S253,AF$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AG$2),SUMIF(CLASS!$N253:$S253,AG$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AH$2),SUMIF(CLASS!$N253:$S253,AH$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AI$2),SUMIF(CLASS!$N253:$S253,AI$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AJ$2),SUMIF(CLASS!$N253:$S253,AJ$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AK$2),SUMIF(CLASS!$N253:$S253,AK$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AL$2),SUMIF(CLASS!$N253:$S253,AL$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AM$2),SUMIF(CLASS!$N253:$S253,AM$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AN$2),SUMIF(CLASS!$N253:$S253,AN$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AO$2),SUMIF(CLASS!$N253:$S253,AO$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AP$2),SUMIF(CLASS!$N253:$S253,AP$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AQ$2),SUMIF(CLASS!$N253:$S253,AQ$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AR$2),SUMIF(CLASS!$N253:$S253,AR$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AS$2),SUMIF(CLASS!$N253:$S253,AS$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AT$2),SUMIF(CLASS!$N253:$S253,AT$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AU$2),SUMIF(CLASS!$N253:$S253,AU$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AV$2),SUMIF(CLASS!$N253:$S253,AV$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AW$2),SUMIF(CLASS!$N253:$S253,AW$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AX$2),SUMIF(CLASS!$N253:$S253,AX$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AY$2),SUMIF(CLASS!$N253:$S253,AY$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,AZ$2),SUMIF(CLASS!$N253:$S253,AZ$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,BA$2),SUMIF(CLASS!$N253:$S253,BA$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,BB$2),SUMIF(CLASS!$N253:$S253,BB$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,BC$2),SUMIF(CLASS!$N253:$S253,BC$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,BD$2),SUMIF(CLASS!$N253:$S253,BD$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,BE$2),SUMIF(CLASS!$N253:$S253,BE$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,BF$2),SUMIF(CLASS!$N253:$S253,BF$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,BG$2),SUMIF(CLASS!$N253:$S253,BG$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,BH$2),SUMIF(CLASS!$N253:$S253,BH$3,CLASS!$E253:$J253))","v":0},{"$f":"IF(CLASS!$L253<>0,FUNCALLOC!$C253*INDEX(INDIRECT(ACCOUNTS!$U253),2,BI$2),SUMIF(CLASS!$N253:$S253,BI$3,CLASS!$E253:$J253))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A254","v":"~"},{"$f":"ACCOUNTS!B254","v":"~"},{"$f":"ACCOUNTS!C254","v":0},0,{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,E$2),SUMIF(CLASS!$N254:$S254,E$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,F$2),SUMIF(CLASS!$N254:$S254,F$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,G$2),SUMIF(CLASS!$N254:$S254,G$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,H$2),SUMIF(CLASS!$N254:$S254,H$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,I$2),SUMIF(CLASS!$N254:$S254,I$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,J$2),SUMIF(CLASS!$N254:$S254,J$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,K$2),SUMIF(CLASS!$N254:$S254,K$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,L$2),SUMIF(CLASS!$N254:$S254,L$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,M$2),SUMIF(CLASS!$N254:$S254,M$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,N$2),SUMIF(CLASS!$N254:$S254,N$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,O$2),SUMIF(CLASS!$N254:$S254,O$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,P$2),SUMIF(CLASS!$N254:$S254,P$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,Q$2),SUMIF(CLASS!$N254:$S254,Q$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,R$2),SUMIF(CLASS!$N254:$S254,R$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,S$2),SUMIF(CLASS!$N254:$S254,S$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,T$2),SUMIF(CLASS!$N254:$S254,T$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,U$2),SUMIF(CLASS!$N254:$S254,U$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,V$2),SUMIF(CLASS!$N254:$S254,V$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,W$2),SUMIF(CLASS!$N254:$S254,W$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,X$2),SUMIF(CLASS!$N254:$S254,X$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,Y$2),SUMIF(CLASS!$N254:$S254,Y$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,Z$2),SUMIF(CLASS!$N254:$S254,Z$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AA$2),SUMIF(CLASS!$N254:$S254,AA$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AB$2),SUMIF(CLASS!$N254:$S254,AB$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AC$2),SUMIF(CLASS!$N254:$S254,AC$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AD$2),SUMIF(CLASS!$N254:$S254,AD$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AE$2),SUMIF(CLASS!$N254:$S254,AE$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AF$2),SUMIF(CLASS!$N254:$S254,AF$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AG$2),SUMIF(CLASS!$N254:$S254,AG$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AH$2),SUMIF(CLASS!$N254:$S254,AH$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AI$2),SUMIF(CLASS!$N254:$S254,AI$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AJ$2),SUMIF(CLASS!$N254:$S254,AJ$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AK$2),SUMIF(CLASS!$N254:$S254,AK$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AL$2),SUMIF(CLASS!$N254:$S254,AL$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AM$2),SUMIF(CLASS!$N254:$S254,AM$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AN$2),SUMIF(CLASS!$N254:$S254,AN$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AO$2),SUMIF(CLASS!$N254:$S254,AO$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AP$2),SUMIF(CLASS!$N254:$S254,AP$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AQ$2),SUMIF(CLASS!$N254:$S254,AQ$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AR$2),SUMIF(CLASS!$N254:$S254,AR$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AS$2),SUMIF(CLASS!$N254:$S254,AS$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AT$2),SUMIF(CLASS!$N254:$S254,AT$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AU$2),SUMIF(CLASS!$N254:$S254,AU$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AV$2),SUMIF(CLASS!$N254:$S254,AV$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AW$2),SUMIF(CLASS!$N254:$S254,AW$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AX$2),SUMIF(CLASS!$N254:$S254,AX$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AY$2),SUMIF(CLASS!$N254:$S254,AY$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,AZ$2),SUMIF(CLASS!$N254:$S254,AZ$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,BA$2),SUMIF(CLASS!$N254:$S254,BA$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,BB$2),SUMIF(CLASS!$N254:$S254,BB$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,BC$2),SUMIF(CLASS!$N254:$S254,BC$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,BD$2),SUMIF(CLASS!$N254:$S254,BD$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,BE$2),SUMIF(CLASS!$N254:$S254,BE$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,BF$2),SUMIF(CLASS!$N254:$S254,BF$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,BG$2),SUMIF(CLASS!$N254:$S254,BG$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,BH$2),SUMIF(CLASS!$N254:$S254,BH$3,CLASS!$E254:$J254))","v":0},{"$f":"IF(CLASS!$L254<>0,FUNCALLOC!$C254*INDEX(INDIRECT(ACCOUNTS!$U254),2,BI$2),SUMIF(CLASS!$N254:$S254,BI$3,CLASS!$E254:$J254))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A255","v":"~"},{"$f":"ACCOUNTS!B255","v":"~"},{"$f":"ACCOUNTS!C255","v":0},0,{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,E$2),SUMIF(CLASS!$N255:$S255,E$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,F$2),SUMIF(CLASS!$N255:$S255,F$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,G$2),SUMIF(CLASS!$N255:$S255,G$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,H$2),SUMIF(CLASS!$N255:$S255,H$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,I$2),SUMIF(CLASS!$N255:$S255,I$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,J$2),SUMIF(CLASS!$N255:$S255,J$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,K$2),SUMIF(CLASS!$N255:$S255,K$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,L$2),SUMIF(CLASS!$N255:$S255,L$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,M$2),SUMIF(CLASS!$N255:$S255,M$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,N$2),SUMIF(CLASS!$N255:$S255,N$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,O$2),SUMIF(CLASS!$N255:$S255,O$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,P$2),SUMIF(CLASS!$N255:$S255,P$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,Q$2),SUMIF(CLASS!$N255:$S255,Q$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,R$2),SUMIF(CLASS!$N255:$S255,R$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,S$2),SUMIF(CLASS!$N255:$S255,S$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,T$2),SUMIF(CLASS!$N255:$S255,T$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,U$2),SUMIF(CLASS!$N255:$S255,U$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,V$2),SUMIF(CLASS!$N255:$S255,V$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,W$2),SUMIF(CLASS!$N255:$S255,W$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,X$2),SUMIF(CLASS!$N255:$S255,X$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,Y$2),SUMIF(CLASS!$N255:$S255,Y$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,Z$2),SUMIF(CLASS!$N255:$S255,Z$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AA$2),SUMIF(CLASS!$N255:$S255,AA$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AB$2),SUMIF(CLASS!$N255:$S255,AB$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AC$2),SUMIF(CLASS!$N255:$S255,AC$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AD$2),SUMIF(CLASS!$N255:$S255,AD$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AE$2),SUMIF(CLASS!$N255:$S255,AE$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AF$2),SUMIF(CLASS!$N255:$S255,AF$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AG$2),SUMIF(CLASS!$N255:$S255,AG$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AH$2),SUMIF(CLASS!$N255:$S255,AH$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AI$2),SUMIF(CLASS!$N255:$S255,AI$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AJ$2),SUMIF(CLASS!$N255:$S255,AJ$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AK$2),SUMIF(CLASS!$N255:$S255,AK$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AL$2),SUMIF(CLASS!$N255:$S255,AL$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AM$2),SUMIF(CLASS!$N255:$S255,AM$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AN$2),SUMIF(CLASS!$N255:$S255,AN$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AO$2),SUMIF(CLASS!$N255:$S255,AO$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AP$2),SUMIF(CLASS!$N255:$S255,AP$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AQ$2),SUMIF(CLASS!$N255:$S255,AQ$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AR$2),SUMIF(CLASS!$N255:$S255,AR$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AS$2),SUMIF(CLASS!$N255:$S255,AS$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AT$2),SUMIF(CLASS!$N255:$S255,AT$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AU$2),SUMIF(CLASS!$N255:$S255,AU$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AV$2),SUMIF(CLASS!$N255:$S255,AV$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AW$2),SUMIF(CLASS!$N255:$S255,AW$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AX$2),SUMIF(CLASS!$N255:$S255,AX$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AY$2),SUMIF(CLASS!$N255:$S255,AY$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,AZ$2),SUMIF(CLASS!$N255:$S255,AZ$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,BA$2),SUMIF(CLASS!$N255:$S255,BA$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,BB$2),SUMIF(CLASS!$N255:$S255,BB$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,BC$2),SUMIF(CLASS!$N255:$S255,BC$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,BD$2),SUMIF(CLASS!$N255:$S255,BD$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,BE$2),SUMIF(CLASS!$N255:$S255,BE$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,BF$2),SUMIF(CLASS!$N255:$S255,BF$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,BG$2),SUMIF(CLASS!$N255:$S255,BG$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,BH$2),SUMIF(CLASS!$N255:$S255,BH$3,CLASS!$E255:$J255))","v":0},{"$f":"IF(CLASS!$L255<>0,FUNCALLOC!$C255*INDEX(INDIRECT(ACCOUNTS!$U255),2,BI$2),SUMIF(CLASS!$N255:$S255,BI$3,CLASS!$E255:$J255))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL255:BQ255)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT255:BY255)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB255:CG255)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ255:CO255)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR255:CW255)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ255:DE255)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH255:DM255)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP255:DU255)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX255:EC255)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF255:EK255)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A256","v":"~"},{"$f":"ACCOUNTS!B256","v":"~"},{"$f":"ACCOUNTS!C256","v":0},0,{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,E$2),SUMIF(CLASS!$N256:$S256,E$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,F$2),SUMIF(CLASS!$N256:$S256,F$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,G$2),SUMIF(CLASS!$N256:$S256,G$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,H$2),SUMIF(CLASS!$N256:$S256,H$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,I$2),SUMIF(CLASS!$N256:$S256,I$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,J$2),SUMIF(CLASS!$N256:$S256,J$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,K$2),SUMIF(CLASS!$N256:$S256,K$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,L$2),SUMIF(CLASS!$N256:$S256,L$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,M$2),SUMIF(CLASS!$N256:$S256,M$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,N$2),SUMIF(CLASS!$N256:$S256,N$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,O$2),SUMIF(CLASS!$N256:$S256,O$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,P$2),SUMIF(CLASS!$N256:$S256,P$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,Q$2),SUMIF(CLASS!$N256:$S256,Q$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,R$2),SUMIF(CLASS!$N256:$S256,R$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,S$2),SUMIF(CLASS!$N256:$S256,S$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,T$2),SUMIF(CLASS!$N256:$S256,T$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,U$2),SUMIF(CLASS!$N256:$S256,U$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,V$2),SUMIF(CLASS!$N256:$S256,V$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,W$2),SUMIF(CLASS!$N256:$S256,W$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,X$2),SUMIF(CLASS!$N256:$S256,X$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,Y$2),SUMIF(CLASS!$N256:$S256,Y$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,Z$2),SUMIF(CLASS!$N256:$S256,Z$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AA$2),SUMIF(CLASS!$N256:$S256,AA$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AB$2),SUMIF(CLASS!$N256:$S256,AB$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AC$2),SUMIF(CLASS!$N256:$S256,AC$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AD$2),SUMIF(CLASS!$N256:$S256,AD$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AE$2),SUMIF(CLASS!$N256:$S256,AE$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AF$2),SUMIF(CLASS!$N256:$S256,AF$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AG$2),SUMIF(CLASS!$N256:$S256,AG$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AH$2),SUMIF(CLASS!$N256:$S256,AH$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AI$2),SUMIF(CLASS!$N256:$S256,AI$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AJ$2),SUMIF(CLASS!$N256:$S256,AJ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AK$2),SUMIF(CLASS!$N256:$S256,AK$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AL$2),SUMIF(CLASS!$N256:$S256,AL$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AM$2),SUMIF(CLASS!$N256:$S256,AM$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AN$2),SUMIF(CLASS!$N256:$S256,AN$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AO$2),SUMIF(CLASS!$N256:$S256,AO$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AP$2),SUMIF(CLASS!$N256:$S256,AP$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AQ$2),SUMIF(CLASS!$N256:$S256,AQ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AR$2),SUMIF(CLASS!$N256:$S256,AR$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AS$2),SUMIF(CLASS!$N256:$S256,AS$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AT$2),SUMIF(CLASS!$N256:$S256,AT$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AU$2),SUMIF(CLASS!$N256:$S256,AU$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AV$2),SUMIF(CLASS!$N256:$S256,AV$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AW$2),SUMIF(CLASS!$N256:$S256,AW$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AX$2),SUMIF(CLASS!$N256:$S256,AX$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AY$2),SUMIF(CLASS!$N256:$S256,AY$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,AZ$2),SUMIF(CLASS!$N256:$S256,AZ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,BA$2),SUMIF(CLASS!$N256:$S256,BA$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,BB$2),SUMIF(CLASS!$N256:$S256,BB$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,BC$2),SUMIF(CLASS!$N256:$S256,BC$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,BD$2),SUMIF(CLASS!$N256:$S256,BD$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,BE$2),SUMIF(CLASS!$N256:$S256,BE$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,BF$2),SUMIF(CLASS!$N256:$S256,BF$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,BG$2),SUMIF(CLASS!$N256:$S256,BG$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,BH$2),SUMIF(CLASS!$N256:$S256,BH$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOC!$C256*INDEX(INDIRECT(ACCOUNTS!$U256),2,BI$2),SUMIF(CLASS!$N256:$S256,BI$3,CLASS!$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!B257","v":"Sub-total"},{"$f":"SUM(C248:C256)","v":2865733.138717596},0,{"$f":"SUM(E248:E256)","v":0},0,0,0,0,0,0,0,0,-64440.99,2930174.1287175962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS248:AS256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL248:BL256)","v":0},2865733.138717596,0,0,0,0,2865733.138717596,null,{"$f":"SUM(BT248:BT256)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB248:CB256)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ248:CJ256)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR248:CR256)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ248:CZ256)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH248:DH256)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP248:DP256)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX248:DX256)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF248:EF256)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN248:EN256)","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,0]
[null,{"$f":"ACCOUNTS!B259","v":"Underground Storage Expenses"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A260","v":0},{"$f":"ACCOUNTS!B260","v":"JP Storage Balancing - DIR"},{"$f":"ACCOUNTS!C260","v":470499.932802975},{"$f":"ROUND((SUM(E260:BI260)-C260),1)","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,E$2),SUMIF(CLASS!$N260:$S260,E$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,F$2),SUMIF(CLASS!$N260:$S260,F$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,G$2),SUMIF(CLASS!$N260:$S260,G$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,H$2),SUMIF(CLASS!$N260:$S260,H$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,I$2),SUMIF(CLASS!$N260:$S260,I$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,J$2),SUMIF(CLASS!$N260:$S260,J$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,K$2),SUMIF(CLASS!$N260:$S260,K$3,CLASS!$E260:$J260))","v":470499.932802975},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,L$2),SUMIF(CLASS!$N260:$S260,L$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,M$2),SUMIF(CLASS!$N260:$S260,M$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,N$2),SUMIF(CLASS!$N260:$S260,N$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,O$2),SUMIF(CLASS!$N260:$S260,O$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,P$2),SUMIF(CLASS!$N260:$S260,P$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,Q$2),SUMIF(CLASS!$N260:$S260,Q$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,R$2),SUMIF(CLASS!$N260:$S260,R$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,S$2),SUMIF(CLASS!$N260:$S260,S$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,T$2),SUMIF(CLASS!$N260:$S260,T$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,U$2),SUMIF(CLASS!$N260:$S260,U$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,V$2),SUMIF(CLASS!$N260:$S260,V$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,W$2),SUMIF(CLASS!$N260:$S260,W$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,X$2),SUMIF(CLASS!$N260:$S260,X$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,Y$2),SUMIF(CLASS!$N260:$S260,Y$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,Z$2),SUMIF(CLASS!$N260:$S260,Z$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AA$2),SUMIF(CLASS!$N260:$S260,AA$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AB$2),SUMIF(CLASS!$N260:$S260,AB$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AC$2),SUMIF(CLASS!$N260:$S260,AC$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AD$2),SUMIF(CLASS!$N260:$S260,AD$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AE$2),SUMIF(CLASS!$N260:$S260,AE$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AF$2),SUMIF(CLASS!$N260:$S260,AF$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AG$2),SUMIF(CLASS!$N260:$S260,AG$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AH$2),SUMIF(CLASS!$N260:$S260,AH$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AI$2),SUMIF(CLASS!$N260:$S260,AI$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AJ$2),SUMIF(CLASS!$N260:$S260,AJ$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AK$2),SUMIF(CLASS!$N260:$S260,AK$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AL$2),SUMIF(CLASS!$N260:$S260,AL$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AM$2),SUMIF(CLASS!$N260:$S260,AM$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AN$2),SUMIF(CLASS!$N260:$S260,AN$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AO$2),SUMIF(CLASS!$N260:$S260,AO$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AP$2),SUMIF(CLASS!$N260:$S260,AP$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AQ$2),SUMIF(CLASS!$N260:$S260,AQ$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AR$2),SUMIF(CLASS!$N260:$S260,AR$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AS$2),SUMIF(CLASS!$N260:$S260,AS$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AT$2),SUMIF(CLASS!$N260:$S260,AT$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AU$2),SUMIF(CLASS!$N260:$S260,AU$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AV$2),SUMIF(CLASS!$N260:$S260,AV$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AW$2),SUMIF(CLASS!$N260:$S260,AW$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AX$2),SUMIF(CLASS!$N260:$S260,AX$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AY$2),SUMIF(CLASS!$N260:$S260,AY$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,AZ$2),SUMIF(CLASS!$N260:$S260,AZ$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,BA$2),SUMIF(CLASS!$N260:$S260,BA$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,BB$2),SUMIF(CLASS!$N260:$S260,BB$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,BC$2),SUMIF(CLASS!$N260:$S260,BC$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,BD$2),SUMIF(CLASS!$N260:$S260,BD$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,BE$2),SUMIF(CLASS!$N260:$S260,BE$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,BF$2),SUMIF(CLASS!$N260:$S260,BF$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,BG$2),SUMIF(CLASS!$N260:$S260,BG$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,BH$2),SUMIF(CLASS!$N260:$S260,BH$3,CLASS!$E260:$J260))","v":0},{"$f":"IF(CLASS!$L260<>0,FUNCALLOC!$C260*INDEX(INDIRECT(ACCOUNTS!$U260),2,BI$2),SUMIF(CLASS!$N260:$S260,BI$3,CLASS!$E260:$J260))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E260:$BI260)","v":0},0,0,0,0,0,{"$f":"SUM(BL260:BQ260)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E260:$BI260)","v":0},470499.932802975,0,0,0,0,{"$f":"SUM(BT260:BY260)","v":470499.932802975},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E260:$BI260)","v":0},0,0,0,0,0,{"$f":"SUM(CB260:CG260)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E260:$BI260)","v":0},0,0,0,0,0,{"$f":"SUM(CJ260:CO260)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E260:$BI260)","v":0},0,0,0,0,0,{"$f":"SUM(CR260:CW260)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E260:$BI260)","v":0},0,0,0,0,0,{"$f":"SUM(CZ260:DE260)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E260:$BI260)","v":0},0,0,0,0,0,{"$f":"SUM(DH260:DM260)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E260:$BI260)","v":0},0,0,0,0,0,{"$f":"SUM(DP260:DU260)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E260:$BI260)","v":0},0,0,0,0,0,{"$f":"SUM(DX260:EC260)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E260:$BI260)","v":0},0,0,0,0,0,{"$f":"SUM(EF260:EK260)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E260:$BI260)","v":0},0,0,0,0,0,{"$f":"SUM(EN260:ES260)","v":0},0]
[{"$f":"ACCOUNTS!A261","v":814},{"$f":"ACCOUNTS!B261","v":"Operation Supv & Eng"},{"$f":"ACCOUNTS!C261","v":134408.30109999992},0,{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,E$2),SUMIF(CLASS!$N261:$S261,E$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,F$2),SUMIF(CLASS!$N261:$S261,F$3,CLASS!$E261:$J261))","v":134408.30109999992},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,G$2),SUMIF(CLASS!$N261:$S261,G$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,H$2),SUMIF(CLASS!$N261:$S261,H$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,I$2),SUMIF(CLASS!$N261:$S261,I$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,J$2),SUMIF(CLASS!$N261:$S261,J$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,K$2),SUMIF(CLASS!$N261:$S261,K$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,L$2),SUMIF(CLASS!$N261:$S261,L$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,M$2),SUMIF(CLASS!$N261:$S261,M$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,N$2),SUMIF(CLASS!$N261:$S261,N$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,O$2),SUMIF(CLASS!$N261:$S261,O$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,P$2),SUMIF(CLASS!$N261:$S261,P$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,Q$2),SUMIF(CLASS!$N261:$S261,Q$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,R$2),SUMIF(CLASS!$N261:$S261,R$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,S$2),SUMIF(CLASS!$N261:$S261,S$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,T$2),SUMIF(CLASS!$N261:$S261,T$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,U$2),SUMIF(CLASS!$N261:$S261,U$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,V$2),SUMIF(CLASS!$N261:$S261,V$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,W$2),SUMIF(CLASS!$N261:$S261,W$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,X$2),SUMIF(CLASS!$N261:$S261,X$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,Y$2),SUMIF(CLASS!$N261:$S261,Y$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,Z$2),SUMIF(CLASS!$N261:$S261,Z$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AA$2),SUMIF(CLASS!$N261:$S261,AA$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AB$2),SUMIF(CLASS!$N261:$S261,AB$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AC$2),SUMIF(CLASS!$N261:$S261,AC$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AD$2),SUMIF(CLASS!$N261:$S261,AD$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AE$2),SUMIF(CLASS!$N261:$S261,AE$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AF$2),SUMIF(CLASS!$N261:$S261,AF$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AG$2),SUMIF(CLASS!$N261:$S261,AG$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AH$2),SUMIF(CLASS!$N261:$S261,AH$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AI$2),SUMIF(CLASS!$N261:$S261,AI$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AJ$2),SUMIF(CLASS!$N261:$S261,AJ$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AK$2),SUMIF(CLASS!$N261:$S261,AK$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AL$2),SUMIF(CLASS!$N261:$S261,AL$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AM$2),SUMIF(CLASS!$N261:$S261,AM$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AN$2),SUMIF(CLASS!$N261:$S261,AN$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AO$2),SUMIF(CLASS!$N261:$S261,AO$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AP$2),SUMIF(CLASS!$N261:$S261,AP$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AQ$2),SUMIF(CLASS!$N261:$S261,AQ$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AR$2),SUMIF(CLASS!$N261:$S261,AR$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AS$2),SUMIF(CLASS!$N261:$S261,AS$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AT$2),SUMIF(CLASS!$N261:$S261,AT$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AU$2),SUMIF(CLASS!$N261:$S261,AU$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AV$2),SUMIF(CLASS!$N261:$S261,AV$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AW$2),SUMIF(CLASS!$N261:$S261,AW$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AX$2),SUMIF(CLASS!$N261:$S261,AX$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AY$2),SUMIF(CLASS!$N261:$S261,AY$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,AZ$2),SUMIF(CLASS!$N261:$S261,AZ$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,BA$2),SUMIF(CLASS!$N261:$S261,BA$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,BB$2),SUMIF(CLASS!$N261:$S261,BB$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,BC$2),SUMIF(CLASS!$N261:$S261,BC$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,BD$2),SUMIF(CLASS!$N261:$S261,BD$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,BE$2),SUMIF(CLASS!$N261:$S261,BE$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,BF$2),SUMIF(CLASS!$N261:$S261,BF$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,BG$2),SUMIF(CLASS!$N261:$S261,BG$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,BH$2),SUMIF(CLASS!$N261:$S261,BH$3,CLASS!$E261:$J261))","v":0},{"$f":"IF(CLASS!$L261<>0,FUNCALLOC!$C261*INDEX(INDIRECT(ACCOUNTS!$U261),2,BI$2),SUMIF(CLASS!$N261:$S261,BI$3,CLASS!$E261:$J261))","v":0},null,null,0,0,0,0,0,0,0,null,134408.30109999992,0,0,0,0,0,134408.30109999992,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A262","v":815},{"$f":"ACCOUNTS!B262","v":"Oper Map & Records"},{"$f":"ACCOUNTS!C262","v":0},0,{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,E$2),SUMIF(CLASS!$N262:$S262,E$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,F$2),SUMIF(CLASS!$N262:$S262,F$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,G$2),SUMIF(CLASS!$N262:$S262,G$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,H$2),SUMIF(CLASS!$N262:$S262,H$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,I$2),SUMIF(CLASS!$N262:$S262,I$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,J$2),SUMIF(CLASS!$N262:$S262,J$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,K$2),SUMIF(CLASS!$N262:$S262,K$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,L$2),SUMIF(CLASS!$N262:$S262,L$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,M$2),SUMIF(CLASS!$N262:$S262,M$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,N$2),SUMIF(CLASS!$N262:$S262,N$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,O$2),SUMIF(CLASS!$N262:$S262,O$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,P$2),SUMIF(CLASS!$N262:$S262,P$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,Q$2),SUMIF(CLASS!$N262:$S262,Q$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,R$2),SUMIF(CLASS!$N262:$S262,R$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,S$2),SUMIF(CLASS!$N262:$S262,S$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,T$2),SUMIF(CLASS!$N262:$S262,T$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,U$2),SUMIF(CLASS!$N262:$S262,U$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,V$2),SUMIF(CLASS!$N262:$S262,V$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,W$2),SUMIF(CLASS!$N262:$S262,W$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,X$2),SUMIF(CLASS!$N262:$S262,X$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,Y$2),SUMIF(CLASS!$N262:$S262,Y$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,Z$2),SUMIF(CLASS!$N262:$S262,Z$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AA$2),SUMIF(CLASS!$N262:$S262,AA$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AB$2),SUMIF(CLASS!$N262:$S262,AB$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AC$2),SUMIF(CLASS!$N262:$S262,AC$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AD$2),SUMIF(CLASS!$N262:$S262,AD$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AE$2),SUMIF(CLASS!$N262:$S262,AE$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AF$2),SUMIF(CLASS!$N262:$S262,AF$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AG$2),SUMIF(CLASS!$N262:$S262,AG$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AH$2),SUMIF(CLASS!$N262:$S262,AH$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AI$2),SUMIF(CLASS!$N262:$S262,AI$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AJ$2),SUMIF(CLASS!$N262:$S262,AJ$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AK$2),SUMIF(CLASS!$N262:$S262,AK$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AL$2),SUMIF(CLASS!$N262:$S262,AL$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AM$2),SUMIF(CLASS!$N262:$S262,AM$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AN$2),SUMIF(CLASS!$N262:$S262,AN$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AO$2),SUMIF(CLASS!$N262:$S262,AO$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AP$2),SUMIF(CLASS!$N262:$S262,AP$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AQ$2),SUMIF(CLASS!$N262:$S262,AQ$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AR$2),SUMIF(CLASS!$N262:$S262,AR$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AS$2),SUMIF(CLASS!$N262:$S262,AS$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AT$2),SUMIF(CLASS!$N262:$S262,AT$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AU$2),SUMIF(CLASS!$N262:$S262,AU$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AV$2),SUMIF(CLASS!$N262:$S262,AV$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AW$2),SUMIF(CLASS!$N262:$S262,AW$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AX$2),SUMIF(CLASS!$N262:$S262,AX$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AY$2),SUMIF(CLASS!$N262:$S262,AY$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,AZ$2),SUMIF(CLASS!$N262:$S262,AZ$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,BA$2),SUMIF(CLASS!$N262:$S262,BA$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,BB$2),SUMIF(CLASS!$N262:$S262,BB$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,BC$2),SUMIF(CLASS!$N262:$S262,BC$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,BD$2),SUMIF(CLASS!$N262:$S262,BD$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,BE$2),SUMIF(CLASS!$N262:$S262,BE$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,BF$2),SUMIF(CLASS!$N262:$S262,BF$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,BG$2),SUMIF(CLASS!$N262:$S262,BG$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,BH$2),SUMIF(CLASS!$N262:$S262,BH$3,CLASS!$E262:$J262))","v":0},{"$f":"IF(CLASS!$L262<>0,FUNCALLOC!$C262*INDEX(INDIRECT(ACCOUNTS!$U262),2,BI$2),SUMIF(CLASS!$N262:$S262,BI$3,CLASS!$E262:$J262))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A263","v":816},{"$f":"ACCOUNTS!B263","v":"Oper Wells Expense"},{"$f":"ACCOUNTS!C263","v":17207.6378},0,{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,E$2),SUMIF(CLASS!$N263:$S263,E$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,F$2),SUMIF(CLASS!$N263:$S263,F$3,CLASS!$E263:$J263))","v":17207.6378},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,G$2),SUMIF(CLASS!$N263:$S263,G$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,H$2),SUMIF(CLASS!$N263:$S263,H$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,I$2),SUMIF(CLASS!$N263:$S263,I$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,J$2),SUMIF(CLASS!$N263:$S263,J$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,K$2),SUMIF(CLASS!$N263:$S263,K$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,L$2),SUMIF(CLASS!$N263:$S263,L$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,M$2),SUMIF(CLASS!$N263:$S263,M$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,N$2),SUMIF(CLASS!$N263:$S263,N$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,O$2),SUMIF(CLASS!$N263:$S263,O$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,P$2),SUMIF(CLASS!$N263:$S263,P$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,Q$2),SUMIF(CLASS!$N263:$S263,Q$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,R$2),SUMIF(CLASS!$N263:$S263,R$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,S$2),SUMIF(CLASS!$N263:$S263,S$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,T$2),SUMIF(CLASS!$N263:$S263,T$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,U$2),SUMIF(CLASS!$N263:$S263,U$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,V$2),SUMIF(CLASS!$N263:$S263,V$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,W$2),SUMIF(CLASS!$N263:$S263,W$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,X$2),SUMIF(CLASS!$N263:$S263,X$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,Y$2),SUMIF(CLASS!$N263:$S263,Y$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,Z$2),SUMIF(CLASS!$N263:$S263,Z$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AA$2),SUMIF(CLASS!$N263:$S263,AA$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AB$2),SUMIF(CLASS!$N263:$S263,AB$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AC$2),SUMIF(CLASS!$N263:$S263,AC$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AD$2),SUMIF(CLASS!$N263:$S263,AD$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AE$2),SUMIF(CLASS!$N263:$S263,AE$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AF$2),SUMIF(CLASS!$N263:$S263,AF$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AG$2),SUMIF(CLASS!$N263:$S263,AG$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AH$2),SUMIF(CLASS!$N263:$S263,AH$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AI$2),SUMIF(CLASS!$N263:$S263,AI$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AJ$2),SUMIF(CLASS!$N263:$S263,AJ$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AK$2),SUMIF(CLASS!$N263:$S263,AK$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AL$2),SUMIF(CLASS!$N263:$S263,AL$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AM$2),SUMIF(CLASS!$N263:$S263,AM$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AN$2),SUMIF(CLASS!$N263:$S263,AN$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AO$2),SUMIF(CLASS!$N263:$S263,AO$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AP$2),SUMIF(CLASS!$N263:$S263,AP$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AQ$2),SUMIF(CLASS!$N263:$S263,AQ$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AR$2),SUMIF(CLASS!$N263:$S263,AR$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AS$2),SUMIF(CLASS!$N263:$S263,AS$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AT$2),SUMIF(CLASS!$N263:$S263,AT$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AU$2),SUMIF(CLASS!$N263:$S263,AU$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AV$2),SUMIF(CLASS!$N263:$S263,AV$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AW$2),SUMIF(CLASS!$N263:$S263,AW$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AX$2),SUMIF(CLASS!$N263:$S263,AX$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AY$2),SUMIF(CLASS!$N263:$S263,AY$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,AZ$2),SUMIF(CLASS!$N263:$S263,AZ$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,BA$2),SUMIF(CLASS!$N263:$S263,BA$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,BB$2),SUMIF(CLASS!$N263:$S263,BB$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,BC$2),SUMIF(CLASS!$N263:$S263,BC$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,BD$2),SUMIF(CLASS!$N263:$S263,BD$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,BE$2),SUMIF(CLASS!$N263:$S263,BE$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,BF$2),SUMIF(CLASS!$N263:$S263,BF$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,BG$2),SUMIF(CLASS!$N263:$S263,BG$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,BH$2),SUMIF(CLASS!$N263:$S263,BH$3,CLASS!$E263:$J263))","v":0},{"$f":"IF(CLASS!$L263<>0,FUNCALLOC!$C263*INDEX(INDIRECT(ACCOUNTS!$U263),2,BI$2),SUMIF(CLASS!$N263:$S263,BI$3,CLASS!$E263:$J263))","v":0},null,null,0,0,0,0,0,0,0,null,17207.6378,0,0,0,0,0,17207.6378,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A264","v":817},{"$f":"ACCOUNTS!B264","v":"Oper Lines Expense"},{"$f":"ACCOUNTS!C264","v":6150.5686999999989},0,{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,E$2),SUMIF(CLASS!$N264:$S264,E$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,F$2),SUMIF(CLASS!$N264:$S264,F$3,CLASS!$E264:$J264))","v":6150.5686999999989},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,G$2),SUMIF(CLASS!$N264:$S264,G$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,H$2),SUMIF(CLASS!$N264:$S264,H$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,I$2),SUMIF(CLASS!$N264:$S264,I$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,J$2),SUMIF(CLASS!$N264:$S264,J$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,K$2),SUMIF(CLASS!$N264:$S264,K$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,L$2),SUMIF(CLASS!$N264:$S264,L$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,M$2),SUMIF(CLASS!$N264:$S264,M$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,N$2),SUMIF(CLASS!$N264:$S264,N$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,O$2),SUMIF(CLASS!$N264:$S264,O$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,P$2),SUMIF(CLASS!$N264:$S264,P$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,Q$2),SUMIF(CLASS!$N264:$S264,Q$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,R$2),SUMIF(CLASS!$N264:$S264,R$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,S$2),SUMIF(CLASS!$N264:$S264,S$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,T$2),SUMIF(CLASS!$N264:$S264,T$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,U$2),SUMIF(CLASS!$N264:$S264,U$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,V$2),SUMIF(CLASS!$N264:$S264,V$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,W$2),SUMIF(CLASS!$N264:$S264,W$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,X$2),SUMIF(CLASS!$N264:$S264,X$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,Y$2),SUMIF(CLASS!$N264:$S264,Y$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,Z$2),SUMIF(CLASS!$N264:$S264,Z$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AA$2),SUMIF(CLASS!$N264:$S264,AA$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AB$2),SUMIF(CLASS!$N264:$S264,AB$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AC$2),SUMIF(CLASS!$N264:$S264,AC$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AD$2),SUMIF(CLASS!$N264:$S264,AD$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AE$2),SUMIF(CLASS!$N264:$S264,AE$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AF$2),SUMIF(CLASS!$N264:$S264,AF$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AG$2),SUMIF(CLASS!$N264:$S264,AG$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AH$2),SUMIF(CLASS!$N264:$S264,AH$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AI$2),SUMIF(CLASS!$N264:$S264,AI$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AJ$2),SUMIF(CLASS!$N264:$S264,AJ$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AK$2),SUMIF(CLASS!$N264:$S264,AK$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AL$2),SUMIF(CLASS!$N264:$S264,AL$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AM$2),SUMIF(CLASS!$N264:$S264,AM$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AN$2),SUMIF(CLASS!$N264:$S264,AN$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AO$2),SUMIF(CLASS!$N264:$S264,AO$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AP$2),SUMIF(CLASS!$N264:$S264,AP$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AQ$2),SUMIF(CLASS!$N264:$S264,AQ$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AR$2),SUMIF(CLASS!$N264:$S264,AR$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AS$2),SUMIF(CLASS!$N264:$S264,AS$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AT$2),SUMIF(CLASS!$N264:$S264,AT$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AU$2),SUMIF(CLASS!$N264:$S264,AU$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AV$2),SUMIF(CLASS!$N264:$S264,AV$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AW$2),SUMIF(CLASS!$N264:$S264,AW$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AX$2),SUMIF(CLASS!$N264:$S264,AX$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AY$2),SUMIF(CLASS!$N264:$S264,AY$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,AZ$2),SUMIF(CLASS!$N264:$S264,AZ$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,BA$2),SUMIF(CLASS!$N264:$S264,BA$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,BB$2),SUMIF(CLASS!$N264:$S264,BB$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,BC$2),SUMIF(CLASS!$N264:$S264,BC$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,BD$2),SUMIF(CLASS!$N264:$S264,BD$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,BE$2),SUMIF(CLASS!$N264:$S264,BE$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,BF$2),SUMIF(CLASS!$N264:$S264,BF$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,BG$2),SUMIF(CLASS!$N264:$S264,BG$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,BH$2),SUMIF(CLASS!$N264:$S264,BH$3,CLASS!$E264:$J264))","v":0},{"$f":"IF(CLASS!$L264<>0,FUNCALLOC!$C264*INDEX(INDIRECT(ACCOUNTS!$U264),2,BI$2),SUMIF(CLASS!$N264:$S264,BI$3,CLASS!$E264:$J264))","v":0},null,null,0,0,0,0,0,0,0,null,6150.5686999999989,0,0,0,0,0,6150.5686999999989,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A265","v":818},{"$f":"ACCOUNTS!B265","v":"Oper Compressor Sta Exp"},{"$f":"ACCOUNTS!C265","v":238731.99600000001},0,{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,E$2),SUMIF(CLASS!$N265:$S265,E$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,F$2),SUMIF(CLASS!$N265:$S265,F$3,CLASS!$E265:$J265))","v":238731.99600000001},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,G$2),SUMIF(CLASS!$N265:$S265,G$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,H$2),SUMIF(CLASS!$N265:$S265,H$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,I$2),SUMIF(CLASS!$N265:$S265,I$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,J$2),SUMIF(CLASS!$N265:$S265,J$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,K$2),SUMIF(CLASS!$N265:$S265,K$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,L$2),SUMIF(CLASS!$N265:$S265,L$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,M$2),SUMIF(CLASS!$N265:$S265,M$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,N$2),SUMIF(CLASS!$N265:$S265,N$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,O$2),SUMIF(CLASS!$N265:$S265,O$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,P$2),SUMIF(CLASS!$N265:$S265,P$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,Q$2),SUMIF(CLASS!$N265:$S265,Q$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,R$2),SUMIF(CLASS!$N265:$S265,R$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,S$2),SUMIF(CLASS!$N265:$S265,S$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,T$2),SUMIF(CLASS!$N265:$S265,T$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,U$2),SUMIF(CLASS!$N265:$S265,U$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,V$2),SUMIF(CLASS!$N265:$S265,V$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,W$2),SUMIF(CLASS!$N265:$S265,W$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,X$2),SUMIF(CLASS!$N265:$S265,X$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,Y$2),SUMIF(CLASS!$N265:$S265,Y$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,Z$2),SUMIF(CLASS!$N265:$S265,Z$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AA$2),SUMIF(CLASS!$N265:$S265,AA$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AB$2),SUMIF(CLASS!$N265:$S265,AB$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AC$2),SUMIF(CLASS!$N265:$S265,AC$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AD$2),SUMIF(CLASS!$N265:$S265,AD$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AE$2),SUMIF(CLASS!$N265:$S265,AE$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AF$2),SUMIF(CLASS!$N265:$S265,AF$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AG$2),SUMIF(CLASS!$N265:$S265,AG$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AH$2),SUMIF(CLASS!$N265:$S265,AH$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AI$2),SUMIF(CLASS!$N265:$S265,AI$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AJ$2),SUMIF(CLASS!$N265:$S265,AJ$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AK$2),SUMIF(CLASS!$N265:$S265,AK$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AL$2),SUMIF(CLASS!$N265:$S265,AL$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AM$2),SUMIF(CLASS!$N265:$S265,AM$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AN$2),SUMIF(CLASS!$N265:$S265,AN$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AO$2),SUMIF(CLASS!$N265:$S265,AO$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AP$2),SUMIF(CLASS!$N265:$S265,AP$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AQ$2),SUMIF(CLASS!$N265:$S265,AQ$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AR$2),SUMIF(CLASS!$N265:$S265,AR$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AS$2),SUMIF(CLASS!$N265:$S265,AS$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AT$2),SUMIF(CLASS!$N265:$S265,AT$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AU$2),SUMIF(CLASS!$N265:$S265,AU$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AV$2),SUMIF(CLASS!$N265:$S265,AV$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AW$2),SUMIF(CLASS!$N265:$S265,AW$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AX$2),SUMIF(CLASS!$N265:$S265,AX$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AY$2),SUMIF(CLASS!$N265:$S265,AY$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,AZ$2),SUMIF(CLASS!$N265:$S265,AZ$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,BA$2),SUMIF(CLASS!$N265:$S265,BA$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,BB$2),SUMIF(CLASS!$N265:$S265,BB$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,BC$2),SUMIF(CLASS!$N265:$S265,BC$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,BD$2),SUMIF(CLASS!$N265:$S265,BD$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,BE$2),SUMIF(CLASS!$N265:$S265,BE$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,BF$2),SUMIF(CLASS!$N265:$S265,BF$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,BG$2),SUMIF(CLASS!$N265:$S265,BG$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,BH$2),SUMIF(CLASS!$N265:$S265,BH$3,CLASS!$E265:$J265))","v":0},{"$f":"IF(CLASS!$L265<>0,FUNCALLOC!$C265*INDEX(INDIRECT(ACCOUNTS!$U265),2,BI$2),SUMIF(CLASS!$N265:$S265,BI$3,CLASS!$E265:$J265))","v":0},null,null,0,0,0,0,0,0,0,null,238731.99600000001,0,0,0,0,0,238731.99600000001,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A266","v":819},{"$f":"ACCOUNTS!B266","v":"Oper Compressor Sta Fuel"},{"$f":"ACCOUNTS!C266","v":25648.345400000002},0,{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,E$2),SUMIF(CLASS!$N266:$S266,E$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,F$2),SUMIF(CLASS!$N266:$S266,F$3,CLASS!$E266:$J266))","v":25648.345400000002},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,G$2),SUMIF(CLASS!$N266:$S266,G$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,H$2),SUMIF(CLASS!$N266:$S266,H$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,I$2),SUMIF(CLASS!$N266:$S266,I$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,J$2),SUMIF(CLASS!$N266:$S266,J$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,K$2),SUMIF(CLASS!$N266:$S266,K$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,L$2),SUMIF(CLASS!$N266:$S266,L$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,M$2),SUMIF(CLASS!$N266:$S266,M$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,N$2),SUMIF(CLASS!$N266:$S266,N$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,O$2),SUMIF(CLASS!$N266:$S266,O$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,P$2),SUMIF(CLASS!$N266:$S266,P$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,Q$2),SUMIF(CLASS!$N266:$S266,Q$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,R$2),SUMIF(CLASS!$N266:$S266,R$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,S$2),SUMIF(CLASS!$N266:$S266,S$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,T$2),SUMIF(CLASS!$N266:$S266,T$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,U$2),SUMIF(CLASS!$N266:$S266,U$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,V$2),SUMIF(CLASS!$N266:$S266,V$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,W$2),SUMIF(CLASS!$N266:$S266,W$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,X$2),SUMIF(CLASS!$N266:$S266,X$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,Y$2),SUMIF(CLASS!$N266:$S266,Y$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,Z$2),SUMIF(CLASS!$N266:$S266,Z$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AA$2),SUMIF(CLASS!$N266:$S266,AA$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AB$2),SUMIF(CLASS!$N266:$S266,AB$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AC$2),SUMIF(CLASS!$N266:$S266,AC$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AD$2),SUMIF(CLASS!$N266:$S266,AD$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AE$2),SUMIF(CLASS!$N266:$S266,AE$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AF$2),SUMIF(CLASS!$N266:$S266,AF$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AG$2),SUMIF(CLASS!$N266:$S266,AG$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AH$2),SUMIF(CLASS!$N266:$S266,AH$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AI$2),SUMIF(CLASS!$N266:$S266,AI$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AJ$2),SUMIF(CLASS!$N266:$S266,AJ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AK$2),SUMIF(CLASS!$N266:$S266,AK$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AL$2),SUMIF(CLASS!$N266:$S266,AL$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AM$2),SUMIF(CLASS!$N266:$S266,AM$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AN$2),SUMIF(CLASS!$N266:$S266,AN$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AO$2),SUMIF(CLASS!$N266:$S266,AO$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AP$2),SUMIF(CLASS!$N266:$S266,AP$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AQ$2),SUMIF(CLASS!$N266:$S266,AQ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AR$2),SUMIF(CLASS!$N266:$S266,AR$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AS$2),SUMIF(CLASS!$N266:$S266,AS$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AT$2),SUMIF(CLASS!$N266:$S266,AT$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AU$2),SUMIF(CLASS!$N266:$S266,AU$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AV$2),SUMIF(CLASS!$N266:$S266,AV$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AW$2),SUMIF(CLASS!$N266:$S266,AW$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AX$2),SUMIF(CLASS!$N266:$S266,AX$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AY$2),SUMIF(CLASS!$N266:$S266,AY$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,AZ$2),SUMIF(CLASS!$N266:$S266,AZ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,BA$2),SUMIF(CLASS!$N266:$S266,BA$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,BB$2),SUMIF(CLASS!$N266:$S266,BB$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,BC$2),SUMIF(CLASS!$N266:$S266,BC$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,BD$2),SUMIF(CLASS!$N266:$S266,BD$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,BE$2),SUMIF(CLASS!$N266:$S266,BE$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,BF$2),SUMIF(CLASS!$N266:$S266,BF$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,BG$2),SUMIF(CLASS!$N266:$S266,BG$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,BH$2),SUMIF(CLASS!$N266:$S266,BH$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$U266),2,BI$2),SUMIF(CLASS!$N266:$S266,BI$3,CLASS!$E266:$J266))","v":0},null,null,0,0,0,0,0,0,0,null,25648.345400000002,0,0,0,0,0,25648.345400000002,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A267","v":820},{"$f":"ACCOUNTS!B267","v":"Oper Meas & Reg Sta Exp"},{"$f":"ACCOUNTS!C267","v":8458.6405999999988},0,{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,E$2),SUMIF(CLASS!$N267:$S267,E$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,F$2),SUMIF(CLASS!$N267:$S267,F$3,CLASS!$E267:$J267))","v":8458.6405999999988},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,G$2),SUMIF(CLASS!$N267:$S267,G$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,H$2),SUMIF(CLASS!$N267:$S267,H$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,I$2),SUMIF(CLASS!$N267:$S267,I$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,J$2),SUMIF(CLASS!$N267:$S267,J$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,K$2),SUMIF(CLASS!$N267:$S267,K$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,L$2),SUMIF(CLASS!$N267:$S267,L$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,M$2),SUMIF(CLASS!$N267:$S267,M$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,N$2),SUMIF(CLASS!$N267:$S267,N$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,O$2),SUMIF(CLASS!$N267:$S267,O$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,P$2),SUMIF(CLASS!$N267:$S267,P$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,Q$2),SUMIF(CLASS!$N267:$S267,Q$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,R$2),SUMIF(CLASS!$N267:$S267,R$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,S$2),SUMIF(CLASS!$N267:$S267,S$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,T$2),SUMIF(CLASS!$N267:$S267,T$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,U$2),SUMIF(CLASS!$N267:$S267,U$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,V$2),SUMIF(CLASS!$N267:$S267,V$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,W$2),SUMIF(CLASS!$N267:$S267,W$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,X$2),SUMIF(CLASS!$N267:$S267,X$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,Y$2),SUMIF(CLASS!$N267:$S267,Y$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,Z$2),SUMIF(CLASS!$N267:$S267,Z$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AA$2),SUMIF(CLASS!$N267:$S267,AA$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AB$2),SUMIF(CLASS!$N267:$S267,AB$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AC$2),SUMIF(CLASS!$N267:$S267,AC$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AD$2),SUMIF(CLASS!$N267:$S267,AD$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AE$2),SUMIF(CLASS!$N267:$S267,AE$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AF$2),SUMIF(CLASS!$N267:$S267,AF$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AG$2),SUMIF(CLASS!$N267:$S267,AG$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AH$2),SUMIF(CLASS!$N267:$S267,AH$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AI$2),SUMIF(CLASS!$N267:$S267,AI$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AJ$2),SUMIF(CLASS!$N267:$S267,AJ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AK$2),SUMIF(CLASS!$N267:$S267,AK$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AL$2),SUMIF(CLASS!$N267:$S267,AL$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AM$2),SUMIF(CLASS!$N267:$S267,AM$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AN$2),SUMIF(CLASS!$N267:$S267,AN$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AO$2),SUMIF(CLASS!$N267:$S267,AO$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AP$2),SUMIF(CLASS!$N267:$S267,AP$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AQ$2),SUMIF(CLASS!$N267:$S267,AQ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AR$2),SUMIF(CLASS!$N267:$S267,AR$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AS$2),SUMIF(CLASS!$N267:$S267,AS$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AT$2),SUMIF(CLASS!$N267:$S267,AT$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AU$2),SUMIF(CLASS!$N267:$S267,AU$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AV$2),SUMIF(CLASS!$N267:$S267,AV$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AW$2),SUMIF(CLASS!$N267:$S267,AW$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AX$2),SUMIF(CLASS!$N267:$S267,AX$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AY$2),SUMIF(CLASS!$N267:$S267,AY$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,AZ$2),SUMIF(CLASS!$N267:$S267,AZ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,BA$2),SUMIF(CLASS!$N267:$S267,BA$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,BB$2),SUMIF(CLASS!$N267:$S267,BB$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,BC$2),SUMIF(CLASS!$N267:$S267,BC$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,BD$2),SUMIF(CLASS!$N267:$S267,BD$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,BE$2),SUMIF(CLASS!$N267:$S267,BE$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,BF$2),SUMIF(CLASS!$N267:$S267,BF$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,BG$2),SUMIF(CLASS!$N267:$S267,BG$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,BH$2),SUMIF(CLASS!$N267:$S267,BH$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOC!$C267*INDEX(INDIRECT(ACCOUNTS!$U267),2,BI$2),SUMIF(CLASS!$N267:$S267,BI$3,CLASS!$E267:$J267))","v":0},null,null,0,0,0,0,0,0,0,null,8458.6405999999988,0,0,0,0,0,8458.6405999999988,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A268","v":821},{"$f":"ACCOUNTS!B268","v":"Oper Purification Exp"},{"$f":"ACCOUNTS!C268","v":14420.581000000002},0,{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,E$2),SUMIF(CLASS!$N268:$S268,E$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,F$2),SUMIF(CLASS!$N268:$S268,F$3,CLASS!$E268:$J268))","v":14420.581000000002},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,G$2),SUMIF(CLASS!$N268:$S268,G$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,H$2),SUMIF(CLASS!$N268:$S268,H$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,I$2),SUMIF(CLASS!$N268:$S268,I$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,J$2),SUMIF(CLASS!$N268:$S268,J$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,K$2),SUMIF(CLASS!$N268:$S268,K$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,L$2),SUMIF(CLASS!$N268:$S268,L$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,M$2),SUMIF(CLASS!$N268:$S268,M$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,N$2),SUMIF(CLASS!$N268:$S268,N$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,O$2),SUMIF(CLASS!$N268:$S268,O$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,P$2),SUMIF(CLASS!$N268:$S268,P$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,Q$2),SUMIF(CLASS!$N268:$S268,Q$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,R$2),SUMIF(CLASS!$N268:$S268,R$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,S$2),SUMIF(CLASS!$N268:$S268,S$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,T$2),SUMIF(CLASS!$N268:$S268,T$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,U$2),SUMIF(CLASS!$N268:$S268,U$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,V$2),SUMIF(CLASS!$N268:$S268,V$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,W$2),SUMIF(CLASS!$N268:$S268,W$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,X$2),SUMIF(CLASS!$N268:$S268,X$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,Y$2),SUMIF(CLASS!$N268:$S268,Y$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,Z$2),SUMIF(CLASS!$N268:$S268,Z$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AA$2),SUMIF(CLASS!$N268:$S268,AA$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AB$2),SUMIF(CLASS!$N268:$S268,AB$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AC$2),SUMIF(CLASS!$N268:$S268,AC$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AD$2),SUMIF(CLASS!$N268:$S268,AD$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AE$2),SUMIF(CLASS!$N268:$S268,AE$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AF$2),SUMIF(CLASS!$N268:$S268,AF$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AG$2),SUMIF(CLASS!$N268:$S268,AG$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AH$2),SUMIF(CLASS!$N268:$S268,AH$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AI$2),SUMIF(CLASS!$N268:$S268,AI$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AJ$2),SUMIF(CLASS!$N268:$S268,AJ$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AK$2),SUMIF(CLASS!$N268:$S268,AK$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AL$2),SUMIF(CLASS!$N268:$S268,AL$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AM$2),SUMIF(CLASS!$N268:$S268,AM$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AN$2),SUMIF(CLASS!$N268:$S268,AN$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AO$2),SUMIF(CLASS!$N268:$S268,AO$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AP$2),SUMIF(CLASS!$N268:$S268,AP$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AQ$2),SUMIF(CLASS!$N268:$S268,AQ$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AR$2),SUMIF(CLASS!$N268:$S268,AR$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AS$2),SUMIF(CLASS!$N268:$S268,AS$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AT$2),SUMIF(CLASS!$N268:$S268,AT$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AU$2),SUMIF(CLASS!$N268:$S268,AU$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AV$2),SUMIF(CLASS!$N268:$S268,AV$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AW$2),SUMIF(CLASS!$N268:$S268,AW$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AX$2),SUMIF(CLASS!$N268:$S268,AX$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AY$2),SUMIF(CLASS!$N268:$S268,AY$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,AZ$2),SUMIF(CLASS!$N268:$S268,AZ$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,BA$2),SUMIF(CLASS!$N268:$S268,BA$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,BB$2),SUMIF(CLASS!$N268:$S268,BB$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,BC$2),SUMIF(CLASS!$N268:$S268,BC$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,BD$2),SUMIF(CLASS!$N268:$S268,BD$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,BE$2),SUMIF(CLASS!$N268:$S268,BE$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,BF$2),SUMIF(CLASS!$N268:$S268,BF$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,BG$2),SUMIF(CLASS!$N268:$S268,BG$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,BH$2),SUMIF(CLASS!$N268:$S268,BH$3,CLASS!$E268:$J268))","v":0},{"$f":"IF(CLASS!$L268<>0,FUNCALLOC!$C268*INDEX(INDIRECT(ACCOUNTS!$U268),2,BI$2),SUMIF(CLASS!$N268:$S268,BI$3,CLASS!$E268:$J268))","v":0},null,null,0,0,0,0,0,0,0,null,14420.581000000002,0,0,0,0,0,14420.581000000002,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A269","v":823},{"$f":"ACCOUNTS!B269","v":"Storage Gas Losses"},{"$f":"ACCOUNTS!C269","v":0},0,{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,E$2),SUMIF(CLASS!$N269:$S269,E$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,F$2),SUMIF(CLASS!$N269:$S269,F$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,G$2),SUMIF(CLASS!$N269:$S269,G$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,H$2),SUMIF(CLASS!$N269:$S269,H$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,I$2),SUMIF(CLASS!$N269:$S269,I$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,J$2),SUMIF(CLASS!$N269:$S269,J$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,K$2),SUMIF(CLASS!$N269:$S269,K$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,L$2),SUMIF(CLASS!$N269:$S269,L$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,M$2),SUMIF(CLASS!$N269:$S269,M$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,N$2),SUMIF(CLASS!$N269:$S269,N$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,O$2),SUMIF(CLASS!$N269:$S269,O$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,P$2),SUMIF(CLASS!$N269:$S269,P$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,Q$2),SUMIF(CLASS!$N269:$S269,Q$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,R$2),SUMIF(CLASS!$N269:$S269,R$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,S$2),SUMIF(CLASS!$N269:$S269,S$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,T$2),SUMIF(CLASS!$N269:$S269,T$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,U$2),SUMIF(CLASS!$N269:$S269,U$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,V$2),SUMIF(CLASS!$N269:$S269,V$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,W$2),SUMIF(CLASS!$N269:$S269,W$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,X$2),SUMIF(CLASS!$N269:$S269,X$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,Y$2),SUMIF(CLASS!$N269:$S269,Y$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,Z$2),SUMIF(CLASS!$N269:$S269,Z$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AA$2),SUMIF(CLASS!$N269:$S269,AA$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AB$2),SUMIF(CLASS!$N269:$S269,AB$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AC$2),SUMIF(CLASS!$N269:$S269,AC$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AD$2),SUMIF(CLASS!$N269:$S269,AD$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AE$2),SUMIF(CLASS!$N269:$S269,AE$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AF$2),SUMIF(CLASS!$N269:$S269,AF$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AG$2),SUMIF(CLASS!$N269:$S269,AG$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AH$2),SUMIF(CLASS!$N269:$S269,AH$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AI$2),SUMIF(CLASS!$N269:$S269,AI$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AJ$2),SUMIF(CLASS!$N269:$S269,AJ$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AK$2),SUMIF(CLASS!$N269:$S269,AK$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AL$2),SUMIF(CLASS!$N269:$S269,AL$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AM$2),SUMIF(CLASS!$N269:$S269,AM$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AN$2),SUMIF(CLASS!$N269:$S269,AN$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AO$2),SUMIF(CLASS!$N269:$S269,AO$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AP$2),SUMIF(CLASS!$N269:$S269,AP$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AQ$2),SUMIF(CLASS!$N269:$S269,AQ$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AR$2),SUMIF(CLASS!$N269:$S269,AR$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AS$2),SUMIF(CLASS!$N269:$S269,AS$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AT$2),SUMIF(CLASS!$N269:$S269,AT$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AU$2),SUMIF(CLASS!$N269:$S269,AU$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AV$2),SUMIF(CLASS!$N269:$S269,AV$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AW$2),SUMIF(CLASS!$N269:$S269,AW$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AX$2),SUMIF(CLASS!$N269:$S269,AX$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AY$2),SUMIF(CLASS!$N269:$S269,AY$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,AZ$2),SUMIF(CLASS!$N269:$S269,AZ$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,BA$2),SUMIF(CLASS!$N269:$S269,BA$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,BB$2),SUMIF(CLASS!$N269:$S269,BB$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,BC$2),SUMIF(CLASS!$N269:$S269,BC$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,BD$2),SUMIF(CLASS!$N269:$S269,BD$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,BE$2),SUMIF(CLASS!$N269:$S269,BE$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,BF$2),SUMIF(CLASS!$N269:$S269,BF$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,BG$2),SUMIF(CLASS!$N269:$S269,BG$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,BH$2),SUMIF(CLASS!$N269:$S269,BH$3,CLASS!$E269:$J269))","v":0},{"$f":"IF(CLASS!$L269<>0,FUNCALLOC!$C269*INDEX(INDIRECT(ACCOUNTS!$U269),2,BI$2),SUMIF(CLASS!$N269:$S269,BI$3,CLASS!$E269:$J269))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A270","v":824},{"$f":"ACCOUNTS!B270","v":"Oper Other Expenses"},{"$f":"ACCOUNTS!C270","v":114586.6958873831},0,{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,E$2),SUMIF(CLASS!$N270:$S270,E$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,F$2),SUMIF(CLASS!$N270:$S270,F$3,CLASS!$E270:$J270))","v":114586.6958873831},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,G$2),SUMIF(CLASS!$N270:$S270,G$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,H$2),SUMIF(CLASS!$N270:$S270,H$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,I$2),SUMIF(CLASS!$N270:$S270,I$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,J$2),SUMIF(CLASS!$N270:$S270,J$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,K$2),SUMIF(CLASS!$N270:$S270,K$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,L$2),SUMIF(CLASS!$N270:$S270,L$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,M$2),SUMIF(CLASS!$N270:$S270,M$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,N$2),SUMIF(CLASS!$N270:$S270,N$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,O$2),SUMIF(CLASS!$N270:$S270,O$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,P$2),SUMIF(CLASS!$N270:$S270,P$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,Q$2),SUMIF(CLASS!$N270:$S270,Q$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,R$2),SUMIF(CLASS!$N270:$S270,R$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,S$2),SUMIF(CLASS!$N270:$S270,S$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,T$2),SUMIF(CLASS!$N270:$S270,T$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,U$2),SUMIF(CLASS!$N270:$S270,U$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,V$2),SUMIF(CLASS!$N270:$S270,V$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,W$2),SUMIF(CLASS!$N270:$S270,W$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,X$2),SUMIF(CLASS!$N270:$S270,X$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,Y$2),SUMIF(CLASS!$N270:$S270,Y$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,Z$2),SUMIF(CLASS!$N270:$S270,Z$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AA$2),SUMIF(CLASS!$N270:$S270,AA$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AB$2),SUMIF(CLASS!$N270:$S270,AB$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AC$2),SUMIF(CLASS!$N270:$S270,AC$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AD$2),SUMIF(CLASS!$N270:$S270,AD$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AE$2),SUMIF(CLASS!$N270:$S270,AE$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AF$2),SUMIF(CLASS!$N270:$S270,AF$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AG$2),SUMIF(CLASS!$N270:$S270,AG$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AH$2),SUMIF(CLASS!$N270:$S270,AH$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AI$2),SUMIF(CLASS!$N270:$S270,AI$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AJ$2),SUMIF(CLASS!$N270:$S270,AJ$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AK$2),SUMIF(CLASS!$N270:$S270,AK$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AL$2),SUMIF(CLASS!$N270:$S270,AL$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AM$2),SUMIF(CLASS!$N270:$S270,AM$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AN$2),SUMIF(CLASS!$N270:$S270,AN$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AO$2),SUMIF(CLASS!$N270:$S270,AO$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AP$2),SUMIF(CLASS!$N270:$S270,AP$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AQ$2),SUMIF(CLASS!$N270:$S270,AQ$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AR$2),SUMIF(CLASS!$N270:$S270,AR$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AS$2),SUMIF(CLASS!$N270:$S270,AS$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AT$2),SUMIF(CLASS!$N270:$S270,AT$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AU$2),SUMIF(CLASS!$N270:$S270,AU$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AV$2),SUMIF(CLASS!$N270:$S270,AV$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AW$2),SUMIF(CLASS!$N270:$S270,AW$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AX$2),SUMIF(CLASS!$N270:$S270,AX$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AY$2),SUMIF(CLASS!$N270:$S270,AY$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,AZ$2),SUMIF(CLASS!$N270:$S270,AZ$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,BA$2),SUMIF(CLASS!$N270:$S270,BA$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,BB$2),SUMIF(CLASS!$N270:$S270,BB$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,BC$2),SUMIF(CLASS!$N270:$S270,BC$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,BD$2),SUMIF(CLASS!$N270:$S270,BD$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,BE$2),SUMIF(CLASS!$N270:$S270,BE$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,BF$2),SUMIF(CLASS!$N270:$S270,BF$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,BG$2),SUMIF(CLASS!$N270:$S270,BG$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,BH$2),SUMIF(CLASS!$N270:$S270,BH$3,CLASS!$E270:$J270))","v":0},{"$f":"IF(CLASS!$L270<>0,FUNCALLOC!$C270*INDEX(INDIRECT(ACCOUNTS!$U270),2,BI$2),SUMIF(CLASS!$N270:$S270,BI$3,CLASS!$E270:$J270))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E270:$BI270)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E270:$BI270)","v":114586.6958873831},0,0,0,0,0,114586.6958873831,null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E270:$BI270)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E270:$BI270)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E270:$BI270)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E270:$BI270)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E270:$BI270)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E270:$BI270)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E270:$BI270)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E270:$BI270)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E270:$BI270)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A271","v":825},{"$f":"ACCOUNTS!B271","v":"Oper Storage Well Royalty"},{"$f":"ACCOUNTS!C271","v":27794.530499999997},0,{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,E$2),SUMIF(CLASS!$N271:$S271,E$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,F$2),SUMIF(CLASS!$N271:$S271,F$3,CLASS!$E271:$J271))","v":27794.530499999997},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,G$2),SUMIF(CLASS!$N271:$S271,G$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,H$2),SUMIF(CLASS!$N271:$S271,H$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,I$2),SUMIF(CLASS!$N271:$S271,I$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,J$2),SUMIF(CLASS!$N271:$S271,J$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,K$2),SUMIF(CLASS!$N271:$S271,K$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,L$2),SUMIF(CLASS!$N271:$S271,L$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,M$2),SUMIF(CLASS!$N271:$S271,M$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,N$2),SUMIF(CLASS!$N271:$S271,N$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,O$2),SUMIF(CLASS!$N271:$S271,O$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,P$2),SUMIF(CLASS!$N271:$S271,P$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,Q$2),SUMIF(CLASS!$N271:$S271,Q$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,R$2),SUMIF(CLASS!$N271:$S271,R$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,S$2),SUMIF(CLASS!$N271:$S271,S$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,T$2),SUMIF(CLASS!$N271:$S271,T$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,U$2),SUMIF(CLASS!$N271:$S271,U$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,V$2),SUMIF(CLASS!$N271:$S271,V$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,W$2),SUMIF(CLASS!$N271:$S271,W$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,X$2),SUMIF(CLASS!$N271:$S271,X$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,Y$2),SUMIF(CLASS!$N271:$S271,Y$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,Z$2),SUMIF(CLASS!$N271:$S271,Z$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AA$2),SUMIF(CLASS!$N271:$S271,AA$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AB$2),SUMIF(CLASS!$N271:$S271,AB$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AC$2),SUMIF(CLASS!$N271:$S271,AC$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AD$2),SUMIF(CLASS!$N271:$S271,AD$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AE$2),SUMIF(CLASS!$N271:$S271,AE$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AF$2),SUMIF(CLASS!$N271:$S271,AF$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AG$2),SUMIF(CLASS!$N271:$S271,AG$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AH$2),SUMIF(CLASS!$N271:$S271,AH$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AI$2),SUMIF(CLASS!$N271:$S271,AI$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AJ$2),SUMIF(CLASS!$N271:$S271,AJ$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AK$2),SUMIF(CLASS!$N271:$S271,AK$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AL$2),SUMIF(CLASS!$N271:$S271,AL$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AM$2),SUMIF(CLASS!$N271:$S271,AM$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AN$2),SUMIF(CLASS!$N271:$S271,AN$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AO$2),SUMIF(CLASS!$N271:$S271,AO$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AP$2),SUMIF(CLASS!$N271:$S271,AP$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AQ$2),SUMIF(CLASS!$N271:$S271,AQ$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AR$2),SUMIF(CLASS!$N271:$S271,AR$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AS$2),SUMIF(CLASS!$N271:$S271,AS$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AT$2),SUMIF(CLASS!$N271:$S271,AT$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AU$2),SUMIF(CLASS!$N271:$S271,AU$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AV$2),SUMIF(CLASS!$N271:$S271,AV$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AW$2),SUMIF(CLASS!$N271:$S271,AW$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AX$2),SUMIF(CLASS!$N271:$S271,AX$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AY$2),SUMIF(CLASS!$N271:$S271,AY$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,AZ$2),SUMIF(CLASS!$N271:$S271,AZ$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,BA$2),SUMIF(CLASS!$N271:$S271,BA$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,BB$2),SUMIF(CLASS!$N271:$S271,BB$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,BC$2),SUMIF(CLASS!$N271:$S271,BC$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,BD$2),SUMIF(CLASS!$N271:$S271,BD$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,BE$2),SUMIF(CLASS!$N271:$S271,BE$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,BF$2),SUMIF(CLASS!$N271:$S271,BF$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,BG$2),SUMIF(CLASS!$N271:$S271,BG$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,BH$2),SUMIF(CLASS!$N271:$S271,BH$3,CLASS!$E271:$J271))","v":0},{"$f":"IF(CLASS!$L271<>0,FUNCALLOC!$C271*INDEX(INDIRECT(ACCOUNTS!$U271),2,BI$2),SUMIF(CLASS!$N271:$S271,BI$3,CLASS!$E271:$J271))","v":0},null,null,0,0,0,0,0,0,0,null,27794.530499999997,0,0,0,0,0,27794.530499999997,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A272","v":826},{"$f":"ACCOUNTS!B272","v":"Oper Other Storage Rents"},{"$f":"ACCOUNTS!C272","v":0},0,{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,E$2),SUMIF(CLASS!$N272:$S272,E$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,F$2),SUMIF(CLASS!$N272:$S272,F$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,G$2),SUMIF(CLASS!$N272:$S272,G$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,H$2),SUMIF(CLASS!$N272:$S272,H$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,I$2),SUMIF(CLASS!$N272:$S272,I$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,J$2),SUMIF(CLASS!$N272:$S272,J$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,K$2),SUMIF(CLASS!$N272:$S272,K$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,L$2),SUMIF(CLASS!$N272:$S272,L$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,M$2),SUMIF(CLASS!$N272:$S272,M$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,N$2),SUMIF(CLASS!$N272:$S272,N$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,O$2),SUMIF(CLASS!$N272:$S272,O$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,P$2),SUMIF(CLASS!$N272:$S272,P$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,Q$2),SUMIF(CLASS!$N272:$S272,Q$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,R$2),SUMIF(CLASS!$N272:$S272,R$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,S$2),SUMIF(CLASS!$N272:$S272,S$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,T$2),SUMIF(CLASS!$N272:$S272,T$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,U$2),SUMIF(CLASS!$N272:$S272,U$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,V$2),SUMIF(CLASS!$N272:$S272,V$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,W$2),SUMIF(CLASS!$N272:$S272,W$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,X$2),SUMIF(CLASS!$N272:$S272,X$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,Y$2),SUMIF(CLASS!$N272:$S272,Y$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,Z$2),SUMIF(CLASS!$N272:$S272,Z$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AA$2),SUMIF(CLASS!$N272:$S272,AA$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AB$2),SUMIF(CLASS!$N272:$S272,AB$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AC$2),SUMIF(CLASS!$N272:$S272,AC$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AD$2),SUMIF(CLASS!$N272:$S272,AD$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AE$2),SUMIF(CLASS!$N272:$S272,AE$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AF$2),SUMIF(CLASS!$N272:$S272,AF$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AG$2),SUMIF(CLASS!$N272:$S272,AG$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AH$2),SUMIF(CLASS!$N272:$S272,AH$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AI$2),SUMIF(CLASS!$N272:$S272,AI$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AJ$2),SUMIF(CLASS!$N272:$S272,AJ$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AK$2),SUMIF(CLASS!$N272:$S272,AK$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AL$2),SUMIF(CLASS!$N272:$S272,AL$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AM$2),SUMIF(CLASS!$N272:$S272,AM$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AN$2),SUMIF(CLASS!$N272:$S272,AN$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AO$2),SUMIF(CLASS!$N272:$S272,AO$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AP$2),SUMIF(CLASS!$N272:$S272,AP$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AQ$2),SUMIF(CLASS!$N272:$S272,AQ$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AR$2),SUMIF(CLASS!$N272:$S272,AR$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AS$2),SUMIF(CLASS!$N272:$S272,AS$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AT$2),SUMIF(CLASS!$N272:$S272,AT$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AU$2),SUMIF(CLASS!$N272:$S272,AU$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AV$2),SUMIF(CLASS!$N272:$S272,AV$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AW$2),SUMIF(CLASS!$N272:$S272,AW$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AX$2),SUMIF(CLASS!$N272:$S272,AX$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AY$2),SUMIF(CLASS!$N272:$S272,AY$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,AZ$2),SUMIF(CLASS!$N272:$S272,AZ$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,BA$2),SUMIF(CLASS!$N272:$S272,BA$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,BB$2),SUMIF(CLASS!$N272:$S272,BB$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,BC$2),SUMIF(CLASS!$N272:$S272,BC$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,BD$2),SUMIF(CLASS!$N272:$S272,BD$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,BE$2),SUMIF(CLASS!$N272:$S272,BE$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,BF$2),SUMIF(CLASS!$N272:$S272,BF$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,BG$2),SUMIF(CLASS!$N272:$S272,BG$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,BH$2),SUMIF(CLASS!$N272:$S272,BH$3,CLASS!$E272:$J272))","v":0},{"$f":"IF(CLASS!$L272<>0,FUNCALLOC!$C272*INDEX(INDIRECT(ACCOUNTS!$U272),2,BI$2),SUMIF(CLASS!$N272:$S272,BI$3,CLASS!$E272:$J272))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A273","v":830},{"$f":"ACCOUNTS!B273","v":"Maint Supv & Engineering"},{"$f":"ACCOUNTS!C273","v":114632.239},0,{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,E$2),SUMIF(CLASS!$N273:$S273,E$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,F$2),SUMIF(CLASS!$N273:$S273,F$3,CLASS!$E273:$J273))","v":114632.239},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,G$2),SUMIF(CLASS!$N273:$S273,G$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,H$2),SUMIF(CLASS!$N273:$S273,H$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,I$2),SUMIF(CLASS!$N273:$S273,I$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,J$2),SUMIF(CLASS!$N273:$S273,J$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,K$2),SUMIF(CLASS!$N273:$S273,K$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,L$2),SUMIF(CLASS!$N273:$S273,L$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,M$2),SUMIF(CLASS!$N273:$S273,M$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,N$2),SUMIF(CLASS!$N273:$S273,N$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,O$2),SUMIF(CLASS!$N273:$S273,O$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,P$2),SUMIF(CLASS!$N273:$S273,P$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,Q$2),SUMIF(CLASS!$N273:$S273,Q$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,R$2),SUMIF(CLASS!$N273:$S273,R$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,S$2),SUMIF(CLASS!$N273:$S273,S$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,T$2),SUMIF(CLASS!$N273:$S273,T$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,U$2),SUMIF(CLASS!$N273:$S273,U$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,V$2),SUMIF(CLASS!$N273:$S273,V$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,W$2),SUMIF(CLASS!$N273:$S273,W$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,X$2),SUMIF(CLASS!$N273:$S273,X$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,Y$2),SUMIF(CLASS!$N273:$S273,Y$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,Z$2),SUMIF(CLASS!$N273:$S273,Z$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AA$2),SUMIF(CLASS!$N273:$S273,AA$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AB$2),SUMIF(CLASS!$N273:$S273,AB$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AC$2),SUMIF(CLASS!$N273:$S273,AC$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AD$2),SUMIF(CLASS!$N273:$S273,AD$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AE$2),SUMIF(CLASS!$N273:$S273,AE$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AF$2),SUMIF(CLASS!$N273:$S273,AF$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AG$2),SUMIF(CLASS!$N273:$S273,AG$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AH$2),SUMIF(CLASS!$N273:$S273,AH$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AI$2),SUMIF(CLASS!$N273:$S273,AI$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AJ$2),SUMIF(CLASS!$N273:$S273,AJ$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AK$2),SUMIF(CLASS!$N273:$S273,AK$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AL$2),SUMIF(CLASS!$N273:$S273,AL$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AM$2),SUMIF(CLASS!$N273:$S273,AM$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AN$2),SUMIF(CLASS!$N273:$S273,AN$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AO$2),SUMIF(CLASS!$N273:$S273,AO$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AP$2),SUMIF(CLASS!$N273:$S273,AP$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AQ$2),SUMIF(CLASS!$N273:$S273,AQ$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AR$2),SUMIF(CLASS!$N273:$S273,AR$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AS$2),SUMIF(CLASS!$N273:$S273,AS$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AT$2),SUMIF(CLASS!$N273:$S273,AT$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AU$2),SUMIF(CLASS!$N273:$S273,AU$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AV$2),SUMIF(CLASS!$N273:$S273,AV$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AW$2),SUMIF(CLASS!$N273:$S273,AW$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AX$2),SUMIF(CLASS!$N273:$S273,AX$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AY$2),SUMIF(CLASS!$N273:$S273,AY$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,AZ$2),SUMIF(CLASS!$N273:$S273,AZ$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,BA$2),SUMIF(CLASS!$N273:$S273,BA$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,BB$2),SUMIF(CLASS!$N273:$S273,BB$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,BC$2),SUMIF(CLASS!$N273:$S273,BC$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,BD$2),SUMIF(CLASS!$N273:$S273,BD$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,BE$2),SUMIF(CLASS!$N273:$S273,BE$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,BF$2),SUMIF(CLASS!$N273:$S273,BF$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,BG$2),SUMIF(CLASS!$N273:$S273,BG$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,BH$2),SUMIF(CLASS!$N273:$S273,BH$3,CLASS!$E273:$J273))","v":0},{"$f":"IF(CLASS!$L273<>0,FUNCALLOC!$C273*INDEX(INDIRECT(ACCOUNTS!$U273),2,BI$2),SUMIF(CLASS!$N273:$S273,BI$3,CLASS!$E273:$J273))","v":0},null,null,0,0,0,0,0,0,0,null,114632.239,0,0,0,0,0,114632.239,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A274","v":831},{"$f":"ACCOUNTS!B274","v":"Maint Structures"},{"$f":"ACCOUNTS!C274","v":37302.986300000004},0,{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,E$2),SUMIF(CLASS!$N274:$S274,E$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,F$2),SUMIF(CLASS!$N274:$S274,F$3,CLASS!$E274:$J274))","v":37302.986300000004},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,G$2),SUMIF(CLASS!$N274:$S274,G$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,H$2),SUMIF(CLASS!$N274:$S274,H$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,I$2),SUMIF(CLASS!$N274:$S274,I$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,J$2),SUMIF(CLASS!$N274:$S274,J$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,K$2),SUMIF(CLASS!$N274:$S274,K$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,L$2),SUMIF(CLASS!$N274:$S274,L$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,M$2),SUMIF(CLASS!$N274:$S274,M$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,N$2),SUMIF(CLASS!$N274:$S274,N$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,O$2),SUMIF(CLASS!$N274:$S274,O$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,P$2),SUMIF(CLASS!$N274:$S274,P$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,Q$2),SUMIF(CLASS!$N274:$S274,Q$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,R$2),SUMIF(CLASS!$N274:$S274,R$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,S$2),SUMIF(CLASS!$N274:$S274,S$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,T$2),SUMIF(CLASS!$N274:$S274,T$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,U$2),SUMIF(CLASS!$N274:$S274,U$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,V$2),SUMIF(CLASS!$N274:$S274,V$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,W$2),SUMIF(CLASS!$N274:$S274,W$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,X$2),SUMIF(CLASS!$N274:$S274,X$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,Y$2),SUMIF(CLASS!$N274:$S274,Y$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,Z$2),SUMIF(CLASS!$N274:$S274,Z$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AA$2),SUMIF(CLASS!$N274:$S274,AA$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AB$2),SUMIF(CLASS!$N274:$S274,AB$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AC$2),SUMIF(CLASS!$N274:$S274,AC$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AD$2),SUMIF(CLASS!$N274:$S274,AD$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AE$2),SUMIF(CLASS!$N274:$S274,AE$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AF$2),SUMIF(CLASS!$N274:$S274,AF$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AG$2),SUMIF(CLASS!$N274:$S274,AG$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AH$2),SUMIF(CLASS!$N274:$S274,AH$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AI$2),SUMIF(CLASS!$N274:$S274,AI$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AJ$2),SUMIF(CLASS!$N274:$S274,AJ$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AK$2),SUMIF(CLASS!$N274:$S274,AK$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AL$2),SUMIF(CLASS!$N274:$S274,AL$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AM$2),SUMIF(CLASS!$N274:$S274,AM$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AN$2),SUMIF(CLASS!$N274:$S274,AN$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AO$2),SUMIF(CLASS!$N274:$S274,AO$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AP$2),SUMIF(CLASS!$N274:$S274,AP$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AQ$2),SUMIF(CLASS!$N274:$S274,AQ$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AR$2),SUMIF(CLASS!$N274:$S274,AR$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AS$2),SUMIF(CLASS!$N274:$S274,AS$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AT$2),SUMIF(CLASS!$N274:$S274,AT$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AU$2),SUMIF(CLASS!$N274:$S274,AU$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AV$2),SUMIF(CLASS!$N274:$S274,AV$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AW$2),SUMIF(CLASS!$N274:$S274,AW$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AX$2),SUMIF(CLASS!$N274:$S274,AX$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AY$2),SUMIF(CLASS!$N274:$S274,AY$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,AZ$2),SUMIF(CLASS!$N274:$S274,AZ$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,BA$2),SUMIF(CLASS!$N274:$S274,BA$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,BB$2),SUMIF(CLASS!$N274:$S274,BB$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,BC$2),SUMIF(CLASS!$N274:$S274,BC$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,BD$2),SUMIF(CLASS!$N274:$S274,BD$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,BE$2),SUMIF(CLASS!$N274:$S274,BE$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,BF$2),SUMIF(CLASS!$N274:$S274,BF$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,BG$2),SUMIF(CLASS!$N274:$S274,BG$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,BH$2),SUMIF(CLASS!$N274:$S274,BH$3,CLASS!$E274:$J274))","v":0},{"$f":"IF(CLASS!$L274<>0,FUNCALLOC!$C274*INDEX(INDIRECT(ACCOUNTS!$U274),2,BI$2),SUMIF(CLASS!$N274:$S274,BI$3,CLASS!$E274:$J274))","v":0},null,null,0,0,0,0,0,0,0,null,37302.986300000004,0,0,0,0,0,37302.986300000004,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A275","v":832},{"$f":"ACCOUNTS!B275","v":"Maint Reservoirs & Wells"},{"$f":"ACCOUNTS!C275","v":718818.70109999913},0,{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,E$2),SUMIF(CLASS!$N275:$S275,E$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,F$2),SUMIF(CLASS!$N275:$S275,F$3,CLASS!$E275:$J275))","v":718818.70109999913},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,G$2),SUMIF(CLASS!$N275:$S275,G$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,H$2),SUMIF(CLASS!$N275:$S275,H$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,I$2),SUMIF(CLASS!$N275:$S275,I$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,J$2),SUMIF(CLASS!$N275:$S275,J$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,K$2),SUMIF(CLASS!$N275:$S275,K$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,L$2),SUMIF(CLASS!$N275:$S275,L$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,M$2),SUMIF(CLASS!$N275:$S275,M$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,N$2),SUMIF(CLASS!$N275:$S275,N$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,O$2),SUMIF(CLASS!$N275:$S275,O$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,P$2),SUMIF(CLASS!$N275:$S275,P$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,Q$2),SUMIF(CLASS!$N275:$S275,Q$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,R$2),SUMIF(CLASS!$N275:$S275,R$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,S$2),SUMIF(CLASS!$N275:$S275,S$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,T$2),SUMIF(CLASS!$N275:$S275,T$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,U$2),SUMIF(CLASS!$N275:$S275,U$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,V$2),SUMIF(CLASS!$N275:$S275,V$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,W$2),SUMIF(CLASS!$N275:$S275,W$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,X$2),SUMIF(CLASS!$N275:$S275,X$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,Y$2),SUMIF(CLASS!$N275:$S275,Y$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,Z$2),SUMIF(CLASS!$N275:$S275,Z$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AA$2),SUMIF(CLASS!$N275:$S275,AA$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AB$2),SUMIF(CLASS!$N275:$S275,AB$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AC$2),SUMIF(CLASS!$N275:$S275,AC$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AD$2),SUMIF(CLASS!$N275:$S275,AD$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AE$2),SUMIF(CLASS!$N275:$S275,AE$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AF$2),SUMIF(CLASS!$N275:$S275,AF$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AG$2),SUMIF(CLASS!$N275:$S275,AG$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AH$2),SUMIF(CLASS!$N275:$S275,AH$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AI$2),SUMIF(CLASS!$N275:$S275,AI$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AJ$2),SUMIF(CLASS!$N275:$S275,AJ$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AK$2),SUMIF(CLASS!$N275:$S275,AK$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AL$2),SUMIF(CLASS!$N275:$S275,AL$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AM$2),SUMIF(CLASS!$N275:$S275,AM$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AN$2),SUMIF(CLASS!$N275:$S275,AN$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AO$2),SUMIF(CLASS!$N275:$S275,AO$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AP$2),SUMIF(CLASS!$N275:$S275,AP$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AQ$2),SUMIF(CLASS!$N275:$S275,AQ$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AR$2),SUMIF(CLASS!$N275:$S275,AR$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AS$2),SUMIF(CLASS!$N275:$S275,AS$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AT$2),SUMIF(CLASS!$N275:$S275,AT$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AU$2),SUMIF(CLASS!$N275:$S275,AU$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AV$2),SUMIF(CLASS!$N275:$S275,AV$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AW$2),SUMIF(CLASS!$N275:$S275,AW$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AX$2),SUMIF(CLASS!$N275:$S275,AX$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AY$2),SUMIF(CLASS!$N275:$S275,AY$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,AZ$2),SUMIF(CLASS!$N275:$S275,AZ$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,BA$2),SUMIF(CLASS!$N275:$S275,BA$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,BB$2),SUMIF(CLASS!$N275:$S275,BB$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,BC$2),SUMIF(CLASS!$N275:$S275,BC$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,BD$2),SUMIF(CLASS!$N275:$S275,BD$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,BE$2),SUMIF(CLASS!$N275:$S275,BE$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,BF$2),SUMIF(CLASS!$N275:$S275,BF$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,BG$2),SUMIF(CLASS!$N275:$S275,BG$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,BH$2),SUMIF(CLASS!$N275:$S275,BH$3,CLASS!$E275:$J275))","v":0},{"$f":"IF(CLASS!$L275<>0,FUNCALLOC!$C275*INDEX(INDIRECT(ACCOUNTS!$U275),2,BI$2),SUMIF(CLASS!$N275:$S275,BI$3,CLASS!$E275:$J275))","v":0},null,null,0,0,0,0,0,0,0,null,718818.70109999913,0,0,0,0,0,718818.70109999913,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A276","v":833},{"$f":"ACCOUNTS!B276","v":"Maint Of Lines"},{"$f":"ACCOUNTS!C276","v":12713.233},0,{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,E$2),SUMIF(CLASS!$N276:$S276,E$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,F$2),SUMIF(CLASS!$N276:$S276,F$3,CLASS!$E276:$J276))","v":12713.233},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,G$2),SUMIF(CLASS!$N276:$S276,G$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,H$2),SUMIF(CLASS!$N276:$S276,H$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,I$2),SUMIF(CLASS!$N276:$S276,I$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,J$2),SUMIF(CLASS!$N276:$S276,J$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,K$2),SUMIF(CLASS!$N276:$S276,K$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,L$2),SUMIF(CLASS!$N276:$S276,L$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,M$2),SUMIF(CLASS!$N276:$S276,M$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,N$2),SUMIF(CLASS!$N276:$S276,N$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,O$2),SUMIF(CLASS!$N276:$S276,O$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,P$2),SUMIF(CLASS!$N276:$S276,P$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,Q$2),SUMIF(CLASS!$N276:$S276,Q$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,R$2),SUMIF(CLASS!$N276:$S276,R$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,S$2),SUMIF(CLASS!$N276:$S276,S$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,T$2),SUMIF(CLASS!$N276:$S276,T$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,U$2),SUMIF(CLASS!$N276:$S276,U$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,V$2),SUMIF(CLASS!$N276:$S276,V$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,W$2),SUMIF(CLASS!$N276:$S276,W$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,X$2),SUMIF(CLASS!$N276:$S276,X$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,Y$2),SUMIF(CLASS!$N276:$S276,Y$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,Z$2),SUMIF(CLASS!$N276:$S276,Z$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AA$2),SUMIF(CLASS!$N276:$S276,AA$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AB$2),SUMIF(CLASS!$N276:$S276,AB$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AC$2),SUMIF(CLASS!$N276:$S276,AC$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AD$2),SUMIF(CLASS!$N276:$S276,AD$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AE$2),SUMIF(CLASS!$N276:$S276,AE$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AF$2),SUMIF(CLASS!$N276:$S276,AF$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AG$2),SUMIF(CLASS!$N276:$S276,AG$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AH$2),SUMIF(CLASS!$N276:$S276,AH$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AI$2),SUMIF(CLASS!$N276:$S276,AI$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AJ$2),SUMIF(CLASS!$N276:$S276,AJ$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AK$2),SUMIF(CLASS!$N276:$S276,AK$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AL$2),SUMIF(CLASS!$N276:$S276,AL$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AM$2),SUMIF(CLASS!$N276:$S276,AM$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AN$2),SUMIF(CLASS!$N276:$S276,AN$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AO$2),SUMIF(CLASS!$N276:$S276,AO$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AP$2),SUMIF(CLASS!$N276:$S276,AP$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AQ$2),SUMIF(CLASS!$N276:$S276,AQ$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AR$2),SUMIF(CLASS!$N276:$S276,AR$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AS$2),SUMIF(CLASS!$N276:$S276,AS$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AT$2),SUMIF(CLASS!$N276:$S276,AT$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AU$2),SUMIF(CLASS!$N276:$S276,AU$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AV$2),SUMIF(CLASS!$N276:$S276,AV$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AW$2),SUMIF(CLASS!$N276:$S276,AW$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AX$2),SUMIF(CLASS!$N276:$S276,AX$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AY$2),SUMIF(CLASS!$N276:$S276,AY$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,AZ$2),SUMIF(CLASS!$N276:$S276,AZ$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,BA$2),SUMIF(CLASS!$N276:$S276,BA$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,BB$2),SUMIF(CLASS!$N276:$S276,BB$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,BC$2),SUMIF(CLASS!$N276:$S276,BC$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,BD$2),SUMIF(CLASS!$N276:$S276,BD$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,BE$2),SUMIF(CLASS!$N276:$S276,BE$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,BF$2),SUMIF(CLASS!$N276:$S276,BF$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,BG$2),SUMIF(CLASS!$N276:$S276,BG$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,BH$2),SUMIF(CLASS!$N276:$S276,BH$3,CLASS!$E276:$J276))","v":0},{"$f":"IF(CLASS!$L276<>0,FUNCALLOC!$C276*INDEX(INDIRECT(ACCOUNTS!$U276),2,BI$2),SUMIF(CLASS!$N276:$S276,BI$3,CLASS!$E276:$J276))","v":0},null,null,0,0,0,0,0,0,0,null,12713.233,0,0,0,0,0,12713.233,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A277","v":834},{"$f":"ACCOUNTS!B277","v":"Maint Compressor Sta Equip"},{"$f":"ACCOUNTS!C277","v":208078.90580000001},0,{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,E$2),SUMIF(CLASS!$N277:$S277,E$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,F$2),SUMIF(CLASS!$N277:$S277,F$3,CLASS!$E277:$J277))","v":208078.90580000001},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,G$2),SUMIF(CLASS!$N277:$S277,G$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,H$2),SUMIF(CLASS!$N277:$S277,H$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,I$2),SUMIF(CLASS!$N277:$S277,I$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,J$2),SUMIF(CLASS!$N277:$S277,J$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,K$2),SUMIF(CLASS!$N277:$S277,K$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,L$2),SUMIF(CLASS!$N277:$S277,L$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,M$2),SUMIF(CLASS!$N277:$S277,M$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,N$2),SUMIF(CLASS!$N277:$S277,N$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,O$2),SUMIF(CLASS!$N277:$S277,O$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,P$2),SUMIF(CLASS!$N277:$S277,P$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,Q$2),SUMIF(CLASS!$N277:$S277,Q$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,R$2),SUMIF(CLASS!$N277:$S277,R$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,S$2),SUMIF(CLASS!$N277:$S277,S$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,T$2),SUMIF(CLASS!$N277:$S277,T$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,U$2),SUMIF(CLASS!$N277:$S277,U$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,V$2),SUMIF(CLASS!$N277:$S277,V$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,W$2),SUMIF(CLASS!$N277:$S277,W$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,X$2),SUMIF(CLASS!$N277:$S277,X$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,Y$2),SUMIF(CLASS!$N277:$S277,Y$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,Z$2),SUMIF(CLASS!$N277:$S277,Z$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AA$2),SUMIF(CLASS!$N277:$S277,AA$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AB$2),SUMIF(CLASS!$N277:$S277,AB$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AC$2),SUMIF(CLASS!$N277:$S277,AC$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AD$2),SUMIF(CLASS!$N277:$S277,AD$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AE$2),SUMIF(CLASS!$N277:$S277,AE$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AF$2),SUMIF(CLASS!$N277:$S277,AF$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AG$2),SUMIF(CLASS!$N277:$S277,AG$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AH$2),SUMIF(CLASS!$N277:$S277,AH$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AI$2),SUMIF(CLASS!$N277:$S277,AI$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AJ$2),SUMIF(CLASS!$N277:$S277,AJ$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AK$2),SUMIF(CLASS!$N277:$S277,AK$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AL$2),SUMIF(CLASS!$N277:$S277,AL$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AM$2),SUMIF(CLASS!$N277:$S277,AM$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AN$2),SUMIF(CLASS!$N277:$S277,AN$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AO$2),SUMIF(CLASS!$N277:$S277,AO$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AP$2),SUMIF(CLASS!$N277:$S277,AP$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AQ$2),SUMIF(CLASS!$N277:$S277,AQ$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AR$2),SUMIF(CLASS!$N277:$S277,AR$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AS$2),SUMIF(CLASS!$N277:$S277,AS$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AT$2),SUMIF(CLASS!$N277:$S277,AT$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AU$2),SUMIF(CLASS!$N277:$S277,AU$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AV$2),SUMIF(CLASS!$N277:$S277,AV$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AW$2),SUMIF(CLASS!$N277:$S277,AW$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AX$2),SUMIF(CLASS!$N277:$S277,AX$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AY$2),SUMIF(CLASS!$N277:$S277,AY$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,AZ$2),SUMIF(CLASS!$N277:$S277,AZ$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,BA$2),SUMIF(CLASS!$N277:$S277,BA$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,BB$2),SUMIF(CLASS!$N277:$S277,BB$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,BC$2),SUMIF(CLASS!$N277:$S277,BC$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,BD$2),SUMIF(CLASS!$N277:$S277,BD$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,BE$2),SUMIF(CLASS!$N277:$S277,BE$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,BF$2),SUMIF(CLASS!$N277:$S277,BF$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,BG$2),SUMIF(CLASS!$N277:$S277,BG$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,BH$2),SUMIF(CLASS!$N277:$S277,BH$3,CLASS!$E277:$J277))","v":0},{"$f":"IF(CLASS!$L277<>0,FUNCALLOC!$C277*INDEX(INDIRECT(ACCOUNTS!$U277),2,BI$2),SUMIF(CLASS!$N277:$S277,BI$3,CLASS!$E277:$J277))","v":0},null,null,0,0,0,0,0,0,0,null,208078.90580000001,0,0,0,0,0,208078.90580000001,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A278","v":835},{"$f":"ACCOUNTS!B278","v":"Maint M&R Sta Equip"},{"$f":"ACCOUNTS!C278","v":0},{"$f":"ROUND((SUM(E278:BI278)-C278),1)","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,E$2),SUMIF(CLASS!$N278:$S278,E$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,F$2),SUMIF(CLASS!$N278:$S278,F$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,G$2),SUMIF(CLASS!$N278:$S278,G$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,H$2),SUMIF(CLASS!$N278:$S278,H$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,I$2),SUMIF(CLASS!$N278:$S278,I$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,J$2),SUMIF(CLASS!$N278:$S278,J$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,K$2),SUMIF(CLASS!$N278:$S278,K$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,L$2),SUMIF(CLASS!$N278:$S278,L$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,M$2),SUMIF(CLASS!$N278:$S278,M$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,N$2),SUMIF(CLASS!$N278:$S278,N$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,O$2),SUMIF(CLASS!$N278:$S278,O$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,P$2),SUMIF(CLASS!$N278:$S278,P$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,Q$2),SUMIF(CLASS!$N278:$S278,Q$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,R$2),SUMIF(CLASS!$N278:$S278,R$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,S$2),SUMIF(CLASS!$N278:$S278,S$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,T$2),SUMIF(CLASS!$N278:$S278,T$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,U$2),SUMIF(CLASS!$N278:$S278,U$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,V$2),SUMIF(CLASS!$N278:$S278,V$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,W$2),SUMIF(CLASS!$N278:$S278,W$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,X$2),SUMIF(CLASS!$N278:$S278,X$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,Y$2),SUMIF(CLASS!$N278:$S278,Y$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,Z$2),SUMIF(CLASS!$N278:$S278,Z$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AA$2),SUMIF(CLASS!$N278:$S278,AA$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AB$2),SUMIF(CLASS!$N278:$S278,AB$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AC$2),SUMIF(CLASS!$N278:$S278,AC$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AD$2),SUMIF(CLASS!$N278:$S278,AD$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AE$2),SUMIF(CLASS!$N278:$S278,AE$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AF$2),SUMIF(CLASS!$N278:$S278,AF$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AG$2),SUMIF(CLASS!$N278:$S278,AG$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AH$2),SUMIF(CLASS!$N278:$S278,AH$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AI$2),SUMIF(CLASS!$N278:$S278,AI$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AJ$2),SUMIF(CLASS!$N278:$S278,AJ$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AK$2),SUMIF(CLASS!$N278:$S278,AK$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AL$2),SUMIF(CLASS!$N278:$S278,AL$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AM$2),SUMIF(CLASS!$N278:$S278,AM$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AN$2),SUMIF(CLASS!$N278:$S278,AN$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AO$2),SUMIF(CLASS!$N278:$S278,AO$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AP$2),SUMIF(CLASS!$N278:$S278,AP$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AQ$2),SUMIF(CLASS!$N278:$S278,AQ$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AR$2),SUMIF(CLASS!$N278:$S278,AR$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AS$2),SUMIF(CLASS!$N278:$S278,AS$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AT$2),SUMIF(CLASS!$N278:$S278,AT$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AU$2),SUMIF(CLASS!$N278:$S278,AU$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AV$2),SUMIF(CLASS!$N278:$S278,AV$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AW$2),SUMIF(CLASS!$N278:$S278,AW$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AX$2),SUMIF(CLASS!$N278:$S278,AX$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AY$2),SUMIF(CLASS!$N278:$S278,AY$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,AZ$2),SUMIF(CLASS!$N278:$S278,AZ$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,BA$2),SUMIF(CLASS!$N278:$S278,BA$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,BB$2),SUMIF(CLASS!$N278:$S278,BB$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,BC$2),SUMIF(CLASS!$N278:$S278,BC$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,BD$2),SUMIF(CLASS!$N278:$S278,BD$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,BE$2),SUMIF(CLASS!$N278:$S278,BE$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,BF$2),SUMIF(CLASS!$N278:$S278,BF$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,BG$2),SUMIF(CLASS!$N278:$S278,BG$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,BH$2),SUMIF(CLASS!$N278:$S278,BH$3,CLASS!$E278:$J278))","v":0},{"$f":"IF(CLASS!$L278<>0,FUNCALLOC!$C278*INDEX(INDIRECT(ACCOUNTS!$U278),2,BI$2),SUMIF(CLASS!$N278:$S278,BI$3,CLASS!$E278:$J278))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL278:BQ278)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT278:BY278)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB278:CG278)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ278:CO278)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR278:CW278)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ278:DE278)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH278:DM278)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP278:DU278)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX278:EC278)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF278:EK278)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET278,EL278,ED278,DV278,DN278,DF278,CX278,CP278,CH278,BZ278,BR278)-C278),1)","v":0}]
[{"$f":"ACCOUNTS!A279","v":836},{"$f":"ACCOUNTS!B279","v":" Maint Purification Equip"},{"$f":"ACCOUNTS!C279","v":79219.406699999992},0,{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,E$2),SUMIF(CLASS!$N279:$S279,E$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,F$2),SUMIF(CLASS!$N279:$S279,F$3,CLASS!$E279:$J279))","v":79219.406699999992},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,G$2),SUMIF(CLASS!$N279:$S279,G$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,H$2),SUMIF(CLASS!$N279:$S279,H$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,I$2),SUMIF(CLASS!$N279:$S279,I$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,J$2),SUMIF(CLASS!$N279:$S279,J$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,K$2),SUMIF(CLASS!$N279:$S279,K$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,L$2),SUMIF(CLASS!$N279:$S279,L$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,M$2),SUMIF(CLASS!$N279:$S279,M$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,N$2),SUMIF(CLASS!$N279:$S279,N$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,O$2),SUMIF(CLASS!$N279:$S279,O$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,P$2),SUMIF(CLASS!$N279:$S279,P$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,Q$2),SUMIF(CLASS!$N279:$S279,Q$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,R$2),SUMIF(CLASS!$N279:$S279,R$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,S$2),SUMIF(CLASS!$N279:$S279,S$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,T$2),SUMIF(CLASS!$N279:$S279,T$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,U$2),SUMIF(CLASS!$N279:$S279,U$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,V$2),SUMIF(CLASS!$N279:$S279,V$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,W$2),SUMIF(CLASS!$N279:$S279,W$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,X$2),SUMIF(CLASS!$N279:$S279,X$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,Y$2),SUMIF(CLASS!$N279:$S279,Y$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,Z$2),SUMIF(CLASS!$N279:$S279,Z$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AA$2),SUMIF(CLASS!$N279:$S279,AA$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AB$2),SUMIF(CLASS!$N279:$S279,AB$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AC$2),SUMIF(CLASS!$N279:$S279,AC$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AD$2),SUMIF(CLASS!$N279:$S279,AD$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AE$2),SUMIF(CLASS!$N279:$S279,AE$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AF$2),SUMIF(CLASS!$N279:$S279,AF$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AG$2),SUMIF(CLASS!$N279:$S279,AG$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AH$2),SUMIF(CLASS!$N279:$S279,AH$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AI$2),SUMIF(CLASS!$N279:$S279,AI$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AJ$2),SUMIF(CLASS!$N279:$S279,AJ$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AK$2),SUMIF(CLASS!$N279:$S279,AK$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AL$2),SUMIF(CLASS!$N279:$S279,AL$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AM$2),SUMIF(CLASS!$N279:$S279,AM$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AN$2),SUMIF(CLASS!$N279:$S279,AN$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AO$2),SUMIF(CLASS!$N279:$S279,AO$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AP$2),SUMIF(CLASS!$N279:$S279,AP$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AQ$2),SUMIF(CLASS!$N279:$S279,AQ$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AR$2),SUMIF(CLASS!$N279:$S279,AR$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AS$2),SUMIF(CLASS!$N279:$S279,AS$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AT$2),SUMIF(CLASS!$N279:$S279,AT$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AU$2),SUMIF(CLASS!$N279:$S279,AU$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AV$2),SUMIF(CLASS!$N279:$S279,AV$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AW$2),SUMIF(CLASS!$N279:$S279,AW$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AX$2),SUMIF(CLASS!$N279:$S279,AX$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AY$2),SUMIF(CLASS!$N279:$S279,AY$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,AZ$2),SUMIF(CLASS!$N279:$S279,AZ$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,BA$2),SUMIF(CLASS!$N279:$S279,BA$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,BB$2),SUMIF(CLASS!$N279:$S279,BB$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,BC$2),SUMIF(CLASS!$N279:$S279,BC$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,BD$2),SUMIF(CLASS!$N279:$S279,BD$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,BE$2),SUMIF(CLASS!$N279:$S279,BE$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,BF$2),SUMIF(CLASS!$N279:$S279,BF$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,BG$2),SUMIF(CLASS!$N279:$S279,BG$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,BH$2),SUMIF(CLASS!$N279:$S279,BH$3,CLASS!$E279:$J279))","v":0},{"$f":"IF(CLASS!$L279<>0,FUNCALLOC!$C279*INDEX(INDIRECT(ACCOUNTS!$U279),2,BI$2),SUMIF(CLASS!$N279:$S279,BI$3,CLASS!$E279:$J279))","v":0},null,null,0,0,0,0,0,0,0,null,79219.406699999992,0,0,0,0,0,79219.406699999992,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A280","v":837},{"$f":"ACCOUNTS!B280","v":"Maint Other Equipment"},{"$f":"ACCOUNTS!C280","v":11803.168799999999},0,{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,E$2),SUMIF(CLASS!$N280:$S280,E$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,F$2),SUMIF(CLASS!$N280:$S280,F$3,CLASS!$E280:$J280))","v":11803.168799999999},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,G$2),SUMIF(CLASS!$N280:$S280,G$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,H$2),SUMIF(CLASS!$N280:$S280,H$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,I$2),SUMIF(CLASS!$N280:$S280,I$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,J$2),SUMIF(CLASS!$N280:$S280,J$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,K$2),SUMIF(CLASS!$N280:$S280,K$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,L$2),SUMIF(CLASS!$N280:$S280,L$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,M$2),SUMIF(CLASS!$N280:$S280,M$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,N$2),SUMIF(CLASS!$N280:$S280,N$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,O$2),SUMIF(CLASS!$N280:$S280,O$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,P$2),SUMIF(CLASS!$N280:$S280,P$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,Q$2),SUMIF(CLASS!$N280:$S280,Q$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,R$2),SUMIF(CLASS!$N280:$S280,R$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,S$2),SUMIF(CLASS!$N280:$S280,S$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,T$2),SUMIF(CLASS!$N280:$S280,T$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,U$2),SUMIF(CLASS!$N280:$S280,U$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,V$2),SUMIF(CLASS!$N280:$S280,V$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,W$2),SUMIF(CLASS!$N280:$S280,W$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,X$2),SUMIF(CLASS!$N280:$S280,X$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,Y$2),SUMIF(CLASS!$N280:$S280,Y$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,Z$2),SUMIF(CLASS!$N280:$S280,Z$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AA$2),SUMIF(CLASS!$N280:$S280,AA$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AB$2),SUMIF(CLASS!$N280:$S280,AB$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AC$2),SUMIF(CLASS!$N280:$S280,AC$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AD$2),SUMIF(CLASS!$N280:$S280,AD$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AE$2),SUMIF(CLASS!$N280:$S280,AE$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AF$2),SUMIF(CLASS!$N280:$S280,AF$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AG$2),SUMIF(CLASS!$N280:$S280,AG$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AH$2),SUMIF(CLASS!$N280:$S280,AH$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AI$2),SUMIF(CLASS!$N280:$S280,AI$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AJ$2),SUMIF(CLASS!$N280:$S280,AJ$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AK$2),SUMIF(CLASS!$N280:$S280,AK$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AL$2),SUMIF(CLASS!$N280:$S280,AL$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AM$2),SUMIF(CLASS!$N280:$S280,AM$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AN$2),SUMIF(CLASS!$N280:$S280,AN$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AO$2),SUMIF(CLASS!$N280:$S280,AO$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AP$2),SUMIF(CLASS!$N280:$S280,AP$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AQ$2),SUMIF(CLASS!$N280:$S280,AQ$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AR$2),SUMIF(CLASS!$N280:$S280,AR$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AS$2),SUMIF(CLASS!$N280:$S280,AS$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AT$2),SUMIF(CLASS!$N280:$S280,AT$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AU$2),SUMIF(CLASS!$N280:$S280,AU$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AV$2),SUMIF(CLASS!$N280:$S280,AV$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AW$2),SUMIF(CLASS!$N280:$S280,AW$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AX$2),SUMIF(CLASS!$N280:$S280,AX$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AY$2),SUMIF(CLASS!$N280:$S280,AY$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,AZ$2),SUMIF(CLASS!$N280:$S280,AZ$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,BA$2),SUMIF(CLASS!$N280:$S280,BA$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,BB$2),SUMIF(CLASS!$N280:$S280,BB$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,BC$2),SUMIF(CLASS!$N280:$S280,BC$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,BD$2),SUMIF(CLASS!$N280:$S280,BD$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,BE$2),SUMIF(CLASS!$N280:$S280,BE$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,BF$2),SUMIF(CLASS!$N280:$S280,BF$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,BG$2),SUMIF(CLASS!$N280:$S280,BG$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,BH$2),SUMIF(CLASS!$N280:$S280,BH$3,CLASS!$E280:$J280))","v":0},{"$f":"IF(CLASS!$L280<>0,FUNCALLOC!$C280*INDEX(INDIRECT(ACCOUNTS!$U280),2,BI$2),SUMIF(CLASS!$N280:$S280,BI$3,CLASS!$E280:$J280))","v":0},null,null,0,0,0,0,0,0,0,null,11803.168799999999,0,0,0,0,0,11803.168799999999,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B281","v":"Sub-total"},{"$f":"SUM(C260:C280)","v":2240475.8704903573},0,{"$f":"SUM(E260:E280)","v":0},1769975.9376873821,0,0,0,0,470499.932802975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS260:AS280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL260:BL280)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT260:BT280)","v":1769975.9376873821},470499.932802975,0,0,0,0,2240475.8704903573,null,{"$f":"SUM(CB260:CB280)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ260:CJ280)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR260:CR280)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ260:CZ280)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH260:DH280)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP260:DP280)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX260:DX280)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF260:EF280)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN260:EN280)","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,0]
[null,{"$f":"ACCOUNTS!B283","v":"Natural Gas Local Storage Expenses"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A284","v":841},{"$f":"ACCOUNTS!B284","v":"Operating Labor & Expenses"},{"$f":"ACCOUNTS!C284","v":888955.73142224923},0,{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,E$2),SUMIF(CLASS!$N284:$S284,E$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,F$2),SUMIF(CLASS!$N284:$S284,F$3,CLASS!$E284:$J284))","v":888955.73142224923},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,G$2),SUMIF(CLASS!$N284:$S284,G$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,H$2),SUMIF(CLASS!$N284:$S284,H$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,I$2),SUMIF(CLASS!$N284:$S284,I$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,J$2),SUMIF(CLASS!$N284:$S284,J$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,K$2),SUMIF(CLASS!$N284:$S284,K$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,L$2),SUMIF(CLASS!$N284:$S284,L$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,M$2),SUMIF(CLASS!$N284:$S284,M$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,N$2),SUMIF(CLASS!$N284:$S284,N$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,O$2),SUMIF(CLASS!$N284:$S284,O$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,P$2),SUMIF(CLASS!$N284:$S284,P$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,Q$2),SUMIF(CLASS!$N284:$S284,Q$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,R$2),SUMIF(CLASS!$N284:$S284,R$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,S$2),SUMIF(CLASS!$N284:$S284,S$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,T$2),SUMIF(CLASS!$N284:$S284,T$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,U$2),SUMIF(CLASS!$N284:$S284,U$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,V$2),SUMIF(CLASS!$N284:$S284,V$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,W$2),SUMIF(CLASS!$N284:$S284,W$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,X$2),SUMIF(CLASS!$N284:$S284,X$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,Y$2),SUMIF(CLASS!$N284:$S284,Y$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,Z$2),SUMIF(CLASS!$N284:$S284,Z$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AA$2),SUMIF(CLASS!$N284:$S284,AA$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AB$2),SUMIF(CLASS!$N284:$S284,AB$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AC$2),SUMIF(CLASS!$N284:$S284,AC$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AD$2),SUMIF(CLASS!$N284:$S284,AD$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AE$2),SUMIF(CLASS!$N284:$S284,AE$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AF$2),SUMIF(CLASS!$N284:$S284,AF$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AG$2),SUMIF(CLASS!$N284:$S284,AG$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AH$2),SUMIF(CLASS!$N284:$S284,AH$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AI$2),SUMIF(CLASS!$N284:$S284,AI$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AJ$2),SUMIF(CLASS!$N284:$S284,AJ$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AK$2),SUMIF(CLASS!$N284:$S284,AK$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AL$2),SUMIF(CLASS!$N284:$S284,AL$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AM$2),SUMIF(CLASS!$N284:$S284,AM$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AN$2),SUMIF(CLASS!$N284:$S284,AN$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AO$2),SUMIF(CLASS!$N284:$S284,AO$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AP$2),SUMIF(CLASS!$N284:$S284,AP$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AQ$2),SUMIF(CLASS!$N284:$S284,AQ$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AR$2),SUMIF(CLASS!$N284:$S284,AR$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AS$2),SUMIF(CLASS!$N284:$S284,AS$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AT$2),SUMIF(CLASS!$N284:$S284,AT$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AU$2),SUMIF(CLASS!$N284:$S284,AU$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AV$2),SUMIF(CLASS!$N284:$S284,AV$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AW$2),SUMIF(CLASS!$N284:$S284,AW$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AX$2),SUMIF(CLASS!$N284:$S284,AX$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AY$2),SUMIF(CLASS!$N284:$S284,AY$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,AZ$2),SUMIF(CLASS!$N284:$S284,AZ$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,BA$2),SUMIF(CLASS!$N284:$S284,BA$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,BB$2),SUMIF(CLASS!$N284:$S284,BB$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,BC$2),SUMIF(CLASS!$N284:$S284,BC$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,BD$2),SUMIF(CLASS!$N284:$S284,BD$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,BE$2),SUMIF(CLASS!$N284:$S284,BE$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,BF$2),SUMIF(CLASS!$N284:$S284,BF$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,BG$2),SUMIF(CLASS!$N284:$S284,BG$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,BH$2),SUMIF(CLASS!$N284:$S284,BH$3,CLASS!$E284:$J284))","v":0},{"$f":"IF(CLASS!$L284<>0,FUNCALLOC!$C284*INDEX(INDIRECT(ACCOUNTS!$U284),2,BI$2),SUMIF(CLASS!$N284:$S284,BI$3,CLASS!$E284:$J284))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E284:$BI284)","v":0},0,0,0,0,0,{"$f":"SUM(BL284:BQ284)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E284:$BI284)","v":888955.73142224923},0,0,0,0,0,{"$f":"SUM(BT284:BY284)","v":888955.73142224923},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E284:$BI284)","v":0},0,0,0,0,0,{"$f":"SUM(CB284:CG284)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E284:$BI284)","v":0},0,0,0,0,0,{"$f":"SUM(CJ284:CO284)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E284:$BI284)","v":0},0,0,0,0,0,{"$f":"SUM(CR284:CW284)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E284:$BI284)","v":0},0,0,0,0,0,{"$f":"SUM(CZ284:DE284)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E284:$BI284)","v":0},0,0,0,0,0,{"$f":"SUM(DH284:DM284)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E284:$BI284)","v":0},0,0,0,0,0,{"$f":"SUM(DP284:DU284)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E284:$BI284)","v":0},0,0,0,0,0,{"$f":"SUM(DX284:EC284)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E284:$BI284)","v":0},0,0,0,0,0,{"$f":"SUM(EF284:EK284)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E284:$BI284)","v":0},0,0,0,0,0,{"$f":"SUM(EN284:ES284)","v":0},0]
[{"$f":"ACCOUNTS!A285","v":843.2},{"$f":"ACCOUNTS!B285","v":"Maint Struc & Impro"},{"$f":"ACCOUNTS!C285","v":0},0,{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,E$2),SUMIF(CLASS!$N285:$S285,E$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,F$2),SUMIF(CLASS!$N285:$S285,F$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,G$2),SUMIF(CLASS!$N285:$S285,G$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,H$2),SUMIF(CLASS!$N285:$S285,H$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,I$2),SUMIF(CLASS!$N285:$S285,I$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,J$2),SUMIF(CLASS!$N285:$S285,J$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,K$2),SUMIF(CLASS!$N285:$S285,K$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,L$2),SUMIF(CLASS!$N285:$S285,L$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,M$2),SUMIF(CLASS!$N285:$S285,M$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,N$2),SUMIF(CLASS!$N285:$S285,N$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,O$2),SUMIF(CLASS!$N285:$S285,O$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,P$2),SUMIF(CLASS!$N285:$S285,P$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,Q$2),SUMIF(CLASS!$N285:$S285,Q$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,R$2),SUMIF(CLASS!$N285:$S285,R$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,S$2),SUMIF(CLASS!$N285:$S285,S$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,T$2),SUMIF(CLASS!$N285:$S285,T$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,U$2),SUMIF(CLASS!$N285:$S285,U$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,V$2),SUMIF(CLASS!$N285:$S285,V$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,W$2),SUMIF(CLASS!$N285:$S285,W$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,X$2),SUMIF(CLASS!$N285:$S285,X$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,Y$2),SUMIF(CLASS!$N285:$S285,Y$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,Z$2),SUMIF(CLASS!$N285:$S285,Z$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AA$2),SUMIF(CLASS!$N285:$S285,AA$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AB$2),SUMIF(CLASS!$N285:$S285,AB$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AC$2),SUMIF(CLASS!$N285:$S285,AC$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AD$2),SUMIF(CLASS!$N285:$S285,AD$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AE$2),SUMIF(CLASS!$N285:$S285,AE$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AF$2),SUMIF(CLASS!$N285:$S285,AF$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AG$2),SUMIF(CLASS!$N285:$S285,AG$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AH$2),SUMIF(CLASS!$N285:$S285,AH$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AI$2),SUMIF(CLASS!$N285:$S285,AI$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AJ$2),SUMIF(CLASS!$N285:$S285,AJ$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AK$2),SUMIF(CLASS!$N285:$S285,AK$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AL$2),SUMIF(CLASS!$N285:$S285,AL$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AM$2),SUMIF(CLASS!$N285:$S285,AM$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AN$2),SUMIF(CLASS!$N285:$S285,AN$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AO$2),SUMIF(CLASS!$N285:$S285,AO$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AP$2),SUMIF(CLASS!$N285:$S285,AP$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AQ$2),SUMIF(CLASS!$N285:$S285,AQ$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AR$2),SUMIF(CLASS!$N285:$S285,AR$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AS$2),SUMIF(CLASS!$N285:$S285,AS$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AT$2),SUMIF(CLASS!$N285:$S285,AT$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AU$2),SUMIF(CLASS!$N285:$S285,AU$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AV$2),SUMIF(CLASS!$N285:$S285,AV$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AW$2),SUMIF(CLASS!$N285:$S285,AW$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AX$2),SUMIF(CLASS!$N285:$S285,AX$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AY$2),SUMIF(CLASS!$N285:$S285,AY$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,AZ$2),SUMIF(CLASS!$N285:$S285,AZ$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,BA$2),SUMIF(CLASS!$N285:$S285,BA$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,BB$2),SUMIF(CLASS!$N285:$S285,BB$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,BC$2),SUMIF(CLASS!$N285:$S285,BC$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,BD$2),SUMIF(CLASS!$N285:$S285,BD$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,BE$2),SUMIF(CLASS!$N285:$S285,BE$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,BF$2),SUMIF(CLASS!$N285:$S285,BF$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,BG$2),SUMIF(CLASS!$N285:$S285,BG$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,BH$2),SUMIF(CLASS!$N285:$S285,BH$3,CLASS!$E285:$J285))","v":0},{"$f":"IF(CLASS!$L285<>0,FUNCALLOC!$C285*INDEX(INDIRECT(ACCOUNTS!$U285),2,BI$2),SUMIF(CLASS!$N285:$S285,BI$3,CLASS!$E285:$J285))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A286","v":843.3},{"$f":"ACCOUNTS!B286","v":"Maintenance of Gas Holders"},{"$f":"ACCOUNTS!C286","v":0},0,{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,E$2),SUMIF(CLASS!$N286:$S286,E$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,F$2),SUMIF(CLASS!$N286:$S286,F$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,G$2),SUMIF(CLASS!$N286:$S286,G$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,H$2),SUMIF(CLASS!$N286:$S286,H$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,I$2),SUMIF(CLASS!$N286:$S286,I$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,J$2),SUMIF(CLASS!$N286:$S286,J$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,K$2),SUMIF(CLASS!$N286:$S286,K$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,L$2),SUMIF(CLASS!$N286:$S286,L$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,M$2),SUMIF(CLASS!$N286:$S286,M$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,N$2),SUMIF(CLASS!$N286:$S286,N$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,O$2),SUMIF(CLASS!$N286:$S286,O$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,P$2),SUMIF(CLASS!$N286:$S286,P$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,Q$2),SUMIF(CLASS!$N286:$S286,Q$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,R$2),SUMIF(CLASS!$N286:$S286,R$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,S$2),SUMIF(CLASS!$N286:$S286,S$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,T$2),SUMIF(CLASS!$N286:$S286,T$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,U$2),SUMIF(CLASS!$N286:$S286,U$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,V$2),SUMIF(CLASS!$N286:$S286,V$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,W$2),SUMIF(CLASS!$N286:$S286,W$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,X$2),SUMIF(CLASS!$N286:$S286,X$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,Y$2),SUMIF(CLASS!$N286:$S286,Y$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,Z$2),SUMIF(CLASS!$N286:$S286,Z$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AA$2),SUMIF(CLASS!$N286:$S286,AA$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AB$2),SUMIF(CLASS!$N286:$S286,AB$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AC$2),SUMIF(CLASS!$N286:$S286,AC$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AD$2),SUMIF(CLASS!$N286:$S286,AD$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AE$2),SUMIF(CLASS!$N286:$S286,AE$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AF$2),SUMIF(CLASS!$N286:$S286,AF$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AG$2),SUMIF(CLASS!$N286:$S286,AG$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AH$2),SUMIF(CLASS!$N286:$S286,AH$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AI$2),SUMIF(CLASS!$N286:$S286,AI$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AJ$2),SUMIF(CLASS!$N286:$S286,AJ$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AK$2),SUMIF(CLASS!$N286:$S286,AK$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AL$2),SUMIF(CLASS!$N286:$S286,AL$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AM$2),SUMIF(CLASS!$N286:$S286,AM$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AN$2),SUMIF(CLASS!$N286:$S286,AN$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AO$2),SUMIF(CLASS!$N286:$S286,AO$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AP$2),SUMIF(CLASS!$N286:$S286,AP$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AQ$2),SUMIF(CLASS!$N286:$S286,AQ$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AR$2),SUMIF(CLASS!$N286:$S286,AR$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AS$2),SUMIF(CLASS!$N286:$S286,AS$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AT$2),SUMIF(CLASS!$N286:$S286,AT$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AU$2),SUMIF(CLASS!$N286:$S286,AU$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AV$2),SUMIF(CLASS!$N286:$S286,AV$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AW$2),SUMIF(CLASS!$N286:$S286,AW$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AX$2),SUMIF(CLASS!$N286:$S286,AX$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AY$2),SUMIF(CLASS!$N286:$S286,AY$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,AZ$2),SUMIF(CLASS!$N286:$S286,AZ$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,BA$2),SUMIF(CLASS!$N286:$S286,BA$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,BB$2),SUMIF(CLASS!$N286:$S286,BB$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,BC$2),SUMIF(CLASS!$N286:$S286,BC$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,BD$2),SUMIF(CLASS!$N286:$S286,BD$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,BE$2),SUMIF(CLASS!$N286:$S286,BE$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,BF$2),SUMIF(CLASS!$N286:$S286,BF$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,BG$2),SUMIF(CLASS!$N286:$S286,BG$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,BH$2),SUMIF(CLASS!$N286:$S286,BH$3,CLASS!$E286:$J286))","v":0},{"$f":"IF(CLASS!$L286<>0,FUNCALLOC!$C286*INDEX(INDIRECT(ACCOUNTS!$U286),2,BI$2),SUMIF(CLASS!$N286:$S286,BI$3,CLASS!$E286:$J286))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET286,EL286,ED286,DV286,DN286,DF286,CX286,CP286,CH286,BZ286,BR286)-C286),1)","v":0}]
[{"$f":"ACCOUNTS!A287","v":843.6},{"$f":"ACCOUNTS!B287","v":"Maintenance of Vaporizing Equipment"},{"$f":"ACCOUNTS!C287","v":0},0,{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,E$2),SUMIF(CLASS!$N287:$S287,E$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,F$2),SUMIF(CLASS!$N287:$S287,F$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,G$2),SUMIF(CLASS!$N287:$S287,G$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,H$2),SUMIF(CLASS!$N287:$S287,H$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,I$2),SUMIF(CLASS!$N287:$S287,I$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,J$2),SUMIF(CLASS!$N287:$S287,J$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,K$2),SUMIF(CLASS!$N287:$S287,K$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,L$2),SUMIF(CLASS!$N287:$S287,L$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,M$2),SUMIF(CLASS!$N287:$S287,M$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,N$2),SUMIF(CLASS!$N287:$S287,N$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,O$2),SUMIF(CLASS!$N287:$S287,O$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,P$2),SUMIF(CLASS!$N287:$S287,P$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,Q$2),SUMIF(CLASS!$N287:$S287,Q$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,R$2),SUMIF(CLASS!$N287:$S287,R$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,S$2),SUMIF(CLASS!$N287:$S287,S$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,T$2),SUMIF(CLASS!$N287:$S287,T$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,U$2),SUMIF(CLASS!$N287:$S287,U$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,V$2),SUMIF(CLASS!$N287:$S287,V$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,W$2),SUMIF(CLASS!$N287:$S287,W$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,X$2),SUMIF(CLASS!$N287:$S287,X$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,Y$2),SUMIF(CLASS!$N287:$S287,Y$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,Z$2),SUMIF(CLASS!$N287:$S287,Z$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AA$2),SUMIF(CLASS!$N287:$S287,AA$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AB$2),SUMIF(CLASS!$N287:$S287,AB$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AC$2),SUMIF(CLASS!$N287:$S287,AC$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AD$2),SUMIF(CLASS!$N287:$S287,AD$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AE$2),SUMIF(CLASS!$N287:$S287,AE$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AF$2),SUMIF(CLASS!$N287:$S287,AF$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AG$2),SUMIF(CLASS!$N287:$S287,AG$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AH$2),SUMIF(CLASS!$N287:$S287,AH$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AI$2),SUMIF(CLASS!$N287:$S287,AI$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AJ$2),SUMIF(CLASS!$N287:$S287,AJ$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AK$2),SUMIF(CLASS!$N287:$S287,AK$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AL$2),SUMIF(CLASS!$N287:$S287,AL$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AM$2),SUMIF(CLASS!$N287:$S287,AM$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AN$2),SUMIF(CLASS!$N287:$S287,AN$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AO$2),SUMIF(CLASS!$N287:$S287,AO$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AP$2),SUMIF(CLASS!$N287:$S287,AP$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AQ$2),SUMIF(CLASS!$N287:$S287,AQ$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AR$2),SUMIF(CLASS!$N287:$S287,AR$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AS$2),SUMIF(CLASS!$N287:$S287,AS$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AT$2),SUMIF(CLASS!$N287:$S287,AT$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AU$2),SUMIF(CLASS!$N287:$S287,AU$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AV$2),SUMIF(CLASS!$N287:$S287,AV$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AW$2),SUMIF(CLASS!$N287:$S287,AW$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AX$2),SUMIF(CLASS!$N287:$S287,AX$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AY$2),SUMIF(CLASS!$N287:$S287,AY$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,AZ$2),SUMIF(CLASS!$N287:$S287,AZ$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,BA$2),SUMIF(CLASS!$N287:$S287,BA$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,BB$2),SUMIF(CLASS!$N287:$S287,BB$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,BC$2),SUMIF(CLASS!$N287:$S287,BC$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,BD$2),SUMIF(CLASS!$N287:$S287,BD$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,BE$2),SUMIF(CLASS!$N287:$S287,BE$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,BF$2),SUMIF(CLASS!$N287:$S287,BF$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,BG$2),SUMIF(CLASS!$N287:$S287,BG$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,BH$2),SUMIF(CLASS!$N287:$S287,BH$3,CLASS!$E287:$J287))","v":0},{"$f":"IF(CLASS!$L287<>0,FUNCALLOC!$C287*INDEX(INDIRECT(ACCOUNTS!$U287),2,BI$2),SUMIF(CLASS!$N287:$S287,BI$3,CLASS!$E287:$J287))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A288","v":843.8},{"$f":"ACCOUNTS!B288","v":"Maint Measur & Reg"},{"$f":"ACCOUNTS!C288","v":0},0,{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,E$2),SUMIF(CLASS!$N288:$S288,E$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,F$2),SUMIF(CLASS!$N288:$S288,F$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,G$2),SUMIF(CLASS!$N288:$S288,G$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,H$2),SUMIF(CLASS!$N288:$S288,H$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,I$2),SUMIF(CLASS!$N288:$S288,I$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,J$2),SUMIF(CLASS!$N288:$S288,J$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,K$2),SUMIF(CLASS!$N288:$S288,K$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,L$2),SUMIF(CLASS!$N288:$S288,L$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,M$2),SUMIF(CLASS!$N288:$S288,M$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,N$2),SUMIF(CLASS!$N288:$S288,N$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,O$2),SUMIF(CLASS!$N288:$S288,O$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,P$2),SUMIF(CLASS!$N288:$S288,P$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,Q$2),SUMIF(CLASS!$N288:$S288,Q$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,R$2),SUMIF(CLASS!$N288:$S288,R$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,S$2),SUMIF(CLASS!$N288:$S288,S$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,T$2),SUMIF(CLASS!$N288:$S288,T$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,U$2),SUMIF(CLASS!$N288:$S288,U$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,V$2),SUMIF(CLASS!$N288:$S288,V$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,W$2),SUMIF(CLASS!$N288:$S288,W$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,X$2),SUMIF(CLASS!$N288:$S288,X$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,Y$2),SUMIF(CLASS!$N288:$S288,Y$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,Z$2),SUMIF(CLASS!$N288:$S288,Z$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AA$2),SUMIF(CLASS!$N288:$S288,AA$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AB$2),SUMIF(CLASS!$N288:$S288,AB$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AC$2),SUMIF(CLASS!$N288:$S288,AC$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AD$2),SUMIF(CLASS!$N288:$S288,AD$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AE$2),SUMIF(CLASS!$N288:$S288,AE$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AF$2),SUMIF(CLASS!$N288:$S288,AF$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AG$2),SUMIF(CLASS!$N288:$S288,AG$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AH$2),SUMIF(CLASS!$N288:$S288,AH$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AI$2),SUMIF(CLASS!$N288:$S288,AI$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AJ$2),SUMIF(CLASS!$N288:$S288,AJ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AK$2),SUMIF(CLASS!$N288:$S288,AK$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AL$2),SUMIF(CLASS!$N288:$S288,AL$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AM$2),SUMIF(CLASS!$N288:$S288,AM$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AN$2),SUMIF(CLASS!$N288:$S288,AN$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AO$2),SUMIF(CLASS!$N288:$S288,AO$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AP$2),SUMIF(CLASS!$N288:$S288,AP$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AQ$2),SUMIF(CLASS!$N288:$S288,AQ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AR$2),SUMIF(CLASS!$N288:$S288,AR$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AS$2),SUMIF(CLASS!$N288:$S288,AS$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AT$2),SUMIF(CLASS!$N288:$S288,AT$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AU$2),SUMIF(CLASS!$N288:$S288,AU$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AV$2),SUMIF(CLASS!$N288:$S288,AV$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AW$2),SUMIF(CLASS!$N288:$S288,AW$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AX$2),SUMIF(CLASS!$N288:$S288,AX$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AY$2),SUMIF(CLASS!$N288:$S288,AY$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,AZ$2),SUMIF(CLASS!$N288:$S288,AZ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,BA$2),SUMIF(CLASS!$N288:$S288,BA$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,BB$2),SUMIF(CLASS!$N288:$S288,BB$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,BC$2),SUMIF(CLASS!$N288:$S288,BC$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,BD$2),SUMIF(CLASS!$N288:$S288,BD$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,BE$2),SUMIF(CLASS!$N288:$S288,BE$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,BF$2),SUMIF(CLASS!$N288:$S288,BF$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,BG$2),SUMIF(CLASS!$N288:$S288,BG$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,BH$2),SUMIF(CLASS!$N288:$S288,BH$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOC!$C288*INDEX(INDIRECT(ACCOUNTS!$U288),2,BI$2),SUMIF(CLASS!$N288:$S288,BI$3,CLASS!$E288:$J288))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A289","v":843.9},{"$f":"ACCOUNTS!B289","v":"Other Gas Maintenance"},{"$f":"ACCOUNTS!C289","v":0},0,{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,E$2),SUMIF(CLASS!$N289:$S289,E$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,F$2),SUMIF(CLASS!$N289:$S289,F$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,G$2),SUMIF(CLASS!$N289:$S289,G$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,H$2),SUMIF(CLASS!$N289:$S289,H$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,I$2),SUMIF(CLASS!$N289:$S289,I$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,J$2),SUMIF(CLASS!$N289:$S289,J$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,K$2),SUMIF(CLASS!$N289:$S289,K$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,L$2),SUMIF(CLASS!$N289:$S289,L$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,M$2),SUMIF(CLASS!$N289:$S289,M$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,N$2),SUMIF(CLASS!$N289:$S289,N$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,O$2),SUMIF(CLASS!$N289:$S289,O$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,P$2),SUMIF(CLASS!$N289:$S289,P$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,Q$2),SUMIF(CLASS!$N289:$S289,Q$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,R$2),SUMIF(CLASS!$N289:$S289,R$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,S$2),SUMIF(CLASS!$N289:$S289,S$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,T$2),SUMIF(CLASS!$N289:$S289,T$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,U$2),SUMIF(CLASS!$N289:$S289,U$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,V$2),SUMIF(CLASS!$N289:$S289,V$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,W$2),SUMIF(CLASS!$N289:$S289,W$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,X$2),SUMIF(CLASS!$N289:$S289,X$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,Y$2),SUMIF(CLASS!$N289:$S289,Y$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,Z$2),SUMIF(CLASS!$N289:$S289,Z$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AA$2),SUMIF(CLASS!$N289:$S289,AA$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AB$2),SUMIF(CLASS!$N289:$S289,AB$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AC$2),SUMIF(CLASS!$N289:$S289,AC$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AD$2),SUMIF(CLASS!$N289:$S289,AD$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AE$2),SUMIF(CLASS!$N289:$S289,AE$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AF$2),SUMIF(CLASS!$N289:$S289,AF$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AG$2),SUMIF(CLASS!$N289:$S289,AG$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AH$2),SUMIF(CLASS!$N289:$S289,AH$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AI$2),SUMIF(CLASS!$N289:$S289,AI$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AJ$2),SUMIF(CLASS!$N289:$S289,AJ$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AK$2),SUMIF(CLASS!$N289:$S289,AK$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AL$2),SUMIF(CLASS!$N289:$S289,AL$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AM$2),SUMIF(CLASS!$N289:$S289,AM$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AN$2),SUMIF(CLASS!$N289:$S289,AN$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AO$2),SUMIF(CLASS!$N289:$S289,AO$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AP$2),SUMIF(CLASS!$N289:$S289,AP$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AQ$2),SUMIF(CLASS!$N289:$S289,AQ$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AR$2),SUMIF(CLASS!$N289:$S289,AR$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AS$2),SUMIF(CLASS!$N289:$S289,AS$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AT$2),SUMIF(CLASS!$N289:$S289,AT$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AU$2),SUMIF(CLASS!$N289:$S289,AU$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AV$2),SUMIF(CLASS!$N289:$S289,AV$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AW$2),SUMIF(CLASS!$N289:$S289,AW$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AX$2),SUMIF(CLASS!$N289:$S289,AX$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AY$2),SUMIF(CLASS!$N289:$S289,AY$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,AZ$2),SUMIF(CLASS!$N289:$S289,AZ$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,BA$2),SUMIF(CLASS!$N289:$S289,BA$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,BB$2),SUMIF(CLASS!$N289:$S289,BB$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,BC$2),SUMIF(CLASS!$N289:$S289,BC$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,BD$2),SUMIF(CLASS!$N289:$S289,BD$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,BE$2),SUMIF(CLASS!$N289:$S289,BE$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,BF$2),SUMIF(CLASS!$N289:$S289,BF$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,BG$2),SUMIF(CLASS!$N289:$S289,BG$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,BH$2),SUMIF(CLASS!$N289:$S289,BH$3,CLASS!$E289:$J289))","v":0},{"$f":"IF(CLASS!$L289<>0,FUNCALLOC!$C289*INDEX(INDIRECT(ACCOUNTS!$U289),2,BI$2),SUMIF(CLASS!$N289:$S289,BI$3,CLASS!$E289:$J289))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A290","v":844.1},{"$f":"ACCOUNTS!B290","v":"Gas LNG Oper Sup & Eng"},{"$f":"ACCOUNTS!C290","v":1375.3600000000001},0,{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,E$2),SUMIF(CLASS!$N290:$S290,E$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,F$2),SUMIF(CLASS!$N290:$S290,F$3,CLASS!$E290:$J290))","v":1375.3600000000001},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,G$2),SUMIF(CLASS!$N290:$S290,G$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,H$2),SUMIF(CLASS!$N290:$S290,H$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,I$2),SUMIF(CLASS!$N290:$S290,I$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,J$2),SUMIF(CLASS!$N290:$S290,J$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,K$2),SUMIF(CLASS!$N290:$S290,K$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,L$2),SUMIF(CLASS!$N290:$S290,L$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,M$2),SUMIF(CLASS!$N290:$S290,M$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,N$2),SUMIF(CLASS!$N290:$S290,N$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,O$2),SUMIF(CLASS!$N290:$S290,O$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,P$2),SUMIF(CLASS!$N290:$S290,P$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,Q$2),SUMIF(CLASS!$N290:$S290,Q$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,R$2),SUMIF(CLASS!$N290:$S290,R$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,S$2),SUMIF(CLASS!$N290:$S290,S$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,T$2),SUMIF(CLASS!$N290:$S290,T$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,U$2),SUMIF(CLASS!$N290:$S290,U$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,V$2),SUMIF(CLASS!$N290:$S290,V$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,W$2),SUMIF(CLASS!$N290:$S290,W$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,X$2),SUMIF(CLASS!$N290:$S290,X$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,Y$2),SUMIF(CLASS!$N290:$S290,Y$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,Z$2),SUMIF(CLASS!$N290:$S290,Z$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AA$2),SUMIF(CLASS!$N290:$S290,AA$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AB$2),SUMIF(CLASS!$N290:$S290,AB$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AC$2),SUMIF(CLASS!$N290:$S290,AC$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AD$2),SUMIF(CLASS!$N290:$S290,AD$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AE$2),SUMIF(CLASS!$N290:$S290,AE$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AF$2),SUMIF(CLASS!$N290:$S290,AF$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AG$2),SUMIF(CLASS!$N290:$S290,AG$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AH$2),SUMIF(CLASS!$N290:$S290,AH$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AI$2),SUMIF(CLASS!$N290:$S290,AI$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AJ$2),SUMIF(CLASS!$N290:$S290,AJ$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AK$2),SUMIF(CLASS!$N290:$S290,AK$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AL$2),SUMIF(CLASS!$N290:$S290,AL$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AM$2),SUMIF(CLASS!$N290:$S290,AM$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AN$2),SUMIF(CLASS!$N290:$S290,AN$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AO$2),SUMIF(CLASS!$N290:$S290,AO$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AP$2),SUMIF(CLASS!$N290:$S290,AP$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AQ$2),SUMIF(CLASS!$N290:$S290,AQ$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AR$2),SUMIF(CLASS!$N290:$S290,AR$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AS$2),SUMIF(CLASS!$N290:$S290,AS$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AT$2),SUMIF(CLASS!$N290:$S290,AT$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AU$2),SUMIF(CLASS!$N290:$S290,AU$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AV$2),SUMIF(CLASS!$N290:$S290,AV$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AW$2),SUMIF(CLASS!$N290:$S290,AW$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AX$2),SUMIF(CLASS!$N290:$S290,AX$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AY$2),SUMIF(CLASS!$N290:$S290,AY$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,AZ$2),SUMIF(CLASS!$N290:$S290,AZ$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,BA$2),SUMIF(CLASS!$N290:$S290,BA$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,BB$2),SUMIF(CLASS!$N290:$S290,BB$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,BC$2),SUMIF(CLASS!$N290:$S290,BC$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,BD$2),SUMIF(CLASS!$N290:$S290,BD$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,BE$2),SUMIF(CLASS!$N290:$S290,BE$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,BF$2),SUMIF(CLASS!$N290:$S290,BF$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,BG$2),SUMIF(CLASS!$N290:$S290,BG$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,BH$2),SUMIF(CLASS!$N290:$S290,BH$3,CLASS!$E290:$J290))","v":0},{"$f":"IF(CLASS!$L290<>0,FUNCALLOC!$C290*INDEX(INDIRECT(ACCOUNTS!$U290),2,BI$2),SUMIF(CLASS!$N290:$S290,BI$3,CLASS!$E290:$J290))","v":0},null,null,0,0,0,0,0,0,0,null,1375.3600000000001,0,0,0,0,0,1375.3600000000001,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A291","v":"~"},{"$f":"ACCOUNTS!B291","v":"~"},{"$f":"ACCOUNTS!C291","v":0},0,{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,E$2),SUMIF(CLASS!$N291:$S291,E$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,F$2),SUMIF(CLASS!$N291:$S291,F$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,G$2),SUMIF(CLASS!$N291:$S291,G$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,H$2),SUMIF(CLASS!$N291:$S291,H$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,I$2),SUMIF(CLASS!$N291:$S291,I$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,J$2),SUMIF(CLASS!$N291:$S291,J$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,K$2),SUMIF(CLASS!$N291:$S291,K$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,L$2),SUMIF(CLASS!$N291:$S291,L$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,M$2),SUMIF(CLASS!$N291:$S291,M$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,N$2),SUMIF(CLASS!$N291:$S291,N$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,O$2),SUMIF(CLASS!$N291:$S291,O$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,P$2),SUMIF(CLASS!$N291:$S291,P$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,Q$2),SUMIF(CLASS!$N291:$S291,Q$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,R$2),SUMIF(CLASS!$N291:$S291,R$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,S$2),SUMIF(CLASS!$N291:$S291,S$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,T$2),SUMIF(CLASS!$N291:$S291,T$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,U$2),SUMIF(CLASS!$N291:$S291,U$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,V$2),SUMIF(CLASS!$N291:$S291,V$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,W$2),SUMIF(CLASS!$N291:$S291,W$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,X$2),SUMIF(CLASS!$N291:$S291,X$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,Y$2),SUMIF(CLASS!$N291:$S291,Y$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,Z$2),SUMIF(CLASS!$N291:$S291,Z$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AA$2),SUMIF(CLASS!$N291:$S291,AA$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AB$2),SUMIF(CLASS!$N291:$S291,AB$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AC$2),SUMIF(CLASS!$N291:$S291,AC$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AD$2),SUMIF(CLASS!$N291:$S291,AD$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AE$2),SUMIF(CLASS!$N291:$S291,AE$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AF$2),SUMIF(CLASS!$N291:$S291,AF$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AG$2),SUMIF(CLASS!$N291:$S291,AG$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AH$2),SUMIF(CLASS!$N291:$S291,AH$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AI$2),SUMIF(CLASS!$N291:$S291,AI$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AJ$2),SUMIF(CLASS!$N291:$S291,AJ$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AK$2),SUMIF(CLASS!$N291:$S291,AK$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AL$2),SUMIF(CLASS!$N291:$S291,AL$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AM$2),SUMIF(CLASS!$N291:$S291,AM$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AN$2),SUMIF(CLASS!$N291:$S291,AN$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AO$2),SUMIF(CLASS!$N291:$S291,AO$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AP$2),SUMIF(CLASS!$N291:$S291,AP$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AQ$2),SUMIF(CLASS!$N291:$S291,AQ$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AR$2),SUMIF(CLASS!$N291:$S291,AR$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AS$2),SUMIF(CLASS!$N291:$S291,AS$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AT$2),SUMIF(CLASS!$N291:$S291,AT$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AU$2),SUMIF(CLASS!$N291:$S291,AU$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AV$2),SUMIF(CLASS!$N291:$S291,AV$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AW$2),SUMIF(CLASS!$N291:$S291,AW$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AX$2),SUMIF(CLASS!$N291:$S291,AX$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AY$2),SUMIF(CLASS!$N291:$S291,AY$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,AZ$2),SUMIF(CLASS!$N291:$S291,AZ$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,BA$2),SUMIF(CLASS!$N291:$S291,BA$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,BB$2),SUMIF(CLASS!$N291:$S291,BB$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,BC$2),SUMIF(CLASS!$N291:$S291,BC$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,BD$2),SUMIF(CLASS!$N291:$S291,BD$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,BE$2),SUMIF(CLASS!$N291:$S291,BE$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,BF$2),SUMIF(CLASS!$N291:$S291,BF$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,BG$2),SUMIF(CLASS!$N291:$S291,BG$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,BH$2),SUMIF(CLASS!$N291:$S291,BH$3,CLASS!$E291:$J291))","v":0},{"$f":"IF(CLASS!$L291<>0,FUNCALLOC!$C291*INDEX(INDIRECT(ACCOUNTS!$U291),2,BI$2),SUMIF(CLASS!$N291:$S291,BI$3,CLASS!$E291:$J291))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A292","v":"~"},{"$f":"ACCOUNTS!B292","v":"~"},{"$f":"ACCOUNTS!C292","v":0},0,{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,E$2),SUMIF(CLASS!$N292:$S292,E$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,F$2),SUMIF(CLASS!$N292:$S292,F$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,G$2),SUMIF(CLASS!$N292:$S292,G$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,H$2),SUMIF(CLASS!$N292:$S292,H$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,I$2),SUMIF(CLASS!$N292:$S292,I$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,J$2),SUMIF(CLASS!$N292:$S292,J$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,K$2),SUMIF(CLASS!$N292:$S292,K$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,L$2),SUMIF(CLASS!$N292:$S292,L$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,M$2),SUMIF(CLASS!$N292:$S292,M$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,N$2),SUMIF(CLASS!$N292:$S292,N$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,O$2),SUMIF(CLASS!$N292:$S292,O$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,P$2),SUMIF(CLASS!$N292:$S292,P$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,Q$2),SUMIF(CLASS!$N292:$S292,Q$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,R$2),SUMIF(CLASS!$N292:$S292,R$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,S$2),SUMIF(CLASS!$N292:$S292,S$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,T$2),SUMIF(CLASS!$N292:$S292,T$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,U$2),SUMIF(CLASS!$N292:$S292,U$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,V$2),SUMIF(CLASS!$N292:$S292,V$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,W$2),SUMIF(CLASS!$N292:$S292,W$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,X$2),SUMIF(CLASS!$N292:$S292,X$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,Y$2),SUMIF(CLASS!$N292:$S292,Y$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,Z$2),SUMIF(CLASS!$N292:$S292,Z$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AA$2),SUMIF(CLASS!$N292:$S292,AA$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AB$2),SUMIF(CLASS!$N292:$S292,AB$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AC$2),SUMIF(CLASS!$N292:$S292,AC$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AD$2),SUMIF(CLASS!$N292:$S292,AD$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AE$2),SUMIF(CLASS!$N292:$S292,AE$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AF$2),SUMIF(CLASS!$N292:$S292,AF$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AG$2),SUMIF(CLASS!$N292:$S292,AG$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AH$2),SUMIF(CLASS!$N292:$S292,AH$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AI$2),SUMIF(CLASS!$N292:$S292,AI$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AJ$2),SUMIF(CLASS!$N292:$S292,AJ$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AK$2),SUMIF(CLASS!$N292:$S292,AK$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AL$2),SUMIF(CLASS!$N292:$S292,AL$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AM$2),SUMIF(CLASS!$N292:$S292,AM$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AN$2),SUMIF(CLASS!$N292:$S292,AN$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AO$2),SUMIF(CLASS!$N292:$S292,AO$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AP$2),SUMIF(CLASS!$N292:$S292,AP$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AQ$2),SUMIF(CLASS!$N292:$S292,AQ$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AR$2),SUMIF(CLASS!$N292:$S292,AR$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AS$2),SUMIF(CLASS!$N292:$S292,AS$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AT$2),SUMIF(CLASS!$N292:$S292,AT$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AU$2),SUMIF(CLASS!$N292:$S292,AU$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AV$2),SUMIF(CLASS!$N292:$S292,AV$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AW$2),SUMIF(CLASS!$N292:$S292,AW$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AX$2),SUMIF(CLASS!$N292:$S292,AX$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AY$2),SUMIF(CLASS!$N292:$S292,AY$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,AZ$2),SUMIF(CLASS!$N292:$S292,AZ$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,BA$2),SUMIF(CLASS!$N292:$S292,BA$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,BB$2),SUMIF(CLASS!$N292:$S292,BB$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,BC$2),SUMIF(CLASS!$N292:$S292,BC$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,BD$2),SUMIF(CLASS!$N292:$S292,BD$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,BE$2),SUMIF(CLASS!$N292:$S292,BE$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,BF$2),SUMIF(CLASS!$N292:$S292,BF$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,BG$2),SUMIF(CLASS!$N292:$S292,BG$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,BH$2),SUMIF(CLASS!$N292:$S292,BH$3,CLASS!$E292:$J292))","v":0},{"$f":"IF(CLASS!$L292<>0,FUNCALLOC!$C292*INDEX(INDIRECT(ACCOUNTS!$U292),2,BI$2),SUMIF(CLASS!$N292:$S292,BI$3,CLASS!$E292:$J292))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A293","v":"~"},{"$f":"ACCOUNTS!B293","v":"~"},{"$f":"ACCOUNTS!C293","v":0},0,{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,E$2),SUMIF(CLASS!$N293:$S293,E$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,F$2),SUMIF(CLASS!$N293:$S293,F$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,G$2),SUMIF(CLASS!$N293:$S293,G$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,H$2),SUMIF(CLASS!$N293:$S293,H$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,I$2),SUMIF(CLASS!$N293:$S293,I$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,J$2),SUMIF(CLASS!$N293:$S293,J$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,K$2),SUMIF(CLASS!$N293:$S293,K$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,L$2),SUMIF(CLASS!$N293:$S293,L$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,M$2),SUMIF(CLASS!$N293:$S293,M$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,N$2),SUMIF(CLASS!$N293:$S293,N$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,O$2),SUMIF(CLASS!$N293:$S293,O$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,P$2),SUMIF(CLASS!$N293:$S293,P$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,Q$2),SUMIF(CLASS!$N293:$S293,Q$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,R$2),SUMIF(CLASS!$N293:$S293,R$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,S$2),SUMIF(CLASS!$N293:$S293,S$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,T$2),SUMIF(CLASS!$N293:$S293,T$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,U$2),SUMIF(CLASS!$N293:$S293,U$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,V$2),SUMIF(CLASS!$N293:$S293,V$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,W$2),SUMIF(CLASS!$N293:$S293,W$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,X$2),SUMIF(CLASS!$N293:$S293,X$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,Y$2),SUMIF(CLASS!$N293:$S293,Y$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,Z$2),SUMIF(CLASS!$N293:$S293,Z$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AA$2),SUMIF(CLASS!$N293:$S293,AA$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AB$2),SUMIF(CLASS!$N293:$S293,AB$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AC$2),SUMIF(CLASS!$N293:$S293,AC$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AD$2),SUMIF(CLASS!$N293:$S293,AD$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AE$2),SUMIF(CLASS!$N293:$S293,AE$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AF$2),SUMIF(CLASS!$N293:$S293,AF$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AG$2),SUMIF(CLASS!$N293:$S293,AG$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AH$2),SUMIF(CLASS!$N293:$S293,AH$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AI$2),SUMIF(CLASS!$N293:$S293,AI$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AJ$2),SUMIF(CLASS!$N293:$S293,AJ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AK$2),SUMIF(CLASS!$N293:$S293,AK$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AL$2),SUMIF(CLASS!$N293:$S293,AL$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AM$2),SUMIF(CLASS!$N293:$S293,AM$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AN$2),SUMIF(CLASS!$N293:$S293,AN$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AO$2),SUMIF(CLASS!$N293:$S293,AO$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AP$2),SUMIF(CLASS!$N293:$S293,AP$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AQ$2),SUMIF(CLASS!$N293:$S293,AQ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AR$2),SUMIF(CLASS!$N293:$S293,AR$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AS$2),SUMIF(CLASS!$N293:$S293,AS$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AT$2),SUMIF(CLASS!$N293:$S293,AT$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AU$2),SUMIF(CLASS!$N293:$S293,AU$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AV$2),SUMIF(CLASS!$N293:$S293,AV$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AW$2),SUMIF(CLASS!$N293:$S293,AW$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AX$2),SUMIF(CLASS!$N293:$S293,AX$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AY$2),SUMIF(CLASS!$N293:$S293,AY$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,AZ$2),SUMIF(CLASS!$N293:$S293,AZ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,BA$2),SUMIF(CLASS!$N293:$S293,BA$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,BB$2),SUMIF(CLASS!$N293:$S293,BB$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,BC$2),SUMIF(CLASS!$N293:$S293,BC$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,BD$2),SUMIF(CLASS!$N293:$S293,BD$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,BE$2),SUMIF(CLASS!$N293:$S293,BE$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,BF$2),SUMIF(CLASS!$N293:$S293,BF$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,BG$2),SUMIF(CLASS!$N293:$S293,BG$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,BH$2),SUMIF(CLASS!$N293:$S293,BH$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOC!$C293*INDEX(INDIRECT(ACCOUNTS!$U293),2,BI$2),SUMIF(CLASS!$N293:$S293,BI$3,CLASS!$E293:$J293))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL293:BQ293)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT293:BY293)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB293:CG293)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ293:CO293)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR293:CW293)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ293:DE293)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH293:DM293)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP293:DU293)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX293:EC293)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF293:EK293)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B294","v":"Sub-total"},{"$f":"SUM(C284:C293)","v":890331.09142224921},0,{"$f":"SUM(E284:E293)","v":0},890331.09142224921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS284:AS293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL284:BL293)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT284:BT293)","v":890331.09142224921},0,0,0,0,0,890331.09142224921,null,{"$f":"SUM(CB284:CB293)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ284:CJ293)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR284:CR293)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ284:CZ293)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH284:DH293)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP284:DP293)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX284:DX293)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF284:EF293)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN284:EN293)","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,0]
[null,{"$f":"ACCOUNTS!B296","v":"Transmission"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A297","v":850},{"$f":"ACCOUNTS!B297","v":"Oper Supervision & Engineering"},{"$f":"ACCOUNTS!C297","v":0},0,{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,E$2),SUMIF(CLASS!$N297:$S297,E$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,F$2),SUMIF(CLASS!$N297:$S297,F$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,G$2),SUMIF(CLASS!$N297:$S297,G$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,H$2),SUMIF(CLASS!$N297:$S297,H$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,I$2),SUMIF(CLASS!$N297:$S297,I$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,J$2),SUMIF(CLASS!$N297:$S297,J$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,K$2),SUMIF(CLASS!$N297:$S297,K$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,L$2),SUMIF(CLASS!$N297:$S297,L$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,M$2),SUMIF(CLASS!$N297:$S297,M$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,N$2),SUMIF(CLASS!$N297:$S297,N$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,O$2),SUMIF(CLASS!$N297:$S297,O$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,P$2),SUMIF(CLASS!$N297:$S297,P$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,Q$2),SUMIF(CLASS!$N297:$S297,Q$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,R$2),SUMIF(CLASS!$N297:$S297,R$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,S$2),SUMIF(CLASS!$N297:$S297,S$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,T$2),SUMIF(CLASS!$N297:$S297,T$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,U$2),SUMIF(CLASS!$N297:$S297,U$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,V$2),SUMIF(CLASS!$N297:$S297,V$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,W$2),SUMIF(CLASS!$N297:$S297,W$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,X$2),SUMIF(CLASS!$N297:$S297,X$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,Y$2),SUMIF(CLASS!$N297:$S297,Y$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,Z$2),SUMIF(CLASS!$N297:$S297,Z$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AA$2),SUMIF(CLASS!$N297:$S297,AA$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AB$2),SUMIF(CLASS!$N297:$S297,AB$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AC$2),SUMIF(CLASS!$N297:$S297,AC$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AD$2),SUMIF(CLASS!$N297:$S297,AD$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AE$2),SUMIF(CLASS!$N297:$S297,AE$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AF$2),SUMIF(CLASS!$N297:$S297,AF$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AG$2),SUMIF(CLASS!$N297:$S297,AG$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AH$2),SUMIF(CLASS!$N297:$S297,AH$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AI$2),SUMIF(CLASS!$N297:$S297,AI$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AJ$2),SUMIF(CLASS!$N297:$S297,AJ$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AK$2),SUMIF(CLASS!$N297:$S297,AK$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AL$2),SUMIF(CLASS!$N297:$S297,AL$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AM$2),SUMIF(CLASS!$N297:$S297,AM$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AN$2),SUMIF(CLASS!$N297:$S297,AN$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AO$2),SUMIF(CLASS!$N297:$S297,AO$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AP$2),SUMIF(CLASS!$N297:$S297,AP$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AQ$2),SUMIF(CLASS!$N297:$S297,AQ$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AR$2),SUMIF(CLASS!$N297:$S297,AR$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AS$2),SUMIF(CLASS!$N297:$S297,AS$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AT$2),SUMIF(CLASS!$N297:$S297,AT$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AU$2),SUMIF(CLASS!$N297:$S297,AU$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AV$2),SUMIF(CLASS!$N297:$S297,AV$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AW$2),SUMIF(CLASS!$N297:$S297,AW$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AX$2),SUMIF(CLASS!$N297:$S297,AX$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AY$2),SUMIF(CLASS!$N297:$S297,AY$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,AZ$2),SUMIF(CLASS!$N297:$S297,AZ$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,BA$2),SUMIF(CLASS!$N297:$S297,BA$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,BB$2),SUMIF(CLASS!$N297:$S297,BB$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,BC$2),SUMIF(CLASS!$N297:$S297,BC$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,BD$2),SUMIF(CLASS!$N297:$S297,BD$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,BE$2),SUMIF(CLASS!$N297:$S297,BE$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,BF$2),SUMIF(CLASS!$N297:$S297,BF$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,BG$2),SUMIF(CLASS!$N297:$S297,BG$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,BH$2),SUMIF(CLASS!$N297:$S297,BH$3,CLASS!$E297:$J297))","v":0},{"$f":"IF(CLASS!$L297<>0,FUNCALLOC!$C297*INDEX(INDIRECT(ACCOUNTS!$U297),2,BI$2),SUMIF(CLASS!$N297:$S297,BI$3,CLASS!$E297:$J297))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E297:$BI297)","v":0},0,0,0,0,0,{"$f":"SUM(BL297:BQ297)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E297:$BI297)","v":0},0,0,0,0,0,{"$f":"SUM(BT297:BY297)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E297:$BI297)","v":0},0,0,0,0,0,{"$f":"SUM(CB297:CG297)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E297:$BI297)","v":0},0,0,0,0,0,{"$f":"SUM(CJ297:CO297)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E297:$BI297)","v":0},0,0,0,0,0,{"$f":"SUM(CR297:CW297)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E297:$BI297)","v":0},0,0,0,0,0,{"$f":"SUM(CZ297:DE297)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E297:$BI297)","v":0},0,0,0,0,0,{"$f":"SUM(DH297:DM297)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E297:$BI297)","v":0},0,0,0,0,0,{"$f":"SUM(DP297:DU297)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E297:$BI297)","v":0},0,0,0,0,0,{"$f":"SUM(DX297:EC297)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E297:$BI297)","v":0},0,0,0,0,0,{"$f":"SUM(EF297:EK297)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E297:$BI297)","v":0},0,0,0,0,0,{"$f":"SUM(EN297:ES297)","v":0},0]
[{"$f":"ACCOUNTS!A298","v":856},{"$f":"ACCOUNTS!B298","v":"Oper Mains Expenses"},{"$f":"ACCOUNTS!C298","v":0},{"$f":"ROUND((SUM(E298:BI298)-C298),1)","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,E$2),SUMIF(CLASS!$N298:$S298,E$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,F$2),SUMIF(CLASS!$N298:$S298,F$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,G$2),SUMIF(CLASS!$N298:$S298,G$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,H$2),SUMIF(CLASS!$N298:$S298,H$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,I$2),SUMIF(CLASS!$N298:$S298,I$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,J$2),SUMIF(CLASS!$N298:$S298,J$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,K$2),SUMIF(CLASS!$N298:$S298,K$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,L$2),SUMIF(CLASS!$N298:$S298,L$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,M$2),SUMIF(CLASS!$N298:$S298,M$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,N$2),SUMIF(CLASS!$N298:$S298,N$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,O$2),SUMIF(CLASS!$N298:$S298,O$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,P$2),SUMIF(CLASS!$N298:$S298,P$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,Q$2),SUMIF(CLASS!$N298:$S298,Q$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,R$2),SUMIF(CLASS!$N298:$S298,R$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,S$2),SUMIF(CLASS!$N298:$S298,S$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,T$2),SUMIF(CLASS!$N298:$S298,T$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,U$2),SUMIF(CLASS!$N298:$S298,U$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,V$2),SUMIF(CLASS!$N298:$S298,V$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,W$2),SUMIF(CLASS!$N298:$S298,W$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,X$2),SUMIF(CLASS!$N298:$S298,X$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,Y$2),SUMIF(CLASS!$N298:$S298,Y$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,Z$2),SUMIF(CLASS!$N298:$S298,Z$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AA$2),SUMIF(CLASS!$N298:$S298,AA$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AB$2),SUMIF(CLASS!$N298:$S298,AB$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AC$2),SUMIF(CLASS!$N298:$S298,AC$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AD$2),SUMIF(CLASS!$N298:$S298,AD$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AE$2),SUMIF(CLASS!$N298:$S298,AE$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AF$2),SUMIF(CLASS!$N298:$S298,AF$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AG$2),SUMIF(CLASS!$N298:$S298,AG$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AH$2),SUMIF(CLASS!$N298:$S298,AH$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AI$2),SUMIF(CLASS!$N298:$S298,AI$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AJ$2),SUMIF(CLASS!$N298:$S298,AJ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AK$2),SUMIF(CLASS!$N298:$S298,AK$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AL$2),SUMIF(CLASS!$N298:$S298,AL$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AM$2),SUMIF(CLASS!$N298:$S298,AM$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AN$2),SUMIF(CLASS!$N298:$S298,AN$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AO$2),SUMIF(CLASS!$N298:$S298,AO$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AP$2),SUMIF(CLASS!$N298:$S298,AP$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AQ$2),SUMIF(CLASS!$N298:$S298,AQ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AR$2),SUMIF(CLASS!$N298:$S298,AR$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AS$2),SUMIF(CLASS!$N298:$S298,AS$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AT$2),SUMIF(CLASS!$N298:$S298,AT$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AU$2),SUMIF(CLASS!$N298:$S298,AU$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AV$2),SUMIF(CLASS!$N298:$S298,AV$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AW$2),SUMIF(CLASS!$N298:$S298,AW$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AX$2),SUMIF(CLASS!$N298:$S298,AX$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AY$2),SUMIF(CLASS!$N298:$S298,AY$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,AZ$2),SUMIF(CLASS!$N298:$S298,AZ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,BA$2),SUMIF(CLASS!$N298:$S298,BA$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,BB$2),SUMIF(CLASS!$N298:$S298,BB$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,BC$2),SUMIF(CLASS!$N298:$S298,BC$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,BD$2),SUMIF(CLASS!$N298:$S298,BD$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,BE$2),SUMIF(CLASS!$N298:$S298,BE$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,BF$2),SUMIF(CLASS!$N298:$S298,BF$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,BG$2),SUMIF(CLASS!$N298:$S298,BG$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,BH$2),SUMIF(CLASS!$N298:$S298,BH$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOC!$C298*INDEX(INDIRECT(ACCOUNTS!$U298),2,BI$2),SUMIF(CLASS!$N298:$S298,BI$3,CLASS!$E298:$J298))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL298:BQ298)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT298:BY298)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB298:CG298)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ298:CO298)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR298:CW298)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ298:DE298)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH298:DM298)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP298:DU298)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX298:EC298)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF298:EK298)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET298,EL298,ED298,DV298,DN298,DF298,CX298,CP298,CH298,BZ298,BR298)-C298),1)","v":0}]
[{"$f":"ACCOUNTS!A299","v":857},{"$f":"ACCOUNTS!B299","v":" Oper Meas & Reg Sta Exp"},{"$f":"ACCOUNTS!C299","v":0},0,{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,E$2),SUMIF(CLASS!$N299:$S299,E$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,F$2),SUMIF(CLASS!$N299:$S299,F$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,G$2),SUMIF(CLASS!$N299:$S299,G$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,H$2),SUMIF(CLASS!$N299:$S299,H$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,I$2),SUMIF(CLASS!$N299:$S299,I$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,J$2),SUMIF(CLASS!$N299:$S299,J$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,K$2),SUMIF(CLASS!$N299:$S299,K$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,L$2),SUMIF(CLASS!$N299:$S299,L$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,M$2),SUMIF(CLASS!$N299:$S299,M$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,N$2),SUMIF(CLASS!$N299:$S299,N$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,O$2),SUMIF(CLASS!$N299:$S299,O$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,P$2),SUMIF(CLASS!$N299:$S299,P$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,Q$2),SUMIF(CLASS!$N299:$S299,Q$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,R$2),SUMIF(CLASS!$N299:$S299,R$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,S$2),SUMIF(CLASS!$N299:$S299,S$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,T$2),SUMIF(CLASS!$N299:$S299,T$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,U$2),SUMIF(CLASS!$N299:$S299,U$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,V$2),SUMIF(CLASS!$N299:$S299,V$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,W$2),SUMIF(CLASS!$N299:$S299,W$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,X$2),SUMIF(CLASS!$N299:$S299,X$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,Y$2),SUMIF(CLASS!$N299:$S299,Y$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,Z$2),SUMIF(CLASS!$N299:$S299,Z$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AA$2),SUMIF(CLASS!$N299:$S299,AA$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AB$2),SUMIF(CLASS!$N299:$S299,AB$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AC$2),SUMIF(CLASS!$N299:$S299,AC$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AD$2),SUMIF(CLASS!$N299:$S299,AD$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AE$2),SUMIF(CLASS!$N299:$S299,AE$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AF$2),SUMIF(CLASS!$N299:$S299,AF$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AG$2),SUMIF(CLASS!$N299:$S299,AG$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AH$2),SUMIF(CLASS!$N299:$S299,AH$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AI$2),SUMIF(CLASS!$N299:$S299,AI$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AJ$2),SUMIF(CLASS!$N299:$S299,AJ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AK$2),SUMIF(CLASS!$N299:$S299,AK$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AL$2),SUMIF(CLASS!$N299:$S299,AL$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AM$2),SUMIF(CLASS!$N299:$S299,AM$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AN$2),SUMIF(CLASS!$N299:$S299,AN$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AO$2),SUMIF(CLASS!$N299:$S299,AO$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AP$2),SUMIF(CLASS!$N299:$S299,AP$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AQ$2),SUMIF(CLASS!$N299:$S299,AQ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AR$2),SUMIF(CLASS!$N299:$S299,AR$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AS$2),SUMIF(CLASS!$N299:$S299,AS$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AT$2),SUMIF(CLASS!$N299:$S299,AT$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AU$2),SUMIF(CLASS!$N299:$S299,AU$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AV$2),SUMIF(CLASS!$N299:$S299,AV$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AW$2),SUMIF(CLASS!$N299:$S299,AW$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AX$2),SUMIF(CLASS!$N299:$S299,AX$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AY$2),SUMIF(CLASS!$N299:$S299,AY$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,AZ$2),SUMIF(CLASS!$N299:$S299,AZ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,BA$2),SUMIF(CLASS!$N299:$S299,BA$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,BB$2),SUMIF(CLASS!$N299:$S299,BB$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,BC$2),SUMIF(CLASS!$N299:$S299,BC$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,BD$2),SUMIF(CLASS!$N299:$S299,BD$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,BE$2),SUMIF(CLASS!$N299:$S299,BE$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,BF$2),SUMIF(CLASS!$N299:$S299,BF$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,BG$2),SUMIF(CLASS!$N299:$S299,BG$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,BH$2),SUMIF(CLASS!$N299:$S299,BH$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$U299),2,BI$2),SUMIF(CLASS!$N299:$S299,BI$3,CLASS!$E299:$J299))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL299:BQ299)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT299:BY299)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB299:CG299)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ299:CO299)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR299:CW299)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ299:DE299)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH299:DM299)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP299:DU299)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX299:EC299)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF299:EK299)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A300","v":862},{"$f":"ACCOUNTS!B300","v":"Maint Structures & Improvements"},{"$f":"ACCOUNTS!C300","v":2168.52},0,{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,E$2),SUMIF(CLASS!$N300:$S300,E$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,F$2),SUMIF(CLASS!$N300:$S300,F$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,G$2),SUMIF(CLASS!$N300:$S300,G$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,H$2),SUMIF(CLASS!$N300:$S300,H$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,I$2),SUMIF(CLASS!$N300:$S300,I$3,CLASS!$E300:$J300))","v":2168.52},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,J$2),SUMIF(CLASS!$N300:$S300,J$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,K$2),SUMIF(CLASS!$N300:$S300,K$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,L$2),SUMIF(CLASS!$N300:$S300,L$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,M$2),SUMIF(CLASS!$N300:$S300,M$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,N$2),SUMIF(CLASS!$N300:$S300,N$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,O$2),SUMIF(CLASS!$N300:$S300,O$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,P$2),SUMIF(CLASS!$N300:$S300,P$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,Q$2),SUMIF(CLASS!$N300:$S300,Q$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,R$2),SUMIF(CLASS!$N300:$S300,R$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,S$2),SUMIF(CLASS!$N300:$S300,S$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,T$2),SUMIF(CLASS!$N300:$S300,T$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,U$2),SUMIF(CLASS!$N300:$S300,U$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,V$2),SUMIF(CLASS!$N300:$S300,V$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,W$2),SUMIF(CLASS!$N300:$S300,W$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,X$2),SUMIF(CLASS!$N300:$S300,X$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,Y$2),SUMIF(CLASS!$N300:$S300,Y$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,Z$2),SUMIF(CLASS!$N300:$S300,Z$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AA$2),SUMIF(CLASS!$N300:$S300,AA$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AB$2),SUMIF(CLASS!$N300:$S300,AB$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AC$2),SUMIF(CLASS!$N300:$S300,AC$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AD$2),SUMIF(CLASS!$N300:$S300,AD$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AE$2),SUMIF(CLASS!$N300:$S300,AE$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AF$2),SUMIF(CLASS!$N300:$S300,AF$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AG$2),SUMIF(CLASS!$N300:$S300,AG$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AH$2),SUMIF(CLASS!$N300:$S300,AH$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AI$2),SUMIF(CLASS!$N300:$S300,AI$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AJ$2),SUMIF(CLASS!$N300:$S300,AJ$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AK$2),SUMIF(CLASS!$N300:$S300,AK$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AL$2),SUMIF(CLASS!$N300:$S300,AL$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AM$2),SUMIF(CLASS!$N300:$S300,AM$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AN$2),SUMIF(CLASS!$N300:$S300,AN$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AO$2),SUMIF(CLASS!$N300:$S300,AO$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AP$2),SUMIF(CLASS!$N300:$S300,AP$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AQ$2),SUMIF(CLASS!$N300:$S300,AQ$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AR$2),SUMIF(CLASS!$N300:$S300,AR$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AS$2),SUMIF(CLASS!$N300:$S300,AS$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AT$2),SUMIF(CLASS!$N300:$S300,AT$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AU$2),SUMIF(CLASS!$N300:$S300,AU$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AV$2),SUMIF(CLASS!$N300:$S300,AV$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AW$2),SUMIF(CLASS!$N300:$S300,AW$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AX$2),SUMIF(CLASS!$N300:$S300,AX$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AY$2),SUMIF(CLASS!$N300:$S300,AY$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,AZ$2),SUMIF(CLASS!$N300:$S300,AZ$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,BA$2),SUMIF(CLASS!$N300:$S300,BA$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,BB$2),SUMIF(CLASS!$N300:$S300,BB$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,BC$2),SUMIF(CLASS!$N300:$S300,BC$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,BD$2),SUMIF(CLASS!$N300:$S300,BD$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,BE$2),SUMIF(CLASS!$N300:$S300,BE$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,BF$2),SUMIF(CLASS!$N300:$S300,BF$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,BG$2),SUMIF(CLASS!$N300:$S300,BG$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,BH$2),SUMIF(CLASS!$N300:$S300,BH$3,CLASS!$E300:$J300))","v":0},{"$f":"IF(CLASS!$L300<>0,FUNCALLOC!$C300*INDEX(INDIRECT(ACCOUNTS!$U300),2,BI$2),SUMIF(CLASS!$N300:$S300,BI$3,CLASS!$E300:$J300))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,2168.52,0,0,0,0,0,2168.52,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A301","v":863},{"$f":"ACCOUNTS!B301","v":"Maint Mains"},{"$f":"ACCOUNTS!C301","v":0},0,{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,E$2),SUMIF(CLASS!$N301:$S301,E$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,F$2),SUMIF(CLASS!$N301:$S301,F$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,G$2),SUMIF(CLASS!$N301:$S301,G$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,H$2),SUMIF(CLASS!$N301:$S301,H$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,I$2),SUMIF(CLASS!$N301:$S301,I$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,J$2),SUMIF(CLASS!$N301:$S301,J$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,K$2),SUMIF(CLASS!$N301:$S301,K$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,L$2),SUMIF(CLASS!$N301:$S301,L$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,M$2),SUMIF(CLASS!$N301:$S301,M$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,N$2),SUMIF(CLASS!$N301:$S301,N$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,O$2),SUMIF(CLASS!$N301:$S301,O$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,P$2),SUMIF(CLASS!$N301:$S301,P$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,Q$2),SUMIF(CLASS!$N301:$S301,Q$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,R$2),SUMIF(CLASS!$N301:$S301,R$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,S$2),SUMIF(CLASS!$N301:$S301,S$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,T$2),SUMIF(CLASS!$N301:$S301,T$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,U$2),SUMIF(CLASS!$N301:$S301,U$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,V$2),SUMIF(CLASS!$N301:$S301,V$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,W$2),SUMIF(CLASS!$N301:$S301,W$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,X$2),SUMIF(CLASS!$N301:$S301,X$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,Y$2),SUMIF(CLASS!$N301:$S301,Y$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,Z$2),SUMIF(CLASS!$N301:$S301,Z$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AA$2),SUMIF(CLASS!$N301:$S301,AA$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AB$2),SUMIF(CLASS!$N301:$S301,AB$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AC$2),SUMIF(CLASS!$N301:$S301,AC$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AD$2),SUMIF(CLASS!$N301:$S301,AD$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AE$2),SUMIF(CLASS!$N301:$S301,AE$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AF$2),SUMIF(CLASS!$N301:$S301,AF$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AG$2),SUMIF(CLASS!$N301:$S301,AG$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AH$2),SUMIF(CLASS!$N301:$S301,AH$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AI$2),SUMIF(CLASS!$N301:$S301,AI$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AJ$2),SUMIF(CLASS!$N301:$S301,AJ$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AK$2),SUMIF(CLASS!$N301:$S301,AK$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AL$2),SUMIF(CLASS!$N301:$S301,AL$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AM$2),SUMIF(CLASS!$N301:$S301,AM$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AN$2),SUMIF(CLASS!$N301:$S301,AN$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AO$2),SUMIF(CLASS!$N301:$S301,AO$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AP$2),SUMIF(CLASS!$N301:$S301,AP$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AQ$2),SUMIF(CLASS!$N301:$S301,AQ$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AR$2),SUMIF(CLASS!$N301:$S301,AR$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AS$2),SUMIF(CLASS!$N301:$S301,AS$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AT$2),SUMIF(CLASS!$N301:$S301,AT$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AU$2),SUMIF(CLASS!$N301:$S301,AU$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AV$2),SUMIF(CLASS!$N301:$S301,AV$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AW$2),SUMIF(CLASS!$N301:$S301,AW$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AX$2),SUMIF(CLASS!$N301:$S301,AX$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AY$2),SUMIF(CLASS!$N301:$S301,AY$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,AZ$2),SUMIF(CLASS!$N301:$S301,AZ$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,BA$2),SUMIF(CLASS!$N301:$S301,BA$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,BB$2),SUMIF(CLASS!$N301:$S301,BB$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,BC$2),SUMIF(CLASS!$N301:$S301,BC$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,BD$2),SUMIF(CLASS!$N301:$S301,BD$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,BE$2),SUMIF(CLASS!$N301:$S301,BE$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,BF$2),SUMIF(CLASS!$N301:$S301,BF$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,BG$2),SUMIF(CLASS!$N301:$S301,BG$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,BH$2),SUMIF(CLASS!$N301:$S301,BH$3,CLASS!$E301:$J301))","v":0},{"$f":"IF(CLASS!$L301<>0,FUNCALLOC!$C301*INDEX(INDIRECT(ACCOUNTS!$U301),2,BI$2),SUMIF(CLASS!$N301:$S301,BI$3,CLASS!$E301:$J301))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A302","v":864},{"$f":"ACCOUNTS!B302","v":"Maint Supv & Eng"},{"$f":"ACCOUNTS!C302","v":0},0,{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,E$2),SUMIF(CLASS!$N302:$S302,E$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,F$2),SUMIF(CLASS!$N302:$S302,F$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,G$2),SUMIF(CLASS!$N302:$S302,G$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,H$2),SUMIF(CLASS!$N302:$S302,H$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,I$2),SUMIF(CLASS!$N302:$S302,I$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,J$2),SUMIF(CLASS!$N302:$S302,J$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,K$2),SUMIF(CLASS!$N302:$S302,K$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,L$2),SUMIF(CLASS!$N302:$S302,L$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,M$2),SUMIF(CLASS!$N302:$S302,M$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,N$2),SUMIF(CLASS!$N302:$S302,N$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,O$2),SUMIF(CLASS!$N302:$S302,O$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,P$2),SUMIF(CLASS!$N302:$S302,P$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,Q$2),SUMIF(CLASS!$N302:$S302,Q$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,R$2),SUMIF(CLASS!$N302:$S302,R$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,S$2),SUMIF(CLASS!$N302:$S302,S$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,T$2),SUMIF(CLASS!$N302:$S302,T$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,U$2),SUMIF(CLASS!$N302:$S302,U$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,V$2),SUMIF(CLASS!$N302:$S302,V$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,W$2),SUMIF(CLASS!$N302:$S302,W$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,X$2),SUMIF(CLASS!$N302:$S302,X$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,Y$2),SUMIF(CLASS!$N302:$S302,Y$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,Z$2),SUMIF(CLASS!$N302:$S302,Z$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AA$2),SUMIF(CLASS!$N302:$S302,AA$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AB$2),SUMIF(CLASS!$N302:$S302,AB$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AC$2),SUMIF(CLASS!$N302:$S302,AC$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AD$2),SUMIF(CLASS!$N302:$S302,AD$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AE$2),SUMIF(CLASS!$N302:$S302,AE$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AF$2),SUMIF(CLASS!$N302:$S302,AF$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AG$2),SUMIF(CLASS!$N302:$S302,AG$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AH$2),SUMIF(CLASS!$N302:$S302,AH$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AI$2),SUMIF(CLASS!$N302:$S302,AI$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AJ$2),SUMIF(CLASS!$N302:$S302,AJ$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AK$2),SUMIF(CLASS!$N302:$S302,AK$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AL$2),SUMIF(CLASS!$N302:$S302,AL$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AM$2),SUMIF(CLASS!$N302:$S302,AM$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AN$2),SUMIF(CLASS!$N302:$S302,AN$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AO$2),SUMIF(CLASS!$N302:$S302,AO$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AP$2),SUMIF(CLASS!$N302:$S302,AP$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AQ$2),SUMIF(CLASS!$N302:$S302,AQ$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AR$2),SUMIF(CLASS!$N302:$S302,AR$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AS$2),SUMIF(CLASS!$N302:$S302,AS$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AT$2),SUMIF(CLASS!$N302:$S302,AT$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AU$2),SUMIF(CLASS!$N302:$S302,AU$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AV$2),SUMIF(CLASS!$N302:$S302,AV$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AW$2),SUMIF(CLASS!$N302:$S302,AW$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AX$2),SUMIF(CLASS!$N302:$S302,AX$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AY$2),SUMIF(CLASS!$N302:$S302,AY$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,AZ$2),SUMIF(CLASS!$N302:$S302,AZ$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,BA$2),SUMIF(CLASS!$N302:$S302,BA$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,BB$2),SUMIF(CLASS!$N302:$S302,BB$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,BC$2),SUMIF(CLASS!$N302:$S302,BC$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,BD$2),SUMIF(CLASS!$N302:$S302,BD$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,BE$2),SUMIF(CLASS!$N302:$S302,BE$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,BF$2),SUMIF(CLASS!$N302:$S302,BF$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,BG$2),SUMIF(CLASS!$N302:$S302,BG$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,BH$2),SUMIF(CLASS!$N302:$S302,BH$3,CLASS!$E302:$J302))","v":0},{"$f":"IF(CLASS!$L302<>0,FUNCALLOC!$C302*INDEX(INDIRECT(ACCOUNTS!$U302),2,BI$2),SUMIF(CLASS!$N302:$S302,BI$3,CLASS!$E302:$J302))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A303","v":865},{"$f":"ACCOUNTS!B303","v":"Maint Structures"},{"$f":"ACCOUNTS!C303","v":0},0,{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,E$2),SUMIF(CLASS!$N303:$S303,E$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,F$2),SUMIF(CLASS!$N303:$S303,F$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,G$2),SUMIF(CLASS!$N303:$S303,G$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,H$2),SUMIF(CLASS!$N303:$S303,H$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,I$2),SUMIF(CLASS!$N303:$S303,I$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,J$2),SUMIF(CLASS!$N303:$S303,J$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,K$2),SUMIF(CLASS!$N303:$S303,K$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,L$2),SUMIF(CLASS!$N303:$S303,L$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,M$2),SUMIF(CLASS!$N303:$S303,M$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,N$2),SUMIF(CLASS!$N303:$S303,N$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,O$2),SUMIF(CLASS!$N303:$S303,O$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,P$2),SUMIF(CLASS!$N303:$S303,P$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,Q$2),SUMIF(CLASS!$N303:$S303,Q$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,R$2),SUMIF(CLASS!$N303:$S303,R$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,S$2),SUMIF(CLASS!$N303:$S303,S$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,T$2),SUMIF(CLASS!$N303:$S303,T$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,U$2),SUMIF(CLASS!$N303:$S303,U$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,V$2),SUMIF(CLASS!$N303:$S303,V$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,W$2),SUMIF(CLASS!$N303:$S303,W$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,X$2),SUMIF(CLASS!$N303:$S303,X$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,Y$2),SUMIF(CLASS!$N303:$S303,Y$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,Z$2),SUMIF(CLASS!$N303:$S303,Z$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AA$2),SUMIF(CLASS!$N303:$S303,AA$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AB$2),SUMIF(CLASS!$N303:$S303,AB$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AC$2),SUMIF(CLASS!$N303:$S303,AC$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AD$2),SUMIF(CLASS!$N303:$S303,AD$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AE$2),SUMIF(CLASS!$N303:$S303,AE$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AF$2),SUMIF(CLASS!$N303:$S303,AF$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AG$2),SUMIF(CLASS!$N303:$S303,AG$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AH$2),SUMIF(CLASS!$N303:$S303,AH$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AI$2),SUMIF(CLASS!$N303:$S303,AI$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AJ$2),SUMIF(CLASS!$N303:$S303,AJ$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AK$2),SUMIF(CLASS!$N303:$S303,AK$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AL$2),SUMIF(CLASS!$N303:$S303,AL$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AM$2),SUMIF(CLASS!$N303:$S303,AM$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AN$2),SUMIF(CLASS!$N303:$S303,AN$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AO$2),SUMIF(CLASS!$N303:$S303,AO$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AP$2),SUMIF(CLASS!$N303:$S303,AP$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AQ$2),SUMIF(CLASS!$N303:$S303,AQ$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AR$2),SUMIF(CLASS!$N303:$S303,AR$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AS$2),SUMIF(CLASS!$N303:$S303,AS$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AT$2),SUMIF(CLASS!$N303:$S303,AT$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AU$2),SUMIF(CLASS!$N303:$S303,AU$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AV$2),SUMIF(CLASS!$N303:$S303,AV$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AW$2),SUMIF(CLASS!$N303:$S303,AW$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AX$2),SUMIF(CLASS!$N303:$S303,AX$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AY$2),SUMIF(CLASS!$N303:$S303,AY$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,AZ$2),SUMIF(CLASS!$N303:$S303,AZ$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,BA$2),SUMIF(CLASS!$N303:$S303,BA$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,BB$2),SUMIF(CLASS!$N303:$S303,BB$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,BC$2),SUMIF(CLASS!$N303:$S303,BC$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,BD$2),SUMIF(CLASS!$N303:$S303,BD$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,BE$2),SUMIF(CLASS!$N303:$S303,BE$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,BF$2),SUMIF(CLASS!$N303:$S303,BF$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,BG$2),SUMIF(CLASS!$N303:$S303,BG$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,BH$2),SUMIF(CLASS!$N303:$S303,BH$3,CLASS!$E303:$J303))","v":0},{"$f":"IF(CLASS!$L303<>0,FUNCALLOC!$C303*INDEX(INDIRECT(ACCOUNTS!$U303),2,BI$2),SUMIF(CLASS!$N303:$S303,BI$3,CLASS!$E303:$J303))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A304","v":867},{"$f":"ACCOUNTS!B304","v":"Maint Other Equipment"},{"$f":"ACCOUNTS!C304","v":0},0,{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,E$2),SUMIF(CLASS!$N304:$S304,E$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,F$2),SUMIF(CLASS!$N304:$S304,F$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,G$2),SUMIF(CLASS!$N304:$S304,G$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,H$2),SUMIF(CLASS!$N304:$S304,H$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,I$2),SUMIF(CLASS!$N304:$S304,I$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,J$2),SUMIF(CLASS!$N304:$S304,J$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,K$2),SUMIF(CLASS!$N304:$S304,K$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,L$2),SUMIF(CLASS!$N304:$S304,L$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,M$2),SUMIF(CLASS!$N304:$S304,M$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,N$2),SUMIF(CLASS!$N304:$S304,N$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,O$2),SUMIF(CLASS!$N304:$S304,O$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,P$2),SUMIF(CLASS!$N304:$S304,P$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,Q$2),SUMIF(CLASS!$N304:$S304,Q$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,R$2),SUMIF(CLASS!$N304:$S304,R$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,S$2),SUMIF(CLASS!$N304:$S304,S$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,T$2),SUMIF(CLASS!$N304:$S304,T$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,U$2),SUMIF(CLASS!$N304:$S304,U$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,V$2),SUMIF(CLASS!$N304:$S304,V$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,W$2),SUMIF(CLASS!$N304:$S304,W$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,X$2),SUMIF(CLASS!$N304:$S304,X$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,Y$2),SUMIF(CLASS!$N304:$S304,Y$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,Z$2),SUMIF(CLASS!$N304:$S304,Z$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AA$2),SUMIF(CLASS!$N304:$S304,AA$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AB$2),SUMIF(CLASS!$N304:$S304,AB$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AC$2),SUMIF(CLASS!$N304:$S304,AC$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AD$2),SUMIF(CLASS!$N304:$S304,AD$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AE$2),SUMIF(CLASS!$N304:$S304,AE$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AF$2),SUMIF(CLASS!$N304:$S304,AF$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AG$2),SUMIF(CLASS!$N304:$S304,AG$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AH$2),SUMIF(CLASS!$N304:$S304,AH$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AI$2),SUMIF(CLASS!$N304:$S304,AI$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AJ$2),SUMIF(CLASS!$N304:$S304,AJ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AK$2),SUMIF(CLASS!$N304:$S304,AK$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AL$2),SUMIF(CLASS!$N304:$S304,AL$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AM$2),SUMIF(CLASS!$N304:$S304,AM$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AN$2),SUMIF(CLASS!$N304:$S304,AN$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AO$2),SUMIF(CLASS!$N304:$S304,AO$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AP$2),SUMIF(CLASS!$N304:$S304,AP$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AQ$2),SUMIF(CLASS!$N304:$S304,AQ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AR$2),SUMIF(CLASS!$N304:$S304,AR$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AS$2),SUMIF(CLASS!$N304:$S304,AS$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AT$2),SUMIF(CLASS!$N304:$S304,AT$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AU$2),SUMIF(CLASS!$N304:$S304,AU$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AV$2),SUMIF(CLASS!$N304:$S304,AV$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AW$2),SUMIF(CLASS!$N304:$S304,AW$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AX$2),SUMIF(CLASS!$N304:$S304,AX$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AY$2),SUMIF(CLASS!$N304:$S304,AY$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,AZ$2),SUMIF(CLASS!$N304:$S304,AZ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,BA$2),SUMIF(CLASS!$N304:$S304,BA$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,BB$2),SUMIF(CLASS!$N304:$S304,BB$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,BC$2),SUMIF(CLASS!$N304:$S304,BC$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,BD$2),SUMIF(CLASS!$N304:$S304,BD$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,BE$2),SUMIF(CLASS!$N304:$S304,BE$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,BF$2),SUMIF(CLASS!$N304:$S304,BF$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,BG$2),SUMIF(CLASS!$N304:$S304,BG$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,BH$2),SUMIF(CLASS!$N304:$S304,BH$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$U304),2,BI$2),SUMIF(CLASS!$N304:$S304,BI$3,CLASS!$E304:$J304))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B305","v":"Sub-total"},{"$f":"SUM(C297:C304)","v":2168.52},0,{"$f":"SUM(E297:E304)","v":0},0,0,0,2168.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS297:AS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL297:BL304)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT297:BT304)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB297:CB304)","v":2168.52},0,0,0,0,0,2168.52,null,{"$f":"SUM(CJ297:CJ304)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR297:CR304)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ297:CZ304)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH297:DH304)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP297:DP304)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX297:DX304)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF297:EF304)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN297:EN304)","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,0]
[null,{"$f":"ACCOUNTS!B307","v":"Distribution"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A308","v":870},{"$f":"ACCOUNTS!B308","v":"Oper Supv & Engineering"},{"$f":"ACCOUNTS!C308","v":2478849.0870702593},0,{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,E$2),SUMIF(CLASS!$N308:$S308,E$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,F$2),SUMIF(CLASS!$N308:$S308,F$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,G$2),SUMIF(CLASS!$N308:$S308,G$3,CLASS!$E308:$J308))","v":623007.75587817025},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,H$2),SUMIF(CLASS!$N308:$S308,H$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,I$2),SUMIF(CLASS!$N308:$S308,I$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,J$2),SUMIF(CLASS!$N308:$S308,J$3,CLASS!$E308:$J308))","v":198473.71056597901},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,K$2),SUMIF(CLASS!$N308:$S308,K$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,L$2),SUMIF(CLASS!$N308:$S308,L$3,CLASS!$E308:$J308))","v":296102.12472972932},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,M$2),SUMIF(CLASS!$N308:$S308,M$3,CLASS!$E308:$J308))","v":31171.450049426898},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,N$2),SUMIF(CLASS!$N308:$S308,N$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,O$2),SUMIF(CLASS!$N308:$S308,O$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,P$2),SUMIF(CLASS!$N308:$S308,P$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,Q$2),SUMIF(CLASS!$N308:$S308,Q$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,R$2),SUMIF(CLASS!$N308:$S308,R$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,S$2),SUMIF(CLASS!$N308:$S308,S$3,CLASS!$E308:$J308))","v":507120.83917161007},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,T$2),SUMIF(CLASS!$N308:$S308,T$3,CLASS!$E308:$J308))","v":4843.5934992802377},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,U$2),SUMIF(CLASS!$N308:$S308,U$3,CLASS!$E308:$J308))","v":460462.32784696796},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,V$2),SUMIF(CLASS!$N308:$S308,V$3,CLASS!$E308:$J308))","v":277564.27233185543},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,W$2),SUMIF(CLASS!$N308:$S308,W$3,CLASS!$E308:$J308))","v":80103.012997239886},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,X$2),SUMIF(CLASS!$N308:$S308,X$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,Y$2),SUMIF(CLASS!$N308:$S308,Y$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,Z$2),SUMIF(CLASS!$N308:$S308,Z$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AA$2),SUMIF(CLASS!$N308:$S308,AA$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AB$2),SUMIF(CLASS!$N308:$S308,AB$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AC$2),SUMIF(CLASS!$N308:$S308,AC$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AD$2),SUMIF(CLASS!$N308:$S308,AD$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AE$2),SUMIF(CLASS!$N308:$S308,AE$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AF$2),SUMIF(CLASS!$N308:$S308,AF$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AG$2),SUMIF(CLASS!$N308:$S308,AG$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AH$2),SUMIF(CLASS!$N308:$S308,AH$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AI$2),SUMIF(CLASS!$N308:$S308,AI$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AJ$2),SUMIF(CLASS!$N308:$S308,AJ$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AK$2),SUMIF(CLASS!$N308:$S308,AK$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AL$2),SUMIF(CLASS!$N308:$S308,AL$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AM$2),SUMIF(CLASS!$N308:$S308,AM$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AN$2),SUMIF(CLASS!$N308:$S308,AN$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AO$2),SUMIF(CLASS!$N308:$S308,AO$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AP$2),SUMIF(CLASS!$N308:$S308,AP$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AQ$2),SUMIF(CLASS!$N308:$S308,AQ$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AR$2),SUMIF(CLASS!$N308:$S308,AR$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AS$2),SUMIF(CLASS!$N308:$S308,AS$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AT$2),SUMIF(CLASS!$N308:$S308,AT$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AU$2),SUMIF(CLASS!$N308:$S308,AU$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AV$2),SUMIF(CLASS!$N308:$S308,AV$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AW$2),SUMIF(CLASS!$N308:$S308,AW$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AX$2),SUMIF(CLASS!$N308:$S308,AX$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AY$2),SUMIF(CLASS!$N308:$S308,AY$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,AZ$2),SUMIF(CLASS!$N308:$S308,AZ$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,BA$2),SUMIF(CLASS!$N308:$S308,BA$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,BB$2),SUMIF(CLASS!$N308:$S308,BB$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,BC$2),SUMIF(CLASS!$N308:$S308,BC$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,BD$2),SUMIF(CLASS!$N308:$S308,BD$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,BE$2),SUMIF(CLASS!$N308:$S308,BE$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,BF$2),SUMIF(CLASS!$N308:$S308,BF$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,BG$2),SUMIF(CLASS!$N308:$S308,BG$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,BH$2),SUMIF(CLASS!$N308:$S308,BH$3,CLASS!$E308:$J308))","v":0},{"$f":"IF(CLASS!$L308<>0,FUNCALLOC!$C308*INDEX(INDIRECT(ACCOUNTS!$U308),2,BI$2),SUMIF(CLASS!$N308:$S308,BI$3,CLASS!$E308:$J308))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E308:$BI308)","v":0},0,0,0,0,0,{"$f":"SUM(BL308:BQ308)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E308:$BI308)","v":0},0,0,0,0,0,{"$f":"SUM(BT308:BY308)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E308:$BI308)","v":0},0,0,0,0,0,{"$f":"SUM(CB308:CG308)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E308:$BI308)","v":821481.46644414926},327273.57477915619,1330094.0458469535,0,0,0,{"$f":"SUM(CJ308:CO308)","v":2478849.0870702593},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E308:$BI308)","v":0},0,0,0,0,0,{"$f":"SUM(CR308:CW308)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E308:$BI308)","v":0},0,0,0,0,0,{"$f":"SUM(CZ308:DE308)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E308:$BI308)","v":0},0,0,0,0,0,{"$f":"SUM(DH308:DM308)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E308:$BI308)","v":0},0,0,0,0,0,{"$f":"SUM(DP308:DU308)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E308:$BI308)","v":0},0,0,0,0,0,{"$f":"SUM(DX308:EC308)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E308:$BI308)","v":0},0,0,0,0,0,{"$f":"SUM(EF308:EK308)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E308:$BI308)","v":0},0,0,0,0,0,{"$f":"SUM(EN308:ES308)","v":0},0]
[{"$f":"ACCOUNTS!A309","v":871},{"$f":"ACCOUNTS!B309","v":"Oper Load Dispatching"},{"$f":"ACCOUNTS!C309","v":256555.13816795388},0,{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,E$2),SUMIF(CLASS!$N309:$S309,E$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,F$2),SUMIF(CLASS!$N309:$S309,F$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,G$2),SUMIF(CLASS!$N309:$S309,G$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,H$2),SUMIF(CLASS!$N309:$S309,H$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,I$2),SUMIF(CLASS!$N309:$S309,I$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,J$2),SUMIF(CLASS!$N309:$S309,J$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,K$2),SUMIF(CLASS!$N309:$S309,K$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,L$2),SUMIF(CLASS!$N309:$S309,L$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,M$2),SUMIF(CLASS!$N309:$S309,M$3,CLASS!$E309:$J309))","v":256555.13816795388},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,N$2),SUMIF(CLASS!$N309:$S309,N$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,O$2),SUMIF(CLASS!$N309:$S309,O$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,P$2),SUMIF(CLASS!$N309:$S309,P$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,Q$2),SUMIF(CLASS!$N309:$S309,Q$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,R$2),SUMIF(CLASS!$N309:$S309,R$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,S$2),SUMIF(CLASS!$N309:$S309,S$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,T$2),SUMIF(CLASS!$N309:$S309,T$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,U$2),SUMIF(CLASS!$N309:$S309,U$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,V$2),SUMIF(CLASS!$N309:$S309,V$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,W$2),SUMIF(CLASS!$N309:$S309,W$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,X$2),SUMIF(CLASS!$N309:$S309,X$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,Y$2),SUMIF(CLASS!$N309:$S309,Y$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,Z$2),SUMIF(CLASS!$N309:$S309,Z$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AA$2),SUMIF(CLASS!$N309:$S309,AA$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AB$2),SUMIF(CLASS!$N309:$S309,AB$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AC$2),SUMIF(CLASS!$N309:$S309,AC$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AD$2),SUMIF(CLASS!$N309:$S309,AD$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AE$2),SUMIF(CLASS!$N309:$S309,AE$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AF$2),SUMIF(CLASS!$N309:$S309,AF$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AG$2),SUMIF(CLASS!$N309:$S309,AG$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AH$2),SUMIF(CLASS!$N309:$S309,AH$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AI$2),SUMIF(CLASS!$N309:$S309,AI$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AJ$2),SUMIF(CLASS!$N309:$S309,AJ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AK$2),SUMIF(CLASS!$N309:$S309,AK$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AL$2),SUMIF(CLASS!$N309:$S309,AL$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AM$2),SUMIF(CLASS!$N309:$S309,AM$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AN$2),SUMIF(CLASS!$N309:$S309,AN$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AO$2),SUMIF(CLASS!$N309:$S309,AO$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AP$2),SUMIF(CLASS!$N309:$S309,AP$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AQ$2),SUMIF(CLASS!$N309:$S309,AQ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AR$2),SUMIF(CLASS!$N309:$S309,AR$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AS$2),SUMIF(CLASS!$N309:$S309,AS$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AT$2),SUMIF(CLASS!$N309:$S309,AT$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AU$2),SUMIF(CLASS!$N309:$S309,AU$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AV$2),SUMIF(CLASS!$N309:$S309,AV$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AW$2),SUMIF(CLASS!$N309:$S309,AW$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AX$2),SUMIF(CLASS!$N309:$S309,AX$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AY$2),SUMIF(CLASS!$N309:$S309,AY$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,AZ$2),SUMIF(CLASS!$N309:$S309,AZ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,BA$2),SUMIF(CLASS!$N309:$S309,BA$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,BB$2),SUMIF(CLASS!$N309:$S309,BB$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,BC$2),SUMIF(CLASS!$N309:$S309,BC$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,BD$2),SUMIF(CLASS!$N309:$S309,BD$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,BE$2),SUMIF(CLASS!$N309:$S309,BE$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,BF$2),SUMIF(CLASS!$N309:$S309,BF$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,BG$2),SUMIF(CLASS!$N309:$S309,BG$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,BH$2),SUMIF(CLASS!$N309:$S309,BH$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$U309),2,BI$2),SUMIF(CLASS!$N309:$S309,BI$3,CLASS!$E309:$J309))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,256555.13816795388,0,0,0,0,256555.13816795388,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A310","v":874},{"$f":"ACCOUNTS!B310","v":"Oper Mains & Services Exp"},{"$f":"ACCOUNTS!C310","v":18158259.387260601},0,{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,E$2),SUMIF(CLASS!$N310:$S310,E$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,F$2),SUMIF(CLASS!$N310:$S310,F$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,G$2),SUMIF(CLASS!$N310:$S310,G$3,CLASS!$E310:$J310))","v":7730779.5650486276},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,H$2),SUMIF(CLASS!$N310:$S310,H$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,I$2),SUMIF(CLASS!$N310:$S310,I$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,J$2),SUMIF(CLASS!$N310:$S310,J$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,K$2),SUMIF(CLASS!$N310:$S310,K$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,L$2),SUMIF(CLASS!$N310:$S310,L$3,CLASS!$E310:$J310))","v":3674272.4844595781},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,M$2),SUMIF(CLASS!$N310:$S310,M$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,N$2),SUMIF(CLASS!$N310:$S310,N$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,O$2),SUMIF(CLASS!$N310:$S310,O$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,P$2),SUMIF(CLASS!$N310:$S310,P$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,Q$2),SUMIF(CLASS!$N310:$S310,Q$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,R$2),SUMIF(CLASS!$N310:$S310,R$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,S$2),SUMIF(CLASS!$N310:$S310,S$3,CLASS!$E310:$J310))","v":6689316.5885654204},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,T$2),SUMIF(CLASS!$N310:$S310,T$3,CLASS!$E310:$J310))","v":63890.749186977548},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,U$2),SUMIF(CLASS!$N310:$S310,U$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,V$2),SUMIF(CLASS!$N310:$S310,V$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,W$2),SUMIF(CLASS!$N310:$S310,W$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,X$2),SUMIF(CLASS!$N310:$S310,X$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,Y$2),SUMIF(CLASS!$N310:$S310,Y$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,Z$2),SUMIF(CLASS!$N310:$S310,Z$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AA$2),SUMIF(CLASS!$N310:$S310,AA$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AB$2),SUMIF(CLASS!$N310:$S310,AB$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AC$2),SUMIF(CLASS!$N310:$S310,AC$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AD$2),SUMIF(CLASS!$N310:$S310,AD$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AE$2),SUMIF(CLASS!$N310:$S310,AE$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AF$2),SUMIF(CLASS!$N310:$S310,AF$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AG$2),SUMIF(CLASS!$N310:$S310,AG$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AH$2),SUMIF(CLASS!$N310:$S310,AH$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AI$2),SUMIF(CLASS!$N310:$S310,AI$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AJ$2),SUMIF(CLASS!$N310:$S310,AJ$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AK$2),SUMIF(CLASS!$N310:$S310,AK$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AL$2),SUMIF(CLASS!$N310:$S310,AL$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AM$2),SUMIF(CLASS!$N310:$S310,AM$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AN$2),SUMIF(CLASS!$N310:$S310,AN$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AO$2),SUMIF(CLASS!$N310:$S310,AO$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AP$2),SUMIF(CLASS!$N310:$S310,AP$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AQ$2),SUMIF(CLASS!$N310:$S310,AQ$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AR$2),SUMIF(CLASS!$N310:$S310,AR$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AS$2),SUMIF(CLASS!$N310:$S310,AS$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AT$2),SUMIF(CLASS!$N310:$S310,AT$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AU$2),SUMIF(CLASS!$N310:$S310,AU$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AV$2),SUMIF(CLASS!$N310:$S310,AV$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AW$2),SUMIF(CLASS!$N310:$S310,AW$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AX$2),SUMIF(CLASS!$N310:$S310,AX$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AY$2),SUMIF(CLASS!$N310:$S310,AY$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,AZ$2),SUMIF(CLASS!$N310:$S310,AZ$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,BA$2),SUMIF(CLASS!$N310:$S310,BA$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,BB$2),SUMIF(CLASS!$N310:$S310,BB$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,BC$2),SUMIF(CLASS!$N310:$S310,BC$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,BD$2),SUMIF(CLASS!$N310:$S310,BD$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,BE$2),SUMIF(CLASS!$N310:$S310,BE$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,BF$2),SUMIF(CLASS!$N310:$S310,BF$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,BG$2),SUMIF(CLASS!$N310:$S310,BG$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,BH$2),SUMIF(CLASS!$N310:$S310,BH$3,CLASS!$E310:$J310))","v":0},{"$f":"IF(CLASS!$L310<>0,FUNCALLOC!$C310*INDEX(INDIRECT(ACCOUNTS!$U310),2,BI$2),SUMIF(CLASS!$N310:$S310,BI$3,CLASS!$E310:$J310))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,7730779.5650486276,3674272.4844595781,6753207.3377523981,0,0,0,18158259.387260605,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A311","v":875},{"$f":"ACCOUNTS!B311","v":"Oper Meas & Reg Sta Gen"},{"$f":"ACCOUNTS!C311","v":1234611.5420754969},0,{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,E$2),SUMIF(CLASS!$N311:$S311,E$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,F$2),SUMIF(CLASS!$N311:$S311,F$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,G$2),SUMIF(CLASS!$N311:$S311,G$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,H$2),SUMIF(CLASS!$N311:$S311,H$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,I$2),SUMIF(CLASS!$N311:$S311,I$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,J$2),SUMIF(CLASS!$N311:$S311,J$3,CLASS!$E311:$J311))","v":1234611.5420754969},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,K$2),SUMIF(CLASS!$N311:$S311,K$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,L$2),SUMIF(CLASS!$N311:$S311,L$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,M$2),SUMIF(CLASS!$N311:$S311,M$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,N$2),SUMIF(CLASS!$N311:$S311,N$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,O$2),SUMIF(CLASS!$N311:$S311,O$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,P$2),SUMIF(CLASS!$N311:$S311,P$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,Q$2),SUMIF(CLASS!$N311:$S311,Q$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,R$2),SUMIF(CLASS!$N311:$S311,R$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,S$2),SUMIF(CLASS!$N311:$S311,S$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,T$2),SUMIF(CLASS!$N311:$S311,T$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,U$2),SUMIF(CLASS!$N311:$S311,U$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,V$2),SUMIF(CLASS!$N311:$S311,V$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,W$2),SUMIF(CLASS!$N311:$S311,W$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,X$2),SUMIF(CLASS!$N311:$S311,X$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,Y$2),SUMIF(CLASS!$N311:$S311,Y$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,Z$2),SUMIF(CLASS!$N311:$S311,Z$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AA$2),SUMIF(CLASS!$N311:$S311,AA$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AB$2),SUMIF(CLASS!$N311:$S311,AB$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AC$2),SUMIF(CLASS!$N311:$S311,AC$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AD$2),SUMIF(CLASS!$N311:$S311,AD$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AE$2),SUMIF(CLASS!$N311:$S311,AE$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AF$2),SUMIF(CLASS!$N311:$S311,AF$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AG$2),SUMIF(CLASS!$N311:$S311,AG$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AH$2),SUMIF(CLASS!$N311:$S311,AH$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AI$2),SUMIF(CLASS!$N311:$S311,AI$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AJ$2),SUMIF(CLASS!$N311:$S311,AJ$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AK$2),SUMIF(CLASS!$N311:$S311,AK$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AL$2),SUMIF(CLASS!$N311:$S311,AL$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AM$2),SUMIF(CLASS!$N311:$S311,AM$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AN$2),SUMIF(CLASS!$N311:$S311,AN$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AO$2),SUMIF(CLASS!$N311:$S311,AO$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AP$2),SUMIF(CLASS!$N311:$S311,AP$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AQ$2),SUMIF(CLASS!$N311:$S311,AQ$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AR$2),SUMIF(CLASS!$N311:$S311,AR$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AS$2),SUMIF(CLASS!$N311:$S311,AS$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AT$2),SUMIF(CLASS!$N311:$S311,AT$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AU$2),SUMIF(CLASS!$N311:$S311,AU$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AV$2),SUMIF(CLASS!$N311:$S311,AV$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AW$2),SUMIF(CLASS!$N311:$S311,AW$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AX$2),SUMIF(CLASS!$N311:$S311,AX$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AY$2),SUMIF(CLASS!$N311:$S311,AY$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,AZ$2),SUMIF(CLASS!$N311:$S311,AZ$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,BA$2),SUMIF(CLASS!$N311:$S311,BA$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,BB$2),SUMIF(CLASS!$N311:$S311,BB$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,BC$2),SUMIF(CLASS!$N311:$S311,BC$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,BD$2),SUMIF(CLASS!$N311:$S311,BD$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,BE$2),SUMIF(CLASS!$N311:$S311,BE$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,BF$2),SUMIF(CLASS!$N311:$S311,BF$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,BG$2),SUMIF(CLASS!$N311:$S311,BG$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,BH$2),SUMIF(CLASS!$N311:$S311,BH$3,CLASS!$E311:$J311))","v":0},{"$f":"IF(CLASS!$L311<>0,FUNCALLOC!$C311*INDEX(INDIRECT(ACCOUNTS!$U311),2,BI$2),SUMIF(CLASS!$N311:$S311,BI$3,CLASS!$E311:$J311))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,1234611.5420754969,0,0,0,0,0,1234611.5420754969,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A312","v":876},{"$f":"ACCOUNTS!B312","v":"Oper Meas & Reg Sta Indus"},{"$f":"ACCOUNTS!C312","v":402001.3361088786},0,{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,E$2),SUMIF(CLASS!$N312:$S312,E$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,F$2),SUMIF(CLASS!$N312:$S312,F$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,G$2),SUMIF(CLASS!$N312:$S312,G$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,H$2),SUMIF(CLASS!$N312:$S312,H$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,I$2),SUMIF(CLASS!$N312:$S312,I$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,J$2),SUMIF(CLASS!$N312:$S312,J$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,K$2),SUMIF(CLASS!$N312:$S312,K$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,L$2),SUMIF(CLASS!$N312:$S312,L$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,M$2),SUMIF(CLASS!$N312:$S312,M$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,N$2),SUMIF(CLASS!$N312:$S312,N$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,O$2),SUMIF(CLASS!$N312:$S312,O$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,P$2),SUMIF(CLASS!$N312:$S312,P$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,Q$2),SUMIF(CLASS!$N312:$S312,Q$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,R$2),SUMIF(CLASS!$N312:$S312,R$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,S$2),SUMIF(CLASS!$N312:$S312,S$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,T$2),SUMIF(CLASS!$N312:$S312,T$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,U$2),SUMIF(CLASS!$N312:$S312,U$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,V$2),SUMIF(CLASS!$N312:$S312,V$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,W$2),SUMIF(CLASS!$N312:$S312,W$3,CLASS!$E312:$J312))","v":402001.3361088786},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,X$2),SUMIF(CLASS!$N312:$S312,X$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,Y$2),SUMIF(CLASS!$N312:$S312,Y$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,Z$2),SUMIF(CLASS!$N312:$S312,Z$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AA$2),SUMIF(CLASS!$N312:$S312,AA$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AB$2),SUMIF(CLASS!$N312:$S312,AB$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AC$2),SUMIF(CLASS!$N312:$S312,AC$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AD$2),SUMIF(CLASS!$N312:$S312,AD$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AE$2),SUMIF(CLASS!$N312:$S312,AE$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AF$2),SUMIF(CLASS!$N312:$S312,AF$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AG$2),SUMIF(CLASS!$N312:$S312,AG$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AH$2),SUMIF(CLASS!$N312:$S312,AH$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AI$2),SUMIF(CLASS!$N312:$S312,AI$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AJ$2),SUMIF(CLASS!$N312:$S312,AJ$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AK$2),SUMIF(CLASS!$N312:$S312,AK$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AL$2),SUMIF(CLASS!$N312:$S312,AL$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AM$2),SUMIF(CLASS!$N312:$S312,AM$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AN$2),SUMIF(CLASS!$N312:$S312,AN$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AO$2),SUMIF(CLASS!$N312:$S312,AO$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AP$2),SUMIF(CLASS!$N312:$S312,AP$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AQ$2),SUMIF(CLASS!$N312:$S312,AQ$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AR$2),SUMIF(CLASS!$N312:$S312,AR$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AS$2),SUMIF(CLASS!$N312:$S312,AS$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AT$2),SUMIF(CLASS!$N312:$S312,AT$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AU$2),SUMIF(CLASS!$N312:$S312,AU$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AV$2),SUMIF(CLASS!$N312:$S312,AV$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AW$2),SUMIF(CLASS!$N312:$S312,AW$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AX$2),SUMIF(CLASS!$N312:$S312,AX$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AY$2),SUMIF(CLASS!$N312:$S312,AY$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,AZ$2),SUMIF(CLASS!$N312:$S312,AZ$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,BA$2),SUMIF(CLASS!$N312:$S312,BA$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,BB$2),SUMIF(CLASS!$N312:$S312,BB$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,BC$2),SUMIF(CLASS!$N312:$S312,BC$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,BD$2),SUMIF(CLASS!$N312:$S312,BD$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,BE$2),SUMIF(CLASS!$N312:$S312,BE$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,BF$2),SUMIF(CLASS!$N312:$S312,BF$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,BG$2),SUMIF(CLASS!$N312:$S312,BG$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,BH$2),SUMIF(CLASS!$N312:$S312,BH$3,CLASS!$E312:$J312))","v":0},{"$f":"IF(CLASS!$L312<>0,FUNCALLOC!$C312*INDEX(INDIRECT(ACCOUNTS!$U312),2,BI$2),SUMIF(CLASS!$N312:$S312,BI$3,CLASS!$E312:$J312))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,402001.3361088786,0,0,0,402001.3361088786,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A313","v":878},{"$f":"ACCOUNTS!B313","v":"Oper Meter & House Reg"},{"$f":"ACCOUNTS!C313","v":2973291.5607245159},0,{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,E$2),SUMIF(CLASS!$N313:$S313,E$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,F$2),SUMIF(CLASS!$N313:$S313,F$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,G$2),SUMIF(CLASS!$N313:$S313,G$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,H$2),SUMIF(CLASS!$N313:$S313,H$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,I$2),SUMIF(CLASS!$N313:$S313,I$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,J$2),SUMIF(CLASS!$N313:$S313,J$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,K$2),SUMIF(CLASS!$N313:$S313,K$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,L$2),SUMIF(CLASS!$N313:$S313,L$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,M$2),SUMIF(CLASS!$N313:$S313,M$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,N$2),SUMIF(CLASS!$N313:$S313,N$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,O$2),SUMIF(CLASS!$N313:$S313,O$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,P$2),SUMIF(CLASS!$N313:$S313,P$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,Q$2),SUMIF(CLASS!$N313:$S313,Q$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,R$2),SUMIF(CLASS!$N313:$S313,R$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,S$2),SUMIF(CLASS!$N313:$S313,S$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,T$2),SUMIF(CLASS!$N313:$S313,T$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,U$2),SUMIF(CLASS!$N313:$S313,U$3,CLASS!$E313:$J313))","v":2973291.5607245159},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,V$2),SUMIF(CLASS!$N313:$S313,V$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,W$2),SUMIF(CLASS!$N313:$S313,W$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,X$2),SUMIF(CLASS!$N313:$S313,X$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,Y$2),SUMIF(CLASS!$N313:$S313,Y$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,Z$2),SUMIF(CLASS!$N313:$S313,Z$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AA$2),SUMIF(CLASS!$N313:$S313,AA$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AB$2),SUMIF(CLASS!$N313:$S313,AB$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AC$2),SUMIF(CLASS!$N313:$S313,AC$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AD$2),SUMIF(CLASS!$N313:$S313,AD$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AE$2),SUMIF(CLASS!$N313:$S313,AE$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AF$2),SUMIF(CLASS!$N313:$S313,AF$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AG$2),SUMIF(CLASS!$N313:$S313,AG$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AH$2),SUMIF(CLASS!$N313:$S313,AH$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AI$2),SUMIF(CLASS!$N313:$S313,AI$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AJ$2),SUMIF(CLASS!$N313:$S313,AJ$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AK$2),SUMIF(CLASS!$N313:$S313,AK$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AL$2),SUMIF(CLASS!$N313:$S313,AL$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AM$2),SUMIF(CLASS!$N313:$S313,AM$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AN$2),SUMIF(CLASS!$N313:$S313,AN$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AO$2),SUMIF(CLASS!$N313:$S313,AO$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AP$2),SUMIF(CLASS!$N313:$S313,AP$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AQ$2),SUMIF(CLASS!$N313:$S313,AQ$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AR$2),SUMIF(CLASS!$N313:$S313,AR$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AS$2),SUMIF(CLASS!$N313:$S313,AS$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AT$2),SUMIF(CLASS!$N313:$S313,AT$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AU$2),SUMIF(CLASS!$N313:$S313,AU$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AV$2),SUMIF(CLASS!$N313:$S313,AV$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AW$2),SUMIF(CLASS!$N313:$S313,AW$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AX$2),SUMIF(CLASS!$N313:$S313,AX$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AY$2),SUMIF(CLASS!$N313:$S313,AY$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,AZ$2),SUMIF(CLASS!$N313:$S313,AZ$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,BA$2),SUMIF(CLASS!$N313:$S313,BA$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,BB$2),SUMIF(CLASS!$N313:$S313,BB$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,BC$2),SUMIF(CLASS!$N313:$S313,BC$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,BD$2),SUMIF(CLASS!$N313:$S313,BD$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,BE$2),SUMIF(CLASS!$N313:$S313,BE$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,BF$2),SUMIF(CLASS!$N313:$S313,BF$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,BG$2),SUMIF(CLASS!$N313:$S313,BG$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,BH$2),SUMIF(CLASS!$N313:$S313,BH$3,CLASS!$E313:$J313))","v":0},{"$f":"IF(CLASS!$L313<>0,FUNCALLOC!$C313*INDEX(INDIRECT(ACCOUNTS!$U313),2,BI$2),SUMIF(CLASS!$N313:$S313,BI$3,CLASS!$E313:$J313))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,2973291.5607245159,0,0,0,2973291.5607245159,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A314","v":879},{"$f":"ACCOUNTS!B314","v":"Oper Customer Install Exp"},{"$f":"ACCOUNTS!C314","v":3722836.2230376536},0,{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,E$2),SUMIF(CLASS!$N314:$S314,E$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,F$2),SUMIF(CLASS!$N314:$S314,F$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,G$2),SUMIF(CLASS!$N314:$S314,G$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,H$2),SUMIF(CLASS!$N314:$S314,H$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,I$2),SUMIF(CLASS!$N314:$S314,I$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,J$2),SUMIF(CLASS!$N314:$S314,J$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,K$2),SUMIF(CLASS!$N314:$S314,K$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,L$2),SUMIF(CLASS!$N314:$S314,L$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,M$2),SUMIF(CLASS!$N314:$S314,M$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,N$2),SUMIF(CLASS!$N314:$S314,N$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,O$2),SUMIF(CLASS!$N314:$S314,O$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,P$2),SUMIF(CLASS!$N314:$S314,P$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,Q$2),SUMIF(CLASS!$N314:$S314,Q$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,R$2),SUMIF(CLASS!$N314:$S314,R$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,S$2),SUMIF(CLASS!$N314:$S314,S$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,T$2),SUMIF(CLASS!$N314:$S314,T$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,U$2),SUMIF(CLASS!$N314:$S314,U$3,CLASS!$E314:$J314))","v":1163210.4500741772},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,V$2),SUMIF(CLASS!$N314:$S314,V$3,CLASS!$E314:$J314))","v":2559625.7729634764},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,W$2),SUMIF(CLASS!$N314:$S314,W$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,X$2),SUMIF(CLASS!$N314:$S314,X$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,Y$2),SUMIF(CLASS!$N314:$S314,Y$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,Z$2),SUMIF(CLASS!$N314:$S314,Z$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AA$2),SUMIF(CLASS!$N314:$S314,AA$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AB$2),SUMIF(CLASS!$N314:$S314,AB$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AC$2),SUMIF(CLASS!$N314:$S314,AC$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AD$2),SUMIF(CLASS!$N314:$S314,AD$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AE$2),SUMIF(CLASS!$N314:$S314,AE$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AF$2),SUMIF(CLASS!$N314:$S314,AF$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AG$2),SUMIF(CLASS!$N314:$S314,AG$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AH$2),SUMIF(CLASS!$N314:$S314,AH$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AI$2),SUMIF(CLASS!$N314:$S314,AI$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AJ$2),SUMIF(CLASS!$N314:$S314,AJ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AK$2),SUMIF(CLASS!$N314:$S314,AK$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AL$2),SUMIF(CLASS!$N314:$S314,AL$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AM$2),SUMIF(CLASS!$N314:$S314,AM$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AN$2),SUMIF(CLASS!$N314:$S314,AN$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AO$2),SUMIF(CLASS!$N314:$S314,AO$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AP$2),SUMIF(CLASS!$N314:$S314,AP$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AQ$2),SUMIF(CLASS!$N314:$S314,AQ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AR$2),SUMIF(CLASS!$N314:$S314,AR$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AS$2),SUMIF(CLASS!$N314:$S314,AS$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AT$2),SUMIF(CLASS!$N314:$S314,AT$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AU$2),SUMIF(CLASS!$N314:$S314,AU$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AV$2),SUMIF(CLASS!$N314:$S314,AV$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AW$2),SUMIF(CLASS!$N314:$S314,AW$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AX$2),SUMIF(CLASS!$N314:$S314,AX$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AY$2),SUMIF(CLASS!$N314:$S314,AY$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,AZ$2),SUMIF(CLASS!$N314:$S314,AZ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,BA$2),SUMIF(CLASS!$N314:$S314,BA$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,BB$2),SUMIF(CLASS!$N314:$S314,BB$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,BC$2),SUMIF(CLASS!$N314:$S314,BC$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,BD$2),SUMIF(CLASS!$N314:$S314,BD$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,BE$2),SUMIF(CLASS!$N314:$S314,BE$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,BF$2),SUMIF(CLASS!$N314:$S314,BF$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,BG$2),SUMIF(CLASS!$N314:$S314,BG$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,BH$2),SUMIF(CLASS!$N314:$S314,BH$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOC!$C314*INDEX(INDIRECT(ACCOUNTS!$U314),2,BI$2),SUMIF(CLASS!$N314:$S314,BI$3,CLASS!$E314:$J314))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,3722836.2230376536,0,0,0,3722836.2230376536,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A315","v":880},{"$f":"ACCOUNTS!B315","v":"Oper Other Expense"},{"$f":"ACCOUNTS!C315","v":15432514.652217746},0,{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,E$2),SUMIF(CLASS!$N315:$S315,E$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,F$2),SUMIF(CLASS!$N315:$S315,F$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,G$2),SUMIF(CLASS!$N315:$S315,G$3,CLASS!$E315:$J315))","v":4460421.4506674176},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,H$2),SUMIF(CLASS!$N315:$S315,H$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,I$2),SUMIF(CLASS!$N315:$S315,I$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,J$2),SUMIF(CLASS!$N315:$S315,J$3,CLASS!$E315:$J315))","v":712332.79376017069},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,K$2),SUMIF(CLASS!$N315:$S315,K$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,L$2),SUMIF(CLASS!$N315:$S315,L$3,CLASS!$E315:$J315))","v":2119941.9369523157},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,M$2),SUMIF(CLASS!$N315:$S315,M$3,CLASS!$E315:$J315))","v":148024.40451632338},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,N$2),SUMIF(CLASS!$N315:$S315,N$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,O$2),SUMIF(CLASS!$N315:$S315,O$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,P$2),SUMIF(CLASS!$N315:$S315,P$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,Q$2),SUMIF(CLASS!$N315:$S315,Q$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,R$2),SUMIF(CLASS!$N315:$S315,R$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,S$2),SUMIF(CLASS!$N315:$S315,S$3,CLASS!$E315:$J315))","v":3859529.4240232185},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,T$2),SUMIF(CLASS!$N315:$S315,T$3,CLASS!$E315:$J315))","v":36862.992376760907},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,U$2),SUMIF(CLASS!$N315:$S315,U$3,CLASS!$E315:$J315))","v":2386634.1220116452},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,V$2),SUMIF(CLASS!$N315:$S315,V$3,CLASS!$E315:$J315))","v":1476825.1516347104},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,W$2),SUMIF(CLASS!$N315:$S315,W$3,CLASS!$E315:$J315))","v":231942.37627518305},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,X$2),SUMIF(CLASS!$N315:$S315,X$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,Y$2),SUMIF(CLASS!$N315:$S315,Y$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,Z$2),SUMIF(CLASS!$N315:$S315,Z$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AA$2),SUMIF(CLASS!$N315:$S315,AA$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AB$2),SUMIF(CLASS!$N315:$S315,AB$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AC$2),SUMIF(CLASS!$N315:$S315,AC$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AD$2),SUMIF(CLASS!$N315:$S315,AD$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AE$2),SUMIF(CLASS!$N315:$S315,AE$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AF$2),SUMIF(CLASS!$N315:$S315,AF$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AG$2),SUMIF(CLASS!$N315:$S315,AG$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AH$2),SUMIF(CLASS!$N315:$S315,AH$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AI$2),SUMIF(CLASS!$N315:$S315,AI$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AJ$2),SUMIF(CLASS!$N315:$S315,AJ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AK$2),SUMIF(CLASS!$N315:$S315,AK$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AL$2),SUMIF(CLASS!$N315:$S315,AL$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AM$2),SUMIF(CLASS!$N315:$S315,AM$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AN$2),SUMIF(CLASS!$N315:$S315,AN$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AO$2),SUMIF(CLASS!$N315:$S315,AO$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AP$2),SUMIF(CLASS!$N315:$S315,AP$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AQ$2),SUMIF(CLASS!$N315:$S315,AQ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AR$2),SUMIF(CLASS!$N315:$S315,AR$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AS$2),SUMIF(CLASS!$N315:$S315,AS$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AT$2),SUMIF(CLASS!$N315:$S315,AT$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AU$2),SUMIF(CLASS!$N315:$S315,AU$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AV$2),SUMIF(CLASS!$N315:$S315,AV$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AW$2),SUMIF(CLASS!$N315:$S315,AW$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AX$2),SUMIF(CLASS!$N315:$S315,AX$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AY$2),SUMIF(CLASS!$N315:$S315,AY$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,AZ$2),SUMIF(CLASS!$N315:$S315,AZ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,BA$2),SUMIF(CLASS!$N315:$S315,BA$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,BB$2),SUMIF(CLASS!$N315:$S315,BB$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,BC$2),SUMIF(CLASS!$N315:$S315,BC$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,BD$2),SUMIF(CLASS!$N315:$S315,BD$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,BE$2),SUMIF(CLASS!$N315:$S315,BE$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,BF$2),SUMIF(CLASS!$N315:$S315,BF$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,BG$2),SUMIF(CLASS!$N315:$S315,BG$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,BH$2),SUMIF(CLASS!$N315:$S315,BH$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$U315),2,BI$2),SUMIF(CLASS!$N315:$S315,BI$3,CLASS!$E315:$J315))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,5172754.2444275878,2267966.3414686392,7991794.0663215173,0,0,0,15432514.652217746,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A316","v":881},{"$f":"ACCOUNTS!B316","v":"Oper Rents Expense"},{"$f":"ACCOUNTS!C316","v":219684.74447500188},0,{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,E$2),SUMIF(CLASS!$N316:$S316,E$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,F$2),SUMIF(CLASS!$N316:$S316,F$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,G$2),SUMIF(CLASS!$N316:$S316,G$3,CLASS!$E316:$J316))","v":63494.937067814368},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,H$2),SUMIF(CLASS!$N316:$S316,H$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,I$2),SUMIF(CLASS!$N316:$S316,I$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,J$2),SUMIF(CLASS!$N316:$S316,J$3,CLASS!$E316:$J316))","v":10140.191103326051},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,K$2),SUMIF(CLASS!$N316:$S316,K$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,L$2),SUMIF(CLASS!$N316:$S316,L$3,CLASS!$E316:$J316))","v":30177.771621573247},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,M$2),SUMIF(CLASS!$N316:$S316,M$3,CLASS!$E316:$J316))","v":2107.1551989461213},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,N$2),SUMIF(CLASS!$N316:$S316,N$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,O$2),SUMIF(CLASS!$N316:$S316,O$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,P$2),SUMIF(CLASS!$N316:$S316,P$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,Q$2),SUMIF(CLASS!$N316:$S316,Q$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,R$2),SUMIF(CLASS!$N316:$S316,R$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,S$2),SUMIF(CLASS!$N316:$S316,S$3,CLASS!$E316:$J316))","v":54941.126214219825},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,T$2),SUMIF(CLASS!$N316:$S316,T$3,CLASS!$E316:$J316))","v":524.75161976981474},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,U$2),SUMIF(CLASS!$N316:$S316,U$3,CLASS!$E316:$J316))","v":33974.184963699525},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,V$2),SUMIF(CLASS!$N316:$S316,V$3,CLASS!$E316:$J316))","v":21022.883397975835},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,W$2),SUMIF(CLASS!$N316:$S316,W$3,CLASS!$E316:$J316))","v":3301.7432876770927},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,X$2),SUMIF(CLASS!$N316:$S316,X$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,Y$2),SUMIF(CLASS!$N316:$S316,Y$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,Z$2),SUMIF(CLASS!$N316:$S316,Z$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AA$2),SUMIF(CLASS!$N316:$S316,AA$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AB$2),SUMIF(CLASS!$N316:$S316,AB$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AC$2),SUMIF(CLASS!$N316:$S316,AC$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AD$2),SUMIF(CLASS!$N316:$S316,AD$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AE$2),SUMIF(CLASS!$N316:$S316,AE$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AF$2),SUMIF(CLASS!$N316:$S316,AF$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AG$2),SUMIF(CLASS!$N316:$S316,AG$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AH$2),SUMIF(CLASS!$N316:$S316,AH$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AI$2),SUMIF(CLASS!$N316:$S316,AI$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AJ$2),SUMIF(CLASS!$N316:$S316,AJ$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AK$2),SUMIF(CLASS!$N316:$S316,AK$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AL$2),SUMIF(CLASS!$N316:$S316,AL$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AM$2),SUMIF(CLASS!$N316:$S316,AM$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AN$2),SUMIF(CLASS!$N316:$S316,AN$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AO$2),SUMIF(CLASS!$N316:$S316,AO$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AP$2),SUMIF(CLASS!$N316:$S316,AP$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AQ$2),SUMIF(CLASS!$N316:$S316,AQ$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AR$2),SUMIF(CLASS!$N316:$S316,AR$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AS$2),SUMIF(CLASS!$N316:$S316,AS$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AT$2),SUMIF(CLASS!$N316:$S316,AT$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AU$2),SUMIF(CLASS!$N316:$S316,AU$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AV$2),SUMIF(CLASS!$N316:$S316,AV$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AW$2),SUMIF(CLASS!$N316:$S316,AW$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AX$2),SUMIF(CLASS!$N316:$S316,AX$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AY$2),SUMIF(CLASS!$N316:$S316,AY$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,AZ$2),SUMIF(CLASS!$N316:$S316,AZ$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,BA$2),SUMIF(CLASS!$N316:$S316,BA$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,BB$2),SUMIF(CLASS!$N316:$S316,BB$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,BC$2),SUMIF(CLASS!$N316:$S316,BC$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,BD$2),SUMIF(CLASS!$N316:$S316,BD$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,BE$2),SUMIF(CLASS!$N316:$S316,BE$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,BF$2),SUMIF(CLASS!$N316:$S316,BF$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,BG$2),SUMIF(CLASS!$N316:$S316,BG$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,BH$2),SUMIF(CLASS!$N316:$S316,BH$3,CLASS!$E316:$J316))","v":0},{"$f":"IF(CLASS!$L316<>0,FUNCALLOC!$C316*INDEX(INDIRECT(ACCOUNTS!$U316),2,BI$2),SUMIF(CLASS!$N316:$S316,BI$3,CLASS!$E316:$J316))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,73635.128171140415,32284.926820519369,113764.6894833421,0,0,0,219684.74447500188,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A317","v":885},{"$f":"ACCOUNTS!B317","v":"Dist Maint Supv & Engineering"},{"$f":"ACCOUNTS!C317","v":59997.681179252366},0,{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,E$2),SUMIF(CLASS!$N317:$S317,E$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,F$2),SUMIF(CLASS!$N317:$S317,F$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,G$2),SUMIF(CLASS!$N317:$S317,G$3,CLASS!$E317:$J317))","v":17340.981048981812},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,H$2),SUMIF(CLASS!$N317:$S317,H$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,I$2),SUMIF(CLASS!$N317:$S317,I$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,J$2),SUMIF(CLASS!$N317:$S317,J$3,CLASS!$E317:$J317))","v":2769.3682343212354},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,K$2),SUMIF(CLASS!$N317:$S317,K$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,L$2),SUMIF(CLASS!$N317:$S317,L$3,CLASS!$E317:$J317))","v":8241.79359735865},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,M$2),SUMIF(CLASS!$N317:$S317,M$3,CLASS!$E317:$J317))","v":575.48113376602453},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,N$2),SUMIF(CLASS!$N317:$S317,N$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,O$2),SUMIF(CLASS!$N317:$S317,O$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,P$2),SUMIF(CLASS!$N317:$S317,P$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,Q$2),SUMIF(CLASS!$N317:$S317,Q$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,R$2),SUMIF(CLASS!$N317:$S317,R$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,S$2),SUMIF(CLASS!$N317:$S317,S$3,CLASS!$E317:$J317))","v":15004.866096220529},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,T$2),SUMIF(CLASS!$N317:$S317,T$3,CLASS!$E317:$J317))","v":143.31391310982994},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,U$2),SUMIF(CLASS!$N317:$S317,U$3,CLASS!$E317:$J317))","v":9278.6247977676121},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,V$2),SUMIF(CLASS!$N317:$S317,V$3,CLASS!$E317:$J317))","v":5741.5195515493751},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,W$2),SUMIF(CLASS!$N317:$S317,W$3,CLASS!$E317:$J317))","v":901.73280617730086},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,X$2),SUMIF(CLASS!$N317:$S317,X$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,Y$2),SUMIF(CLASS!$N317:$S317,Y$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,Z$2),SUMIF(CLASS!$N317:$S317,Z$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AA$2),SUMIF(CLASS!$N317:$S317,AA$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AB$2),SUMIF(CLASS!$N317:$S317,AB$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AC$2),SUMIF(CLASS!$N317:$S317,AC$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AD$2),SUMIF(CLASS!$N317:$S317,AD$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AE$2),SUMIF(CLASS!$N317:$S317,AE$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AF$2),SUMIF(CLASS!$N317:$S317,AF$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AG$2),SUMIF(CLASS!$N317:$S317,AG$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AH$2),SUMIF(CLASS!$N317:$S317,AH$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AI$2),SUMIF(CLASS!$N317:$S317,AI$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AJ$2),SUMIF(CLASS!$N317:$S317,AJ$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AK$2),SUMIF(CLASS!$N317:$S317,AK$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AL$2),SUMIF(CLASS!$N317:$S317,AL$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AM$2),SUMIF(CLASS!$N317:$S317,AM$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AN$2),SUMIF(CLASS!$N317:$S317,AN$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AO$2),SUMIF(CLASS!$N317:$S317,AO$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AP$2),SUMIF(CLASS!$N317:$S317,AP$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AQ$2),SUMIF(CLASS!$N317:$S317,AQ$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AR$2),SUMIF(CLASS!$N317:$S317,AR$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AS$2),SUMIF(CLASS!$N317:$S317,AS$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AT$2),SUMIF(CLASS!$N317:$S317,AT$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AU$2),SUMIF(CLASS!$N317:$S317,AU$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AV$2),SUMIF(CLASS!$N317:$S317,AV$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AW$2),SUMIF(CLASS!$N317:$S317,AW$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AX$2),SUMIF(CLASS!$N317:$S317,AX$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AY$2),SUMIF(CLASS!$N317:$S317,AY$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,AZ$2),SUMIF(CLASS!$N317:$S317,AZ$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,BA$2),SUMIF(CLASS!$N317:$S317,BA$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,BB$2),SUMIF(CLASS!$N317:$S317,BB$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,BC$2),SUMIF(CLASS!$N317:$S317,BC$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,BD$2),SUMIF(CLASS!$N317:$S317,BD$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,BE$2),SUMIF(CLASS!$N317:$S317,BE$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,BF$2),SUMIF(CLASS!$N317:$S317,BF$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,BG$2),SUMIF(CLASS!$N317:$S317,BG$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,BH$2),SUMIF(CLASS!$N317:$S317,BH$3,CLASS!$E317:$J317))","v":0},{"$f":"IF(CLASS!$L317<>0,FUNCALLOC!$C317*INDEX(INDIRECT(ACCOUNTS!$U317),2,BI$2),SUMIF(CLASS!$N317:$S317,BI$3,CLASS!$E317:$J317))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,20110.349283303047,8817.2747311246749,31070.057164824648,0,0,0,59997.681179252366,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A318","v":886},{"$f":"ACCOUNTS!B318","v":"Maint of Facilities and Structures"},{"$f":"ACCOUNTS!C318","v":141288.8206438694},0,{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,E$2),SUMIF(CLASS!$N318:$S318,E$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,F$2),SUMIF(CLASS!$N318:$S318,F$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,G$2),SUMIF(CLASS!$N318:$S318,G$3,CLASS!$E318:$J318))","v":40836.357556858173},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,H$2),SUMIF(CLASS!$N318:$S318,H$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,I$2),SUMIF(CLASS!$N318:$S318,I$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,J$2),SUMIF(CLASS!$N318:$S318,J$3,CLASS!$E318:$J318))","v":6521.5982362190025},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,K$2),SUMIF(CLASS!$N318:$S318,K$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,L$2),SUMIF(CLASS!$N318:$S318,L$3,CLASS!$E318:$J318))","v":19408.638375239087},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,M$2),SUMIF(CLASS!$N318:$S318,M$3,CLASS!$E318:$J318))","v":1355.203219432349},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,N$2),SUMIF(CLASS!$N318:$S318,N$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,O$2),SUMIF(CLASS!$N318:$S318,O$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,P$2),SUMIF(CLASS!$N318:$S318,P$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,Q$2),SUMIF(CLASS!$N318:$S318,Q$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,R$2),SUMIF(CLASS!$N318:$S318,R$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,S$2),SUMIF(CLASS!$N318:$S318,S$3,CLASS!$E318:$J318))","v":35335.029504228529},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,T$2),SUMIF(CLASS!$N318:$S318,T$3,CLASS!$E318:$J318))","v":337.49060575607672},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,U$2),SUMIF(CLASS!$N318:$S318,U$3,CLASS!$E318:$J318))","v":21850.277029154397},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,V$2),SUMIF(CLASS!$N318:$S318,V$3,CLASS!$E318:$J318))","v":13520.731304906702},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,W$2),SUMIF(CLASS!$N318:$S318,W$3,CLASS!$E318:$J318))","v":2123.4948120750905},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,X$2),SUMIF(CLASS!$N318:$S318,X$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,Y$2),SUMIF(CLASS!$N318:$S318,Y$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,Z$2),SUMIF(CLASS!$N318:$S318,Z$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AA$2),SUMIF(CLASS!$N318:$S318,AA$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AB$2),SUMIF(CLASS!$N318:$S318,AB$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AC$2),SUMIF(CLASS!$N318:$S318,AC$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AD$2),SUMIF(CLASS!$N318:$S318,AD$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AE$2),SUMIF(CLASS!$N318:$S318,AE$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AF$2),SUMIF(CLASS!$N318:$S318,AF$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AG$2),SUMIF(CLASS!$N318:$S318,AG$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AH$2),SUMIF(CLASS!$N318:$S318,AH$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AI$2),SUMIF(CLASS!$N318:$S318,AI$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AJ$2),SUMIF(CLASS!$N318:$S318,AJ$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AK$2),SUMIF(CLASS!$N318:$S318,AK$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AL$2),SUMIF(CLASS!$N318:$S318,AL$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AM$2),SUMIF(CLASS!$N318:$S318,AM$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AN$2),SUMIF(CLASS!$N318:$S318,AN$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AO$2),SUMIF(CLASS!$N318:$S318,AO$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AP$2),SUMIF(CLASS!$N318:$S318,AP$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AQ$2),SUMIF(CLASS!$N318:$S318,AQ$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AR$2),SUMIF(CLASS!$N318:$S318,AR$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AS$2),SUMIF(CLASS!$N318:$S318,AS$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AT$2),SUMIF(CLASS!$N318:$S318,AT$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AU$2),SUMIF(CLASS!$N318:$S318,AU$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AV$2),SUMIF(CLASS!$N318:$S318,AV$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AW$2),SUMIF(CLASS!$N318:$S318,AW$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AX$2),SUMIF(CLASS!$N318:$S318,AX$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AY$2),SUMIF(CLASS!$N318:$S318,AY$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,AZ$2),SUMIF(CLASS!$N318:$S318,AZ$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,BA$2),SUMIF(CLASS!$N318:$S318,BA$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,BB$2),SUMIF(CLASS!$N318:$S318,BB$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,BC$2),SUMIF(CLASS!$N318:$S318,BC$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,BD$2),SUMIF(CLASS!$N318:$S318,BD$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,BE$2),SUMIF(CLASS!$N318:$S318,BE$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,BF$2),SUMIF(CLASS!$N318:$S318,BF$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,BG$2),SUMIF(CLASS!$N318:$S318,BG$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,BH$2),SUMIF(CLASS!$N318:$S318,BH$3,CLASS!$E318:$J318))","v":0},{"$f":"IF(CLASS!$L318<>0,FUNCALLOC!$C318*INDEX(INDIRECT(ACCOUNTS!$U318),2,BI$2),SUMIF(CLASS!$N318:$S318,BI$3,CLASS!$E318:$J318))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E318:$BI318)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E318:$BI318)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E318:$BI318)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E318:$BI318)","v":47357.955793077177},20763.841594671434,73167.023256120796,0,0,0,141288.8206438694,null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E318:$BI318)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E318:$BI318)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E318:$BI318)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E318:$BI318)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E318:$BI318)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E318:$BI318)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E318:$BI318)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A319","v":887},{"$f":"ACCOUNTS!B319","v":"Maint Mains"},{"$f":"ACCOUNTS!C319","v":8777737.9699345063},0,{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,E$2),SUMIF(CLASS!$N319:$S319,E$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,F$2),SUMIF(CLASS!$N319:$S319,F$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,G$2),SUMIF(CLASS!$N319:$S319,G$3,CLASS!$E319:$J319))","v":5949885.8076888146},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,H$2),SUMIF(CLASS!$N319:$S319,H$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,I$2),SUMIF(CLASS!$N319:$S319,I$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,J$2),SUMIF(CLASS!$N319:$S319,J$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,K$2),SUMIF(CLASS!$N319:$S319,K$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,L$2),SUMIF(CLASS!$N319:$S319,L$3,CLASS!$E319:$J319))","v":2827852.1622456913},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,M$2),SUMIF(CLASS!$N319:$S319,M$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,N$2),SUMIF(CLASS!$N319:$S319,N$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,O$2),SUMIF(CLASS!$N319:$S319,O$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,P$2),SUMIF(CLASS!$N319:$S319,P$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,Q$2),SUMIF(CLASS!$N319:$S319,Q$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,R$2),SUMIF(CLASS!$N319:$S319,R$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,S$2),SUMIF(CLASS!$N319:$S319,S$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,T$2),SUMIF(CLASS!$N319:$S319,T$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,U$2),SUMIF(CLASS!$N319:$S319,U$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,V$2),SUMIF(CLASS!$N319:$S319,V$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,W$2),SUMIF(CLASS!$N319:$S319,W$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,X$2),SUMIF(CLASS!$N319:$S319,X$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,Y$2),SUMIF(CLASS!$N319:$S319,Y$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,Z$2),SUMIF(CLASS!$N319:$S319,Z$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AA$2),SUMIF(CLASS!$N319:$S319,AA$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AB$2),SUMIF(CLASS!$N319:$S319,AB$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AC$2),SUMIF(CLASS!$N319:$S319,AC$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AD$2),SUMIF(CLASS!$N319:$S319,AD$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AE$2),SUMIF(CLASS!$N319:$S319,AE$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AF$2),SUMIF(CLASS!$N319:$S319,AF$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AG$2),SUMIF(CLASS!$N319:$S319,AG$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AH$2),SUMIF(CLASS!$N319:$S319,AH$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AI$2),SUMIF(CLASS!$N319:$S319,AI$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AJ$2),SUMIF(CLASS!$N319:$S319,AJ$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AK$2),SUMIF(CLASS!$N319:$S319,AK$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AL$2),SUMIF(CLASS!$N319:$S319,AL$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AM$2),SUMIF(CLASS!$N319:$S319,AM$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AN$2),SUMIF(CLASS!$N319:$S319,AN$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AO$2),SUMIF(CLASS!$N319:$S319,AO$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AP$2),SUMIF(CLASS!$N319:$S319,AP$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AQ$2),SUMIF(CLASS!$N319:$S319,AQ$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AR$2),SUMIF(CLASS!$N319:$S319,AR$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AS$2),SUMIF(CLASS!$N319:$S319,AS$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AT$2),SUMIF(CLASS!$N319:$S319,AT$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AU$2),SUMIF(CLASS!$N319:$S319,AU$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AV$2),SUMIF(CLASS!$N319:$S319,AV$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AW$2),SUMIF(CLASS!$N319:$S319,AW$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AX$2),SUMIF(CLASS!$N319:$S319,AX$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AY$2),SUMIF(CLASS!$N319:$S319,AY$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,AZ$2),SUMIF(CLASS!$N319:$S319,AZ$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,BA$2),SUMIF(CLASS!$N319:$S319,BA$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,BB$2),SUMIF(CLASS!$N319:$S319,BB$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,BC$2),SUMIF(CLASS!$N319:$S319,BC$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,BD$2),SUMIF(CLASS!$N319:$S319,BD$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,BE$2),SUMIF(CLASS!$N319:$S319,BE$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,BF$2),SUMIF(CLASS!$N319:$S319,BF$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,BG$2),SUMIF(CLASS!$N319:$S319,BG$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,BH$2),SUMIF(CLASS!$N319:$S319,BH$3,CLASS!$E319:$J319))","v":0},{"$f":"IF(CLASS!$L319<>0,FUNCALLOC!$C319*INDEX(INDIRECT(ACCOUNTS!$U319),2,BI$2),SUMIF(CLASS!$N319:$S319,BI$3,CLASS!$E319:$J319))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,5949885.8076888146,2827852.1622456913,0,0,0,0,8777737.9699345063,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A320","v":889},{"$f":"ACCOUNTS!B320","v":"Maint Meas & Reg Sta Gen"},{"$f":"ACCOUNTS!C320","v":825235.1061635908},0,{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,E$2),SUMIF(CLASS!$N320:$S320,E$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,F$2),SUMIF(CLASS!$N320:$S320,F$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,G$2),SUMIF(CLASS!$N320:$S320,G$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,H$2),SUMIF(CLASS!$N320:$S320,H$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,I$2),SUMIF(CLASS!$N320:$S320,I$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,J$2),SUMIF(CLASS!$N320:$S320,J$3,CLASS!$E320:$J320))","v":825235.1061635908},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,K$2),SUMIF(CLASS!$N320:$S320,K$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,L$2),SUMIF(CLASS!$N320:$S320,L$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,M$2),SUMIF(CLASS!$N320:$S320,M$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,N$2),SUMIF(CLASS!$N320:$S320,N$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,O$2),SUMIF(CLASS!$N320:$S320,O$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,P$2),SUMIF(CLASS!$N320:$S320,P$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,Q$2),SUMIF(CLASS!$N320:$S320,Q$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,R$2),SUMIF(CLASS!$N320:$S320,R$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,S$2),SUMIF(CLASS!$N320:$S320,S$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,T$2),SUMIF(CLASS!$N320:$S320,T$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,U$2),SUMIF(CLASS!$N320:$S320,U$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,V$2),SUMIF(CLASS!$N320:$S320,V$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,W$2),SUMIF(CLASS!$N320:$S320,W$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,X$2),SUMIF(CLASS!$N320:$S320,X$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,Y$2),SUMIF(CLASS!$N320:$S320,Y$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,Z$2),SUMIF(CLASS!$N320:$S320,Z$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AA$2),SUMIF(CLASS!$N320:$S320,AA$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AB$2),SUMIF(CLASS!$N320:$S320,AB$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AC$2),SUMIF(CLASS!$N320:$S320,AC$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AD$2),SUMIF(CLASS!$N320:$S320,AD$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AE$2),SUMIF(CLASS!$N320:$S320,AE$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AF$2),SUMIF(CLASS!$N320:$S320,AF$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AG$2),SUMIF(CLASS!$N320:$S320,AG$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AH$2),SUMIF(CLASS!$N320:$S320,AH$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AI$2),SUMIF(CLASS!$N320:$S320,AI$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AJ$2),SUMIF(CLASS!$N320:$S320,AJ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AK$2),SUMIF(CLASS!$N320:$S320,AK$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AL$2),SUMIF(CLASS!$N320:$S320,AL$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AM$2),SUMIF(CLASS!$N320:$S320,AM$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AN$2),SUMIF(CLASS!$N320:$S320,AN$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AO$2),SUMIF(CLASS!$N320:$S320,AO$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AP$2),SUMIF(CLASS!$N320:$S320,AP$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AQ$2),SUMIF(CLASS!$N320:$S320,AQ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AR$2),SUMIF(CLASS!$N320:$S320,AR$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AS$2),SUMIF(CLASS!$N320:$S320,AS$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AT$2),SUMIF(CLASS!$N320:$S320,AT$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AU$2),SUMIF(CLASS!$N320:$S320,AU$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AV$2),SUMIF(CLASS!$N320:$S320,AV$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AW$2),SUMIF(CLASS!$N320:$S320,AW$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AX$2),SUMIF(CLASS!$N320:$S320,AX$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AY$2),SUMIF(CLASS!$N320:$S320,AY$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,AZ$2),SUMIF(CLASS!$N320:$S320,AZ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,BA$2),SUMIF(CLASS!$N320:$S320,BA$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,BB$2),SUMIF(CLASS!$N320:$S320,BB$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,BC$2),SUMIF(CLASS!$N320:$S320,BC$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,BD$2),SUMIF(CLASS!$N320:$S320,BD$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,BE$2),SUMIF(CLASS!$N320:$S320,BE$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,BF$2),SUMIF(CLASS!$N320:$S320,BF$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,BG$2),SUMIF(CLASS!$N320:$S320,BG$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,BH$2),SUMIF(CLASS!$N320:$S320,BH$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOC!$C320*INDEX(INDIRECT(ACCOUNTS!$U320),2,BI$2),SUMIF(CLASS!$N320:$S320,BI$3,CLASS!$E320:$J320))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL320:BQ320)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT320:BY320)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB320:CG320)","v":0},null,825235.1061635908,0,0,0,0,0,{"$f":"SUM(CJ320:CO320)","v":825235.1061635908},null,0,0,0,0,0,0,{"$f":"SUM(CR320:CW320)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ320:DE320)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH320:DM320)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP320:DU320)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX320:EC320)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF320:EK320)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A321","v":890},{"$f":"ACCOUNTS!B321","v":"Maint Meas & Reg Sta Ind"},{"$f":"ACCOUNTS!C321","v":715.66561163590916},0,{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,E$2),SUMIF(CLASS!$N321:$S321,E$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,F$2),SUMIF(CLASS!$N321:$S321,F$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,G$2),SUMIF(CLASS!$N321:$S321,G$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,H$2),SUMIF(CLASS!$N321:$S321,H$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,I$2),SUMIF(CLASS!$N321:$S321,I$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,J$2),SUMIF(CLASS!$N321:$S321,J$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,K$2),SUMIF(CLASS!$N321:$S321,K$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,L$2),SUMIF(CLASS!$N321:$S321,L$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,M$2),SUMIF(CLASS!$N321:$S321,M$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,N$2),SUMIF(CLASS!$N321:$S321,N$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,O$2),SUMIF(CLASS!$N321:$S321,O$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,P$2),SUMIF(CLASS!$N321:$S321,P$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,Q$2),SUMIF(CLASS!$N321:$S321,Q$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,R$2),SUMIF(CLASS!$N321:$S321,R$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,S$2),SUMIF(CLASS!$N321:$S321,S$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,T$2),SUMIF(CLASS!$N321:$S321,T$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,U$2),SUMIF(CLASS!$N321:$S321,U$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,V$2),SUMIF(CLASS!$N321:$S321,V$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,W$2),SUMIF(CLASS!$N321:$S321,W$3,CLASS!$E321:$J321))","v":715.66561163590916},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,X$2),SUMIF(CLASS!$N321:$S321,X$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,Y$2),SUMIF(CLASS!$N321:$S321,Y$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,Z$2),SUMIF(CLASS!$N321:$S321,Z$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AA$2),SUMIF(CLASS!$N321:$S321,AA$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AB$2),SUMIF(CLASS!$N321:$S321,AB$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AC$2),SUMIF(CLASS!$N321:$S321,AC$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AD$2),SUMIF(CLASS!$N321:$S321,AD$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AE$2),SUMIF(CLASS!$N321:$S321,AE$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AF$2),SUMIF(CLASS!$N321:$S321,AF$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AG$2),SUMIF(CLASS!$N321:$S321,AG$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AH$2),SUMIF(CLASS!$N321:$S321,AH$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AI$2),SUMIF(CLASS!$N321:$S321,AI$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AJ$2),SUMIF(CLASS!$N321:$S321,AJ$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AK$2),SUMIF(CLASS!$N321:$S321,AK$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AL$2),SUMIF(CLASS!$N321:$S321,AL$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AM$2),SUMIF(CLASS!$N321:$S321,AM$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AN$2),SUMIF(CLASS!$N321:$S321,AN$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AO$2),SUMIF(CLASS!$N321:$S321,AO$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AP$2),SUMIF(CLASS!$N321:$S321,AP$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AQ$2),SUMIF(CLASS!$N321:$S321,AQ$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AR$2),SUMIF(CLASS!$N321:$S321,AR$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AS$2),SUMIF(CLASS!$N321:$S321,AS$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AT$2),SUMIF(CLASS!$N321:$S321,AT$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AU$2),SUMIF(CLASS!$N321:$S321,AU$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AV$2),SUMIF(CLASS!$N321:$S321,AV$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AW$2),SUMIF(CLASS!$N321:$S321,AW$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AX$2),SUMIF(CLASS!$N321:$S321,AX$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AY$2),SUMIF(CLASS!$N321:$S321,AY$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,AZ$2),SUMIF(CLASS!$N321:$S321,AZ$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,BA$2),SUMIF(CLASS!$N321:$S321,BA$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,BB$2),SUMIF(CLASS!$N321:$S321,BB$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,BC$2),SUMIF(CLASS!$N321:$S321,BC$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,BD$2),SUMIF(CLASS!$N321:$S321,BD$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,BE$2),SUMIF(CLASS!$N321:$S321,BE$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,BF$2),SUMIF(CLASS!$N321:$S321,BF$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,BG$2),SUMIF(CLASS!$N321:$S321,BG$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,BH$2),SUMIF(CLASS!$N321:$S321,BH$3,CLASS!$E321:$J321))","v":0},{"$f":"IF(CLASS!$L321<>0,FUNCALLOC!$C321*INDEX(INDIRECT(ACCOUNTS!$U321),2,BI$2),SUMIF(CLASS!$N321:$S321,BI$3,CLASS!$E321:$J321))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,715.66561163590916,0,0,0,715.66561163590916,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A322","v":892},{"$f":"ACCOUNTS!B322","v":"Maint Services"},{"$f":"ACCOUNTS!C322","v":4898591.6298621129},0,{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,E$2),SUMIF(CLASS!$N322:$S322,E$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,F$2),SUMIF(CLASS!$N322:$S322,F$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,G$2),SUMIF(CLASS!$N322:$S322,G$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,H$2),SUMIF(CLASS!$N322:$S322,H$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,I$2),SUMIF(CLASS!$N322:$S322,I$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,J$2),SUMIF(CLASS!$N322:$S322,J$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,K$2),SUMIF(CLASS!$N322:$S322,K$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,L$2),SUMIF(CLASS!$N322:$S322,L$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,M$2),SUMIF(CLASS!$N322:$S322,M$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,N$2),SUMIF(CLASS!$N322:$S322,N$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,O$2),SUMIF(CLASS!$N322:$S322,O$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,P$2),SUMIF(CLASS!$N322:$S322,P$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,Q$2),SUMIF(CLASS!$N322:$S322,Q$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,R$2),SUMIF(CLASS!$N322:$S322,R$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,S$2),SUMIF(CLASS!$N322:$S322,S$3,CLASS!$E322:$J322))","v":4852247.0303940456},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,T$2),SUMIF(CLASS!$N322:$S322,T$3,CLASS!$E322:$J322))","v":46344.599468067281},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,U$2),SUMIF(CLASS!$N322:$S322,U$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,V$2),SUMIF(CLASS!$N322:$S322,V$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,W$2),SUMIF(CLASS!$N322:$S322,W$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,X$2),SUMIF(CLASS!$N322:$S322,X$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,Y$2),SUMIF(CLASS!$N322:$S322,Y$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,Z$2),SUMIF(CLASS!$N322:$S322,Z$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AA$2),SUMIF(CLASS!$N322:$S322,AA$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AB$2),SUMIF(CLASS!$N322:$S322,AB$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AC$2),SUMIF(CLASS!$N322:$S322,AC$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AD$2),SUMIF(CLASS!$N322:$S322,AD$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AE$2),SUMIF(CLASS!$N322:$S322,AE$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AF$2),SUMIF(CLASS!$N322:$S322,AF$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AG$2),SUMIF(CLASS!$N322:$S322,AG$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AH$2),SUMIF(CLASS!$N322:$S322,AH$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AI$2),SUMIF(CLASS!$N322:$S322,AI$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AJ$2),SUMIF(CLASS!$N322:$S322,AJ$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AK$2),SUMIF(CLASS!$N322:$S322,AK$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AL$2),SUMIF(CLASS!$N322:$S322,AL$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AM$2),SUMIF(CLASS!$N322:$S322,AM$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AN$2),SUMIF(CLASS!$N322:$S322,AN$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AO$2),SUMIF(CLASS!$N322:$S322,AO$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AP$2),SUMIF(CLASS!$N322:$S322,AP$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AQ$2),SUMIF(CLASS!$N322:$S322,AQ$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AR$2),SUMIF(CLASS!$N322:$S322,AR$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AS$2),SUMIF(CLASS!$N322:$S322,AS$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AT$2),SUMIF(CLASS!$N322:$S322,AT$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AU$2),SUMIF(CLASS!$N322:$S322,AU$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AV$2),SUMIF(CLASS!$N322:$S322,AV$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AW$2),SUMIF(CLASS!$N322:$S322,AW$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AX$2),SUMIF(CLASS!$N322:$S322,AX$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AY$2),SUMIF(CLASS!$N322:$S322,AY$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,AZ$2),SUMIF(CLASS!$N322:$S322,AZ$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,BA$2),SUMIF(CLASS!$N322:$S322,BA$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,BB$2),SUMIF(CLASS!$N322:$S322,BB$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,BC$2),SUMIF(CLASS!$N322:$S322,BC$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,BD$2),SUMIF(CLASS!$N322:$S322,BD$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,BE$2),SUMIF(CLASS!$N322:$S322,BE$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,BF$2),SUMIF(CLASS!$N322:$S322,BF$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,BG$2),SUMIF(CLASS!$N322:$S322,BG$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,BH$2),SUMIF(CLASS!$N322:$S322,BH$3,CLASS!$E322:$J322))","v":0},{"$f":"IF(CLASS!$L322<>0,FUNCALLOC!$C322*INDEX(INDIRECT(ACCOUNTS!$U322),2,BI$2),SUMIF(CLASS!$N322:$S322,BI$3,CLASS!$E322:$J322))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,4898591.6298621129,0,0,0,4898591.6298621129,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A323","v":893},{"$f":"ACCOUNTS!B323","v":"Maint Meters & House Reg"},{"$f":"ACCOUNTS!C323","v":1085653.5718860901},0,{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,E$2),SUMIF(CLASS!$N323:$S323,E$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,F$2),SUMIF(CLASS!$N323:$S323,F$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,G$2),SUMIF(CLASS!$N323:$S323,G$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,H$2),SUMIF(CLASS!$N323:$S323,H$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,I$2),SUMIF(CLASS!$N323:$S323,I$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,J$2),SUMIF(CLASS!$N323:$S323,J$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,K$2),SUMIF(CLASS!$N323:$S323,K$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,L$2),SUMIF(CLASS!$N323:$S323,L$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,M$2),SUMIF(CLASS!$N323:$S323,M$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,N$2),SUMIF(CLASS!$N323:$S323,N$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,O$2),SUMIF(CLASS!$N323:$S323,O$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,P$2),SUMIF(CLASS!$N323:$S323,P$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,Q$2),SUMIF(CLASS!$N323:$S323,Q$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,R$2),SUMIF(CLASS!$N323:$S323,R$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,S$2),SUMIF(CLASS!$N323:$S323,S$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,T$2),SUMIF(CLASS!$N323:$S323,T$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,U$2),SUMIF(CLASS!$N323:$S323,U$3,CLASS!$E323:$J323))","v":1085653.5718860901},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,V$2),SUMIF(CLASS!$N323:$S323,V$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,W$2),SUMIF(CLASS!$N323:$S323,W$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,X$2),SUMIF(CLASS!$N323:$S323,X$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,Y$2),SUMIF(CLASS!$N323:$S323,Y$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,Z$2),SUMIF(CLASS!$N323:$S323,Z$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AA$2),SUMIF(CLASS!$N323:$S323,AA$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AB$2),SUMIF(CLASS!$N323:$S323,AB$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AC$2),SUMIF(CLASS!$N323:$S323,AC$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AD$2),SUMIF(CLASS!$N323:$S323,AD$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AE$2),SUMIF(CLASS!$N323:$S323,AE$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AF$2),SUMIF(CLASS!$N323:$S323,AF$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AG$2),SUMIF(CLASS!$N323:$S323,AG$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AH$2),SUMIF(CLASS!$N323:$S323,AH$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AI$2),SUMIF(CLASS!$N323:$S323,AI$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AJ$2),SUMIF(CLASS!$N323:$S323,AJ$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AK$2),SUMIF(CLASS!$N323:$S323,AK$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AL$2),SUMIF(CLASS!$N323:$S323,AL$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AM$2),SUMIF(CLASS!$N323:$S323,AM$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AN$2),SUMIF(CLASS!$N323:$S323,AN$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AO$2),SUMIF(CLASS!$N323:$S323,AO$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AP$2),SUMIF(CLASS!$N323:$S323,AP$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AQ$2),SUMIF(CLASS!$N323:$S323,AQ$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AR$2),SUMIF(CLASS!$N323:$S323,AR$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AS$2),SUMIF(CLASS!$N323:$S323,AS$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AT$2),SUMIF(CLASS!$N323:$S323,AT$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AU$2),SUMIF(CLASS!$N323:$S323,AU$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AV$2),SUMIF(CLASS!$N323:$S323,AV$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AW$2),SUMIF(CLASS!$N323:$S323,AW$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AX$2),SUMIF(CLASS!$N323:$S323,AX$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AY$2),SUMIF(CLASS!$N323:$S323,AY$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,AZ$2),SUMIF(CLASS!$N323:$S323,AZ$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,BA$2),SUMIF(CLASS!$N323:$S323,BA$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,BB$2),SUMIF(CLASS!$N323:$S323,BB$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,BC$2),SUMIF(CLASS!$N323:$S323,BC$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,BD$2),SUMIF(CLASS!$N323:$S323,BD$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,BE$2),SUMIF(CLASS!$N323:$S323,BE$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,BF$2),SUMIF(CLASS!$N323:$S323,BF$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,BG$2),SUMIF(CLASS!$N323:$S323,BG$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,BH$2),SUMIF(CLASS!$N323:$S323,BH$3,CLASS!$E323:$J323))","v":0},{"$f":"IF(CLASS!$L323<>0,FUNCALLOC!$C323*INDEX(INDIRECT(ACCOUNTS!$U323),2,BI$2),SUMIF(CLASS!$N323:$S323,BI$3,CLASS!$E323:$J323))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1085653.5718860901,0,0,0,1085653.5718860901,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A324","v":894},{"$f":"ACCOUNTS!B324","v":"Maint Other Equipment"},{"$f":"ACCOUNTS!C324","v":7268.3677832041158},{"$f":"ROUND((SUM(E324:BI324)-C324),1)","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,E$2),SUMIF(CLASS!$N324:$S324,E$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,F$2),SUMIF(CLASS!$N324:$S324,F$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,G$2),SUMIF(CLASS!$N324:$S324,G$3,CLASS!$E324:$J324))","v":2774.3226572049066},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,H$2),SUMIF(CLASS!$N324:$S324,H$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,I$2),SUMIF(CLASS!$N324:$S324,I$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,J$2),SUMIF(CLASS!$N324:$S324,J$3,CLASS!$E324:$J324))","v":384.79199879633859},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,K$2),SUMIF(CLASS!$N324:$S324,K$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,L$2),SUMIF(CLASS!$N324:$S324,L$3,CLASS!$E324:$J324))","v":1318.5756127967738},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,M$2),SUMIF(CLASS!$N324:$S324,M$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,N$2),SUMIF(CLASS!$N324:$S324,N$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,O$2),SUMIF(CLASS!$N324:$S324,O$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,P$2),SUMIF(CLASS!$N324:$S324,P$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,Q$2),SUMIF(CLASS!$N324:$S324,Q$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,R$2),SUMIF(CLASS!$N324:$S324,R$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,S$2),SUMIF(CLASS!$N324:$S324,S$3,CLASS!$E324:$J324))","v":2262.5138212537418},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,T$2),SUMIF(CLASS!$N324:$S324,T$3,CLASS!$E324:$J324))","v":21.609636974409327},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,U$2),SUMIF(CLASS!$N324:$S324,U$3,CLASS!$E324:$J324))","v":506.22035442542119},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,V$2),SUMIF(CLASS!$N324:$S324,V$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,W$2),SUMIF(CLASS!$N324:$S324,W$3,CLASS!$E324:$J324))","v":0.33370175252408024},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,X$2),SUMIF(CLASS!$N324:$S324,X$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,Y$2),SUMIF(CLASS!$N324:$S324,Y$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,Z$2),SUMIF(CLASS!$N324:$S324,Z$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AA$2),SUMIF(CLASS!$N324:$S324,AA$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AB$2),SUMIF(CLASS!$N324:$S324,AB$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AC$2),SUMIF(CLASS!$N324:$S324,AC$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AD$2),SUMIF(CLASS!$N324:$S324,AD$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AE$2),SUMIF(CLASS!$N324:$S324,AE$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AF$2),SUMIF(CLASS!$N324:$S324,AF$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AG$2),SUMIF(CLASS!$N324:$S324,AG$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AH$2),SUMIF(CLASS!$N324:$S324,AH$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AI$2),SUMIF(CLASS!$N324:$S324,AI$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AJ$2),SUMIF(CLASS!$N324:$S324,AJ$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AK$2),SUMIF(CLASS!$N324:$S324,AK$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AL$2),SUMIF(CLASS!$N324:$S324,AL$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AM$2),SUMIF(CLASS!$N324:$S324,AM$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AN$2),SUMIF(CLASS!$N324:$S324,AN$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AO$2),SUMIF(CLASS!$N324:$S324,AO$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AP$2),SUMIF(CLASS!$N324:$S324,AP$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AQ$2),SUMIF(CLASS!$N324:$S324,AQ$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AR$2),SUMIF(CLASS!$N324:$S324,AR$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AS$2),SUMIF(CLASS!$N324:$S324,AS$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AT$2),SUMIF(CLASS!$N324:$S324,AT$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AU$2),SUMIF(CLASS!$N324:$S324,AU$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AV$2),SUMIF(CLASS!$N324:$S324,AV$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AW$2),SUMIF(CLASS!$N324:$S324,AW$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AX$2),SUMIF(CLASS!$N324:$S324,AX$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AY$2),SUMIF(CLASS!$N324:$S324,AY$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,AZ$2),SUMIF(CLASS!$N324:$S324,AZ$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,BA$2),SUMIF(CLASS!$N324:$S324,BA$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,BB$2),SUMIF(CLASS!$N324:$S324,BB$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,BC$2),SUMIF(CLASS!$N324:$S324,BC$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,BD$2),SUMIF(CLASS!$N324:$S324,BD$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,BE$2),SUMIF(CLASS!$N324:$S324,BE$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,BF$2),SUMIF(CLASS!$N324:$S324,BF$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,BG$2),SUMIF(CLASS!$N324:$S324,BG$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,BH$2),SUMIF(CLASS!$N324:$S324,BH$3,CLASS!$E324:$J324))","v":0},{"$f":"IF(CLASS!$L324<>0,FUNCALLOC!$C324*INDEX(INDIRECT(ACCOUNTS!$U324),2,BI$2),SUMIF(CLASS!$N324:$S324,BI$3,CLASS!$E324:$J324))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL324:BQ324)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT324:BY324)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB324:CG324)","v":0},null,3159.1146560012453,1318.5756127967738,2790.6775144060962,0,0,0,{"$f":"SUM(CJ324:CO324)","v":7268.3677832041158},null,0,0,0,0,0,0,{"$f":"SUM(CR324:CW324)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ324:DE324)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH324:DM324)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP324:DU324)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX324:EC324)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF324:EK324)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET324,EL324,ED324,DV324,DN324,DF324,CX324,CP324,CH324,BZ324,BR324)-C324),1)","v":0}]
[{"$f":"ACCOUNTS!A325","v":0},{"$f":"ACCOUNTS!B325","v":"Direct Assign to Sales"},{"$f":"ACCOUNTS!C325","v":1537867.0426393296},0,{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,E$2),SUMIF(CLASS!$N325:$S325,E$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,F$2),SUMIF(CLASS!$N325:$S325,F$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,G$2),SUMIF(CLASS!$N325:$S325,G$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,H$2),SUMIF(CLASS!$N325:$S325,H$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,I$2),SUMIF(CLASS!$N325:$S325,I$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,J$2),SUMIF(CLASS!$N325:$S325,J$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,K$2),SUMIF(CLASS!$N325:$S325,K$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,L$2),SUMIF(CLASS!$N325:$S325,L$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,M$2),SUMIF(CLASS!$N325:$S325,M$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,N$2),SUMIF(CLASS!$N325:$S325,N$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,O$2),SUMIF(CLASS!$N325:$S325,O$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,P$2),SUMIF(CLASS!$N325:$S325,P$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,Q$2),SUMIF(CLASS!$N325:$S325,Q$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,R$2),SUMIF(CLASS!$N325:$S325,R$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,S$2),SUMIF(CLASS!$N325:$S325,S$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,T$2),SUMIF(CLASS!$N325:$S325,T$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,U$2),SUMIF(CLASS!$N325:$S325,U$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,V$2),SUMIF(CLASS!$N325:$S325,V$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,W$2),SUMIF(CLASS!$N325:$S325,W$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,X$2),SUMIF(CLASS!$N325:$S325,X$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,Y$2),SUMIF(CLASS!$N325:$S325,Y$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,Z$2),SUMIF(CLASS!$N325:$S325,Z$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AA$2),SUMIF(CLASS!$N325:$S325,AA$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AB$2),SUMIF(CLASS!$N325:$S325,AB$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AC$2),SUMIF(CLASS!$N325:$S325,AC$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AD$2),SUMIF(CLASS!$N325:$S325,AD$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AE$2),SUMIF(CLASS!$N325:$S325,AE$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AF$2),SUMIF(CLASS!$N325:$S325,AF$3,CLASS!$E325:$J325))","v":1537867.0426393296},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AG$2),SUMIF(CLASS!$N325:$S325,AG$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AH$2),SUMIF(CLASS!$N325:$S325,AH$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AI$2),SUMIF(CLASS!$N325:$S325,AI$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AJ$2),SUMIF(CLASS!$N325:$S325,AJ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AK$2),SUMIF(CLASS!$N325:$S325,AK$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AL$2),SUMIF(CLASS!$N325:$S325,AL$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AM$2),SUMIF(CLASS!$N325:$S325,AM$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AN$2),SUMIF(CLASS!$N325:$S325,AN$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AO$2),SUMIF(CLASS!$N325:$S325,AO$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AP$2),SUMIF(CLASS!$N325:$S325,AP$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AQ$2),SUMIF(CLASS!$N325:$S325,AQ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AR$2),SUMIF(CLASS!$N325:$S325,AR$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AS$2),SUMIF(CLASS!$N325:$S325,AS$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AT$2),SUMIF(CLASS!$N325:$S325,AT$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AU$2),SUMIF(CLASS!$N325:$S325,AU$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AV$2),SUMIF(CLASS!$N325:$S325,AV$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AW$2),SUMIF(CLASS!$N325:$S325,AW$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AX$2),SUMIF(CLASS!$N325:$S325,AX$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AY$2),SUMIF(CLASS!$N325:$S325,AY$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,AZ$2),SUMIF(CLASS!$N325:$S325,AZ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,BA$2),SUMIF(CLASS!$N325:$S325,BA$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,BB$2),SUMIF(CLASS!$N325:$S325,BB$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,BC$2),SUMIF(CLASS!$N325:$S325,BC$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,BD$2),SUMIF(CLASS!$N325:$S325,BD$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,BE$2),SUMIF(CLASS!$N325:$S325,BE$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,BF$2),SUMIF(CLASS!$N325:$S325,BF$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,BG$2),SUMIF(CLASS!$N325:$S325,BG$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,BH$2),SUMIF(CLASS!$N325:$S325,BH$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOC!$C325*INDEX(INDIRECT(ACCOUNTS!$U325),2,BI$2),SUMIF(CLASS!$N325:$S325,BI$3,CLASS!$E325:$J325))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,1537867.0426393296,0,0,1537867.0426393296,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A326","v":0},{"$f":"ACCOUNTS!B326","v":"Direct Assignment to Transport"},{"$f":"ACCOUNTS!C326","v":113489.25065038592},0,{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,E$2),SUMIF(CLASS!$N326:$S326,E$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,F$2),SUMIF(CLASS!$N326:$S326,F$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,G$2),SUMIF(CLASS!$N326:$S326,G$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,H$2),SUMIF(CLASS!$N326:$S326,H$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,I$2),SUMIF(CLASS!$N326:$S326,I$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,J$2),SUMIF(CLASS!$N326:$S326,J$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,K$2),SUMIF(CLASS!$N326:$S326,K$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,L$2),SUMIF(CLASS!$N326:$S326,L$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,M$2),SUMIF(CLASS!$N326:$S326,M$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,N$2),SUMIF(CLASS!$N326:$S326,N$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,O$2),SUMIF(CLASS!$N326:$S326,O$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,P$2),SUMIF(CLASS!$N326:$S326,P$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,Q$2),SUMIF(CLASS!$N326:$S326,Q$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,R$2),SUMIF(CLASS!$N326:$S326,R$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,S$2),SUMIF(CLASS!$N326:$S326,S$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,T$2),SUMIF(CLASS!$N326:$S326,T$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,U$2),SUMIF(CLASS!$N326:$S326,U$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,V$2),SUMIF(CLASS!$N326:$S326,V$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,W$2),SUMIF(CLASS!$N326:$S326,W$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,X$2),SUMIF(CLASS!$N326:$S326,X$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,Y$2),SUMIF(CLASS!$N326:$S326,Y$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,Z$2),SUMIF(CLASS!$N326:$S326,Z$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AA$2),SUMIF(CLASS!$N326:$S326,AA$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AB$2),SUMIF(CLASS!$N326:$S326,AB$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AC$2),SUMIF(CLASS!$N326:$S326,AC$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AD$2),SUMIF(CLASS!$N326:$S326,AD$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AE$2),SUMIF(CLASS!$N326:$S326,AE$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AF$2),SUMIF(CLASS!$N326:$S326,AF$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AG$2),SUMIF(CLASS!$N326:$S326,AG$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AH$2),SUMIF(CLASS!$N326:$S326,AH$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AI$2),SUMIF(CLASS!$N326:$S326,AI$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AJ$2),SUMIF(CLASS!$N326:$S326,AJ$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AK$2),SUMIF(CLASS!$N326:$S326,AK$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AL$2),SUMIF(CLASS!$N326:$S326,AL$3,CLASS!$E326:$J326))","v":113489.25065038592},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AM$2),SUMIF(CLASS!$N326:$S326,AM$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AN$2),SUMIF(CLASS!$N326:$S326,AN$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AO$2),SUMIF(CLASS!$N326:$S326,AO$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AP$2),SUMIF(CLASS!$N326:$S326,AP$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AQ$2),SUMIF(CLASS!$N326:$S326,AQ$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AR$2),SUMIF(CLASS!$N326:$S326,AR$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AS$2),SUMIF(CLASS!$N326:$S326,AS$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AT$2),SUMIF(CLASS!$N326:$S326,AT$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AU$2),SUMIF(CLASS!$N326:$S326,AU$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AV$2),SUMIF(CLASS!$N326:$S326,AV$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AW$2),SUMIF(CLASS!$N326:$S326,AW$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AX$2),SUMIF(CLASS!$N326:$S326,AX$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AY$2),SUMIF(CLASS!$N326:$S326,AY$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,AZ$2),SUMIF(CLASS!$N326:$S326,AZ$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,BA$2),SUMIF(CLASS!$N326:$S326,BA$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,BB$2),SUMIF(CLASS!$N326:$S326,BB$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,BC$2),SUMIF(CLASS!$N326:$S326,BC$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,BD$2),SUMIF(CLASS!$N326:$S326,BD$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,BE$2),SUMIF(CLASS!$N326:$S326,BE$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,BF$2),SUMIF(CLASS!$N326:$S326,BF$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,BG$2),SUMIF(CLASS!$N326:$S326,BG$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,BH$2),SUMIF(CLASS!$N326:$S326,BH$3,CLASS!$E326:$J326))","v":0},{"$f":"IF(CLASS!$L326<>0,FUNCALLOC!$C326*INDEX(INDIRECT(ACCOUNTS!$U326),2,BI$2),SUMIF(CLASS!$N326:$S326,BI$3,CLASS!$E326:$J326))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,113489.25065038592,0,113489.25065038592,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A327","v":"~"},{"$f":"ACCOUNTS!B327","v":"~"},{"$f":"ACCOUNTS!C327","v":0},{"$f":"ROUND((SUM(E327:BI327)-C327),1)","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,E$2),SUMIF(CLASS!$N327:$S327,E$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,F$2),SUMIF(CLASS!$N327:$S327,F$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,G$2),SUMIF(CLASS!$N327:$S327,G$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,H$2),SUMIF(CLASS!$N327:$S327,H$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,I$2),SUMIF(CLASS!$N327:$S327,I$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,J$2),SUMIF(CLASS!$N327:$S327,J$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,K$2),SUMIF(CLASS!$N327:$S327,K$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,L$2),SUMIF(CLASS!$N327:$S327,L$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,M$2),SUMIF(CLASS!$N327:$S327,M$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,N$2),SUMIF(CLASS!$N327:$S327,N$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,O$2),SUMIF(CLASS!$N327:$S327,O$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,P$2),SUMIF(CLASS!$N327:$S327,P$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,Q$2),SUMIF(CLASS!$N327:$S327,Q$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,R$2),SUMIF(CLASS!$N327:$S327,R$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,S$2),SUMIF(CLASS!$N327:$S327,S$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,T$2),SUMIF(CLASS!$N327:$S327,T$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,U$2),SUMIF(CLASS!$N327:$S327,U$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,V$2),SUMIF(CLASS!$N327:$S327,V$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,W$2),SUMIF(CLASS!$N327:$S327,W$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,X$2),SUMIF(CLASS!$N327:$S327,X$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,Y$2),SUMIF(CLASS!$N327:$S327,Y$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,Z$2),SUMIF(CLASS!$N327:$S327,Z$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AA$2),SUMIF(CLASS!$N327:$S327,AA$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AB$2),SUMIF(CLASS!$N327:$S327,AB$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AC$2),SUMIF(CLASS!$N327:$S327,AC$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AD$2),SUMIF(CLASS!$N327:$S327,AD$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AE$2),SUMIF(CLASS!$N327:$S327,AE$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AF$2),SUMIF(CLASS!$N327:$S327,AF$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AG$2),SUMIF(CLASS!$N327:$S327,AG$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AH$2),SUMIF(CLASS!$N327:$S327,AH$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AI$2),SUMIF(CLASS!$N327:$S327,AI$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AJ$2),SUMIF(CLASS!$N327:$S327,AJ$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AK$2),SUMIF(CLASS!$N327:$S327,AK$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AL$2),SUMIF(CLASS!$N327:$S327,AL$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AM$2),SUMIF(CLASS!$N327:$S327,AM$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AN$2),SUMIF(CLASS!$N327:$S327,AN$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AO$2),SUMIF(CLASS!$N327:$S327,AO$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AP$2),SUMIF(CLASS!$N327:$S327,AP$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AQ$2),SUMIF(CLASS!$N327:$S327,AQ$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AR$2),SUMIF(CLASS!$N327:$S327,AR$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AS$2),SUMIF(CLASS!$N327:$S327,AS$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AT$2),SUMIF(CLASS!$N327:$S327,AT$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AU$2),SUMIF(CLASS!$N327:$S327,AU$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AV$2),SUMIF(CLASS!$N327:$S327,AV$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AW$2),SUMIF(CLASS!$N327:$S327,AW$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AX$2),SUMIF(CLASS!$N327:$S327,AX$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AY$2),SUMIF(CLASS!$N327:$S327,AY$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,AZ$2),SUMIF(CLASS!$N327:$S327,AZ$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,BA$2),SUMIF(CLASS!$N327:$S327,BA$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,BB$2),SUMIF(CLASS!$N327:$S327,BB$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,BC$2),SUMIF(CLASS!$N327:$S327,BC$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,BD$2),SUMIF(CLASS!$N327:$S327,BD$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,BE$2),SUMIF(CLASS!$N327:$S327,BE$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,BF$2),SUMIF(CLASS!$N327:$S327,BF$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,BG$2),SUMIF(CLASS!$N327:$S327,BG$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,BH$2),SUMIF(CLASS!$N327:$S327,BH$3,CLASS!$E327:$J327))","v":0},{"$f":"IF(CLASS!$L327<>0,FUNCALLOC!$C327*INDEX(INDIRECT(ACCOUNTS!$U327),2,BI$2),SUMIF(CLASS!$N327:$S327,BI$3,CLASS!$E327:$J327))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A328","v":"~"},{"$f":"ACCOUNTS!B328","v":"~"},{"$f":"ACCOUNTS!C328","v":0},0,{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,E$2),SUMIF(CLASS!$N328:$S328,E$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,F$2),SUMIF(CLASS!$N328:$S328,F$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,G$2),SUMIF(CLASS!$N328:$S328,G$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,H$2),SUMIF(CLASS!$N328:$S328,H$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,I$2),SUMIF(CLASS!$N328:$S328,I$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,J$2),SUMIF(CLASS!$N328:$S328,J$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,K$2),SUMIF(CLASS!$N328:$S328,K$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,L$2),SUMIF(CLASS!$N328:$S328,L$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,M$2),SUMIF(CLASS!$N328:$S328,M$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,N$2),SUMIF(CLASS!$N328:$S328,N$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,O$2),SUMIF(CLASS!$N328:$S328,O$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,P$2),SUMIF(CLASS!$N328:$S328,P$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,Q$2),SUMIF(CLASS!$N328:$S328,Q$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,R$2),SUMIF(CLASS!$N328:$S328,R$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,S$2),SUMIF(CLASS!$N328:$S328,S$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,T$2),SUMIF(CLASS!$N328:$S328,T$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,U$2),SUMIF(CLASS!$N328:$S328,U$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,V$2),SUMIF(CLASS!$N328:$S328,V$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,W$2),SUMIF(CLASS!$N328:$S328,W$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,X$2),SUMIF(CLASS!$N328:$S328,X$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,Y$2),SUMIF(CLASS!$N328:$S328,Y$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,Z$2),SUMIF(CLASS!$N328:$S328,Z$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AA$2),SUMIF(CLASS!$N328:$S328,AA$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AB$2),SUMIF(CLASS!$N328:$S328,AB$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AC$2),SUMIF(CLASS!$N328:$S328,AC$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AD$2),SUMIF(CLASS!$N328:$S328,AD$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AE$2),SUMIF(CLASS!$N328:$S328,AE$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AF$2),SUMIF(CLASS!$N328:$S328,AF$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AG$2),SUMIF(CLASS!$N328:$S328,AG$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AH$2),SUMIF(CLASS!$N328:$S328,AH$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AI$2),SUMIF(CLASS!$N328:$S328,AI$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AJ$2),SUMIF(CLASS!$N328:$S328,AJ$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AK$2),SUMIF(CLASS!$N328:$S328,AK$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AL$2),SUMIF(CLASS!$N328:$S328,AL$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AM$2),SUMIF(CLASS!$N328:$S328,AM$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AN$2),SUMIF(CLASS!$N328:$S328,AN$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AO$2),SUMIF(CLASS!$N328:$S328,AO$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AP$2),SUMIF(CLASS!$N328:$S328,AP$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AQ$2),SUMIF(CLASS!$N328:$S328,AQ$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AR$2),SUMIF(CLASS!$N328:$S328,AR$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AS$2),SUMIF(CLASS!$N328:$S328,AS$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AT$2),SUMIF(CLASS!$N328:$S328,AT$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AU$2),SUMIF(CLASS!$N328:$S328,AU$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AV$2),SUMIF(CLASS!$N328:$S328,AV$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AW$2),SUMIF(CLASS!$N328:$S328,AW$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AX$2),SUMIF(CLASS!$N328:$S328,AX$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AY$2),SUMIF(CLASS!$N328:$S328,AY$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,AZ$2),SUMIF(CLASS!$N328:$S328,AZ$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,BA$2),SUMIF(CLASS!$N328:$S328,BA$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,BB$2),SUMIF(CLASS!$N328:$S328,BB$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,BC$2),SUMIF(CLASS!$N328:$S328,BC$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,BD$2),SUMIF(CLASS!$N328:$S328,BD$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,BE$2),SUMIF(CLASS!$N328:$S328,BE$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,BF$2),SUMIF(CLASS!$N328:$S328,BF$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,BG$2),SUMIF(CLASS!$N328:$S328,BG$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,BH$2),SUMIF(CLASS!$N328:$S328,BH$3,CLASS!$E328:$J328))","v":0},{"$f":"IF(CLASS!$L328<>0,FUNCALLOC!$C328*INDEX(INDIRECT(ACCOUNTS!$U328),2,BI$2),SUMIF(CLASS!$N328:$S328,BI$3,CLASS!$E328:$J328))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A329","v":"~"},{"$f":"ACCOUNTS!B329","v":"~"},{"$f":"ACCOUNTS!C329","v":0},{"$f":"ROUND((SUM(E329:BI329)-C329),1)","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,E$2),SUMIF(CLASS!$N329:$S329,E$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,F$2),SUMIF(CLASS!$N329:$S329,F$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,G$2),SUMIF(CLASS!$N329:$S329,G$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,H$2),SUMIF(CLASS!$N329:$S329,H$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,I$2),SUMIF(CLASS!$N329:$S329,I$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,J$2),SUMIF(CLASS!$N329:$S329,J$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,K$2),SUMIF(CLASS!$N329:$S329,K$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,L$2),SUMIF(CLASS!$N329:$S329,L$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,M$2),SUMIF(CLASS!$N329:$S329,M$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,N$2),SUMIF(CLASS!$N329:$S329,N$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,O$2),SUMIF(CLASS!$N329:$S329,O$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,P$2),SUMIF(CLASS!$N329:$S329,P$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,Q$2),SUMIF(CLASS!$N329:$S329,Q$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,R$2),SUMIF(CLASS!$N329:$S329,R$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,S$2),SUMIF(CLASS!$N329:$S329,S$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,T$2),SUMIF(CLASS!$N329:$S329,T$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,U$2),SUMIF(CLASS!$N329:$S329,U$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,V$2),SUMIF(CLASS!$N329:$S329,V$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,W$2),SUMIF(CLASS!$N329:$S329,W$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,X$2),SUMIF(CLASS!$N329:$S329,X$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,Y$2),SUMIF(CLASS!$N329:$S329,Y$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,Z$2),SUMIF(CLASS!$N329:$S329,Z$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AA$2),SUMIF(CLASS!$N329:$S329,AA$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AB$2),SUMIF(CLASS!$N329:$S329,AB$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AC$2),SUMIF(CLASS!$N329:$S329,AC$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AD$2),SUMIF(CLASS!$N329:$S329,AD$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AE$2),SUMIF(CLASS!$N329:$S329,AE$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AF$2),SUMIF(CLASS!$N329:$S329,AF$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AG$2),SUMIF(CLASS!$N329:$S329,AG$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AH$2),SUMIF(CLASS!$N329:$S329,AH$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AI$2),SUMIF(CLASS!$N329:$S329,AI$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AJ$2),SUMIF(CLASS!$N329:$S329,AJ$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AK$2),SUMIF(CLASS!$N329:$S329,AK$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AL$2),SUMIF(CLASS!$N329:$S329,AL$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AM$2),SUMIF(CLASS!$N329:$S329,AM$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AN$2),SUMIF(CLASS!$N329:$S329,AN$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AO$2),SUMIF(CLASS!$N329:$S329,AO$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AP$2),SUMIF(CLASS!$N329:$S329,AP$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AQ$2),SUMIF(CLASS!$N329:$S329,AQ$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AR$2),SUMIF(CLASS!$N329:$S329,AR$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AS$2),SUMIF(CLASS!$N329:$S329,AS$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AT$2),SUMIF(CLASS!$N329:$S329,AT$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AU$2),SUMIF(CLASS!$N329:$S329,AU$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AV$2),SUMIF(CLASS!$N329:$S329,AV$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AW$2),SUMIF(CLASS!$N329:$S329,AW$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AX$2),SUMIF(CLASS!$N329:$S329,AX$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AY$2),SUMIF(CLASS!$N329:$S329,AY$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,AZ$2),SUMIF(CLASS!$N329:$S329,AZ$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,BA$2),SUMIF(CLASS!$N329:$S329,BA$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,BB$2),SUMIF(CLASS!$N329:$S329,BB$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,BC$2),SUMIF(CLASS!$N329:$S329,BC$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,BD$2),SUMIF(CLASS!$N329:$S329,BD$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,BE$2),SUMIF(CLASS!$N329:$S329,BE$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,BF$2),SUMIF(CLASS!$N329:$S329,BF$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,BG$2),SUMIF(CLASS!$N329:$S329,BG$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,BH$2),SUMIF(CLASS!$N329:$S329,BH$3,CLASS!$E329:$J329))","v":0},{"$f":"IF(CLASS!$L329<>0,FUNCALLOC!$C329*INDEX(INDIRECT(ACCOUNTS!$U329),2,BI$2),SUMIF(CLASS!$N329:$S329,BI$3,CLASS!$E329:$J329))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL329:BQ329)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT329:BY329)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB329:CG329)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ329:CO329)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR329:CW329)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ329:DE329)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH329:DM329)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP329:DU329)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX329:EC329)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF329:EK329)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET329,EL329,ED329,DV329,DN329,DF329,CX329,CP329,CH329,BZ329,BR329)-C329),1)","v":0}]
[{"$f":"ACCOUNTS!A330","v":"~"},{"$f":"ACCOUNTS!B330","v":"~"},{"$f":"ACCOUNTS!C330","v":0},0,{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,E$2),SUMIF(CLASS!$N330:$S330,E$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,F$2),SUMIF(CLASS!$N330:$S330,F$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,G$2),SUMIF(CLASS!$N330:$S330,G$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,H$2),SUMIF(CLASS!$N330:$S330,H$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,I$2),SUMIF(CLASS!$N330:$S330,I$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,J$2),SUMIF(CLASS!$N330:$S330,J$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,K$2),SUMIF(CLASS!$N330:$S330,K$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,L$2),SUMIF(CLASS!$N330:$S330,L$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,M$2),SUMIF(CLASS!$N330:$S330,M$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,N$2),SUMIF(CLASS!$N330:$S330,N$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,O$2),SUMIF(CLASS!$N330:$S330,O$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,P$2),SUMIF(CLASS!$N330:$S330,P$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,Q$2),SUMIF(CLASS!$N330:$S330,Q$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,R$2),SUMIF(CLASS!$N330:$S330,R$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,S$2),SUMIF(CLASS!$N330:$S330,S$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,T$2),SUMIF(CLASS!$N330:$S330,T$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,U$2),SUMIF(CLASS!$N330:$S330,U$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,V$2),SUMIF(CLASS!$N330:$S330,V$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,W$2),SUMIF(CLASS!$N330:$S330,W$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,X$2),SUMIF(CLASS!$N330:$S330,X$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,Y$2),SUMIF(CLASS!$N330:$S330,Y$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,Z$2),SUMIF(CLASS!$N330:$S330,Z$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AA$2),SUMIF(CLASS!$N330:$S330,AA$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AB$2),SUMIF(CLASS!$N330:$S330,AB$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AC$2),SUMIF(CLASS!$N330:$S330,AC$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AD$2),SUMIF(CLASS!$N330:$S330,AD$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AE$2),SUMIF(CLASS!$N330:$S330,AE$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AF$2),SUMIF(CLASS!$N330:$S330,AF$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AG$2),SUMIF(CLASS!$N330:$S330,AG$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AH$2),SUMIF(CLASS!$N330:$S330,AH$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AI$2),SUMIF(CLASS!$N330:$S330,AI$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AJ$2),SUMIF(CLASS!$N330:$S330,AJ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AK$2),SUMIF(CLASS!$N330:$S330,AK$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AL$2),SUMIF(CLASS!$N330:$S330,AL$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AM$2),SUMIF(CLASS!$N330:$S330,AM$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AN$2),SUMIF(CLASS!$N330:$S330,AN$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AO$2),SUMIF(CLASS!$N330:$S330,AO$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AP$2),SUMIF(CLASS!$N330:$S330,AP$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AQ$2),SUMIF(CLASS!$N330:$S330,AQ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AR$2),SUMIF(CLASS!$N330:$S330,AR$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AS$2),SUMIF(CLASS!$N330:$S330,AS$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AT$2),SUMIF(CLASS!$N330:$S330,AT$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AU$2),SUMIF(CLASS!$N330:$S330,AU$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AV$2),SUMIF(CLASS!$N330:$S330,AV$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AW$2),SUMIF(CLASS!$N330:$S330,AW$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AX$2),SUMIF(CLASS!$N330:$S330,AX$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AY$2),SUMIF(CLASS!$N330:$S330,AY$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,AZ$2),SUMIF(CLASS!$N330:$S330,AZ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,BA$2),SUMIF(CLASS!$N330:$S330,BA$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,BB$2),SUMIF(CLASS!$N330:$S330,BB$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,BC$2),SUMIF(CLASS!$N330:$S330,BC$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,BD$2),SUMIF(CLASS!$N330:$S330,BD$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,BE$2),SUMIF(CLASS!$N330:$S330,BE$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,BF$2),SUMIF(CLASS!$N330:$S330,BF$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,BG$2),SUMIF(CLASS!$N330:$S330,BG$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,BH$2),SUMIF(CLASS!$N330:$S330,BH$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOC!$C330*INDEX(INDIRECT(ACCOUNTS!$U330),2,BI$2),SUMIF(CLASS!$N330:$S330,BI$3,CLASS!$E330:$J330))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A331","v":"~"},{"$f":"ACCOUNTS!B331","v":"~"},{"$f":"ACCOUNTS!C331","v":0},0,{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,E$2),SUMIF(CLASS!$N331:$S331,E$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,F$2),SUMIF(CLASS!$N331:$S331,F$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,G$2),SUMIF(CLASS!$N331:$S331,G$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,H$2),SUMIF(CLASS!$N331:$S331,H$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,I$2),SUMIF(CLASS!$N331:$S331,I$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,J$2),SUMIF(CLASS!$N331:$S331,J$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,K$2),SUMIF(CLASS!$N331:$S331,K$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,L$2),SUMIF(CLASS!$N331:$S331,L$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,M$2),SUMIF(CLASS!$N331:$S331,M$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,N$2),SUMIF(CLASS!$N331:$S331,N$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,O$2),SUMIF(CLASS!$N331:$S331,O$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,P$2),SUMIF(CLASS!$N331:$S331,P$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,Q$2),SUMIF(CLASS!$N331:$S331,Q$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,R$2),SUMIF(CLASS!$N331:$S331,R$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,S$2),SUMIF(CLASS!$N331:$S331,S$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,T$2),SUMIF(CLASS!$N331:$S331,T$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,U$2),SUMIF(CLASS!$N331:$S331,U$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,V$2),SUMIF(CLASS!$N331:$S331,V$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,W$2),SUMIF(CLASS!$N331:$S331,W$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,X$2),SUMIF(CLASS!$N331:$S331,X$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,Y$2),SUMIF(CLASS!$N331:$S331,Y$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,Z$2),SUMIF(CLASS!$N331:$S331,Z$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AA$2),SUMIF(CLASS!$N331:$S331,AA$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AB$2),SUMIF(CLASS!$N331:$S331,AB$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AC$2),SUMIF(CLASS!$N331:$S331,AC$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AD$2),SUMIF(CLASS!$N331:$S331,AD$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AE$2),SUMIF(CLASS!$N331:$S331,AE$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AF$2),SUMIF(CLASS!$N331:$S331,AF$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AG$2),SUMIF(CLASS!$N331:$S331,AG$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AH$2),SUMIF(CLASS!$N331:$S331,AH$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AI$2),SUMIF(CLASS!$N331:$S331,AI$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AJ$2),SUMIF(CLASS!$N331:$S331,AJ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AK$2),SUMIF(CLASS!$N331:$S331,AK$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AL$2),SUMIF(CLASS!$N331:$S331,AL$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AM$2),SUMIF(CLASS!$N331:$S331,AM$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AN$2),SUMIF(CLASS!$N331:$S331,AN$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AO$2),SUMIF(CLASS!$N331:$S331,AO$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AP$2),SUMIF(CLASS!$N331:$S331,AP$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AQ$2),SUMIF(CLASS!$N331:$S331,AQ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AR$2),SUMIF(CLASS!$N331:$S331,AR$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AS$2),SUMIF(CLASS!$N331:$S331,AS$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AT$2),SUMIF(CLASS!$N331:$S331,AT$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AU$2),SUMIF(CLASS!$N331:$S331,AU$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AV$2),SUMIF(CLASS!$N331:$S331,AV$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AW$2),SUMIF(CLASS!$N331:$S331,AW$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AX$2),SUMIF(CLASS!$N331:$S331,AX$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AY$2),SUMIF(CLASS!$N331:$S331,AY$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,AZ$2),SUMIF(CLASS!$N331:$S331,AZ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,BA$2),SUMIF(CLASS!$N331:$S331,BA$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,BB$2),SUMIF(CLASS!$N331:$S331,BB$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,BC$2),SUMIF(CLASS!$N331:$S331,BC$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,BD$2),SUMIF(CLASS!$N331:$S331,BD$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,BE$2),SUMIF(CLASS!$N331:$S331,BE$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,BF$2),SUMIF(CLASS!$N331:$S331,BF$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,BG$2),SUMIF(CLASS!$N331:$S331,BG$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,BH$2),SUMIF(CLASS!$N331:$S331,BH$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOC!$C331*INDEX(INDIRECT(ACCOUNTS!$U331),2,BI$2),SUMIF(CLASS!$N331:$S331,BI$3,CLASS!$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!A332","v":"~"},{"$f":"ACCOUNTS!B332","v":"~"},{"$f":"ACCOUNTS!C332","v":0},0,{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,E$2),SUMIF(CLASS!$N332:$S332,E$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,F$2),SUMIF(CLASS!$N332:$S332,F$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,G$2),SUMIF(CLASS!$N332:$S332,G$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,H$2),SUMIF(CLASS!$N332:$S332,H$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,I$2),SUMIF(CLASS!$N332:$S332,I$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,J$2),SUMIF(CLASS!$N332:$S332,J$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,K$2),SUMIF(CLASS!$N332:$S332,K$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,L$2),SUMIF(CLASS!$N332:$S332,L$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,M$2),SUMIF(CLASS!$N332:$S332,M$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,N$2),SUMIF(CLASS!$N332:$S332,N$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,O$2),SUMIF(CLASS!$N332:$S332,O$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,P$2),SUMIF(CLASS!$N332:$S332,P$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,Q$2),SUMIF(CLASS!$N332:$S332,Q$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,R$2),SUMIF(CLASS!$N332:$S332,R$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,S$2),SUMIF(CLASS!$N332:$S332,S$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,T$2),SUMIF(CLASS!$N332:$S332,T$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,U$2),SUMIF(CLASS!$N332:$S332,U$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,V$2),SUMIF(CLASS!$N332:$S332,V$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,W$2),SUMIF(CLASS!$N332:$S332,W$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,X$2),SUMIF(CLASS!$N332:$S332,X$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,Y$2),SUMIF(CLASS!$N332:$S332,Y$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,Z$2),SUMIF(CLASS!$N332:$S332,Z$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AA$2),SUMIF(CLASS!$N332:$S332,AA$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AB$2),SUMIF(CLASS!$N332:$S332,AB$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AC$2),SUMIF(CLASS!$N332:$S332,AC$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AD$2),SUMIF(CLASS!$N332:$S332,AD$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AE$2),SUMIF(CLASS!$N332:$S332,AE$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AF$2),SUMIF(CLASS!$N332:$S332,AF$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AG$2),SUMIF(CLASS!$N332:$S332,AG$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AH$2),SUMIF(CLASS!$N332:$S332,AH$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AI$2),SUMIF(CLASS!$N332:$S332,AI$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AJ$2),SUMIF(CLASS!$N332:$S332,AJ$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AK$2),SUMIF(CLASS!$N332:$S332,AK$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AL$2),SUMIF(CLASS!$N332:$S332,AL$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AM$2),SUMIF(CLASS!$N332:$S332,AM$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AN$2),SUMIF(CLASS!$N332:$S332,AN$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AO$2),SUMIF(CLASS!$N332:$S332,AO$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AP$2),SUMIF(CLASS!$N332:$S332,AP$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AQ$2),SUMIF(CLASS!$N332:$S332,AQ$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AR$2),SUMIF(CLASS!$N332:$S332,AR$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AS$2),SUMIF(CLASS!$N332:$S332,AS$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AT$2),SUMIF(CLASS!$N332:$S332,AT$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AU$2),SUMIF(CLASS!$N332:$S332,AU$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AV$2),SUMIF(CLASS!$N332:$S332,AV$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AW$2),SUMIF(CLASS!$N332:$S332,AW$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AX$2),SUMIF(CLASS!$N332:$S332,AX$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AY$2),SUMIF(CLASS!$N332:$S332,AY$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,AZ$2),SUMIF(CLASS!$N332:$S332,AZ$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,BA$2),SUMIF(CLASS!$N332:$S332,BA$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,BB$2),SUMIF(CLASS!$N332:$S332,BB$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,BC$2),SUMIF(CLASS!$N332:$S332,BC$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,BD$2),SUMIF(CLASS!$N332:$S332,BD$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,BE$2),SUMIF(CLASS!$N332:$S332,BE$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,BF$2),SUMIF(CLASS!$N332:$S332,BF$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,BG$2),SUMIF(CLASS!$N332:$S332,BG$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,BH$2),SUMIF(CLASS!$N332:$S332,BH$3,CLASS!$E332:$J332))","v":0},{"$f":"IF(CLASS!$L332<>0,FUNCALLOC!$C332*INDEX(INDIRECT(ACCOUNTS!$U332),2,BI$2),SUMIF(CLASS!$N332:$S332,BI$3,CLASS!$E332:$J332))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL332:BQ332)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT332:BY332)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB332:CG332)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ332:CO332)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR332:CW332)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ332:DE332)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH332:DM332)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP332:DU332)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX332:EC332)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF332:EK332)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B333","v":"Sub-total"},{"$f":"SUM(C308:C332)","v":62326448.777492091},0,{"$f":"SUM(E308:E332)","v":0},0,{"$f":"SUM(G308:G332)","v":18888541.177613892},0,0,2990469.1021378995,0,8977315.4875942804,439788.83228584862,0,0,0,0,0,16015757.417790217,152969.10030669608,8134861.3396884436,4354300.3311844729,721089.69560061931,0,0,0,0,0,0,0,0,1537867.0426393296,0,0,0,0,0,113489.25065038592,0,0,0,0,0,0,{"$f":"SUM(AS308:AS332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL308:BL332)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT308:BT332)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB308:CB332)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ308:CJ332)","v":21879010.279751789},9417104.3198801298,29378977.88457045,0,0,0,60675092.484202385,null,{"$f":"SUM(CR308:CR332)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ308:CZ332)","v":0},0,0,1537867.0426393296,0,0,1537867.0426393296,null,{"$f":"SUM(DH308:DH332)","v":0},0,0,0,113489.25065038592,0,113489.25065038592,null,{"$f":"SUM(DP308:DP332)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX308:DX332)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF308:EF332)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN308:EN332)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B335","v":"Customer Accounts Expense"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A336","v":901},{"$f":"ACCOUNTS!B336","v":"Supervision - Customer Accounting"},{"$f":"ACCOUNTS!C336","v":97955.520264675113},0,{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,E$2),SUMIF(CLASS!$N336:$S336,E$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,F$2),SUMIF(CLASS!$N336:$S336,F$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,G$2),SUMIF(CLASS!$N336:$S336,G$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,H$2),SUMIF(CLASS!$N336:$S336,H$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,I$2),SUMIF(CLASS!$N336:$S336,I$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,J$2),SUMIF(CLASS!$N336:$S336,J$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,K$2),SUMIF(CLASS!$N336:$S336,K$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,L$2),SUMIF(CLASS!$N336:$S336,L$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,M$2),SUMIF(CLASS!$N336:$S336,M$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,N$2),SUMIF(CLASS!$N336:$S336,N$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,O$2),SUMIF(CLASS!$N336:$S336,O$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,P$2),SUMIF(CLASS!$N336:$S336,P$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,Q$2),SUMIF(CLASS!$N336:$S336,Q$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,R$2),SUMIF(CLASS!$N336:$S336,R$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,S$2),SUMIF(CLASS!$N336:$S336,S$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,T$2),SUMIF(CLASS!$N336:$S336,T$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,U$2),SUMIF(CLASS!$N336:$S336,U$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,V$2),SUMIF(CLASS!$N336:$S336,V$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,W$2),SUMIF(CLASS!$N336:$S336,W$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,X$2),SUMIF(CLASS!$N336:$S336,X$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,Y$2),SUMIF(CLASS!$N336:$S336,Y$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,Z$2),SUMIF(CLASS!$N336:$S336,Z$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AA$2),SUMIF(CLASS!$N336:$S336,AA$3,CLASS!$E336:$J336))","v":975.70139407815043},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AB$2),SUMIF(CLASS!$N336:$S336,AB$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AC$2),SUMIF(CLASS!$N336:$S336,AC$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AD$2),SUMIF(CLASS!$N336:$S336,AD$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AE$2),SUMIF(CLASS!$N336:$S336,AE$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AF$2),SUMIF(CLASS!$N336:$S336,AF$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AG$2),SUMIF(CLASS!$N336:$S336,AG$3,CLASS!$E336:$J336))","v":56503.35157610201},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AH$2),SUMIF(CLASS!$N336:$S336,AH$3,CLASS!$E336:$J336))","v":40451.99086894175},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AI$2),SUMIF(CLASS!$N336:$S336,AI$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AJ$2),SUMIF(CLASS!$N336:$S336,AJ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AK$2),SUMIF(CLASS!$N336:$S336,AK$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AL$2),SUMIF(CLASS!$N336:$S336,AL$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AM$2),SUMIF(CLASS!$N336:$S336,AM$3,CLASS!$E336:$J336))","v":24.47642555321066},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AN$2),SUMIF(CLASS!$N336:$S336,AN$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AO$2),SUMIF(CLASS!$N336:$S336,AO$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AP$2),SUMIF(CLASS!$N336:$S336,AP$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AQ$2),SUMIF(CLASS!$N336:$S336,AQ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AR$2),SUMIF(CLASS!$N336:$S336,AR$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AS$2),SUMIF(CLASS!$N336:$S336,AS$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AT$2),SUMIF(CLASS!$N336:$S336,AT$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AU$2),SUMIF(CLASS!$N336:$S336,AU$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AV$2),SUMIF(CLASS!$N336:$S336,AV$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AW$2),SUMIF(CLASS!$N336:$S336,AW$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AX$2),SUMIF(CLASS!$N336:$S336,AX$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AY$2),SUMIF(CLASS!$N336:$S336,AY$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,AZ$2),SUMIF(CLASS!$N336:$S336,AZ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,BA$2),SUMIF(CLASS!$N336:$S336,BA$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,BB$2),SUMIF(CLASS!$N336:$S336,BB$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,BC$2),SUMIF(CLASS!$N336:$S336,BC$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,BD$2),SUMIF(CLASS!$N336:$S336,BD$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,BE$2),SUMIF(CLASS!$N336:$S336,BE$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,BF$2),SUMIF(CLASS!$N336:$S336,BF$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,BG$2),SUMIF(CLASS!$N336:$S336,BG$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,BH$2),SUMIF(CLASS!$N336:$S336,BH$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOC!$C336*INDEX(INDIRECT(ACCOUNTS!$U336),2,BI$2),SUMIF(CLASS!$N336:$S336,BI$3,CLASS!$E336:$J336))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E336:$BI336)","v":0},0,0,0,0,0,{"$f":"SUM(BL336:BQ336)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E336:$BI336)","v":0},0,0,0,0,0,{"$f":"SUM(BT336:BY336)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E336:$BI336)","v":0},0,0,0,0,0,{"$f":"SUM(CB336:CG336)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E336:$BI336)","v":0},0,975.70139407815043,0,0,0,{"$f":"SUM(CJ336:CO336)","v":975.70139407815043},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E336:$BI336)","v":0},0,0,0,0,0,{"$f":"SUM(CR336:CW336)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E336:$BI336)","v":0},0,0,96955.34244504376,0,0,{"$f":"SUM(CZ336:DE336)","v":96955.34244504376},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E336:$BI336)","v":0},0,0,0,24.47642555321066,0,{"$f":"SUM(DH336:DM336)","v":24.47642555321066},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E336:$BI336)","v":0},0,0,0,0,0,{"$f":"SUM(DP336:DU336)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E336:$BI336)","v":0},0,0,0,0,0,{"$f":"SUM(DX336:EC336)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E336:$BI336)","v":0},0,0,0,0,0,{"$f":"SUM(EF336:EK336)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E336:$BI336)","v":0},0,0,0,0,0,{"$f":"SUM(EN336:ES336)","v":0},0]
[{"$f":"ACCOUNTS!A337","v":902},{"$f":"ACCOUNTS!B337","v":"Direct Assignment to Sales"},{"$f":"ACCOUNTS!C337","v":8124107.8350805454},0,{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,E$2),SUMIF(CLASS!$N337:$S337,E$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,F$2),SUMIF(CLASS!$N337:$S337,F$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,G$2),SUMIF(CLASS!$N337:$S337,G$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,H$2),SUMIF(CLASS!$N337:$S337,H$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,I$2),SUMIF(CLASS!$N337:$S337,I$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,J$2),SUMIF(CLASS!$N337:$S337,J$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,K$2),SUMIF(CLASS!$N337:$S337,K$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,L$2),SUMIF(CLASS!$N337:$S337,L$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,M$2),SUMIF(CLASS!$N337:$S337,M$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,N$2),SUMIF(CLASS!$N337:$S337,N$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,O$2),SUMIF(CLASS!$N337:$S337,O$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,P$2),SUMIF(CLASS!$N337:$S337,P$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,Q$2),SUMIF(CLASS!$N337:$S337,Q$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,R$2),SUMIF(CLASS!$N337:$S337,R$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,S$2),SUMIF(CLASS!$N337:$S337,S$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,T$2),SUMIF(CLASS!$N337:$S337,T$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,U$2),SUMIF(CLASS!$N337:$S337,U$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,V$2),SUMIF(CLASS!$N337:$S337,V$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,W$2),SUMIF(CLASS!$N337:$S337,W$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,X$2),SUMIF(CLASS!$N337:$S337,X$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,Y$2),SUMIF(CLASS!$N337:$S337,Y$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,Z$2),SUMIF(CLASS!$N337:$S337,Z$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AA$2),SUMIF(CLASS!$N337:$S337,AA$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AB$2),SUMIF(CLASS!$N337:$S337,AB$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AC$2),SUMIF(CLASS!$N337:$S337,AC$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AD$2),SUMIF(CLASS!$N337:$S337,AD$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AE$2),SUMIF(CLASS!$N337:$S337,AE$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AF$2),SUMIF(CLASS!$N337:$S337,AF$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AG$2),SUMIF(CLASS!$N337:$S337,AG$3,CLASS!$E337:$J337))","v":8124107.8350805454},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AH$2),SUMIF(CLASS!$N337:$S337,AH$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AI$2),SUMIF(CLASS!$N337:$S337,AI$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AJ$2),SUMIF(CLASS!$N337:$S337,AJ$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AK$2),SUMIF(CLASS!$N337:$S337,AK$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AL$2),SUMIF(CLASS!$N337:$S337,AL$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AM$2),SUMIF(CLASS!$N337:$S337,AM$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AN$2),SUMIF(CLASS!$N337:$S337,AN$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AO$2),SUMIF(CLASS!$N337:$S337,AO$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AP$2),SUMIF(CLASS!$N337:$S337,AP$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AQ$2),SUMIF(CLASS!$N337:$S337,AQ$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AR$2),SUMIF(CLASS!$N337:$S337,AR$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AS$2),SUMIF(CLASS!$N337:$S337,AS$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AT$2),SUMIF(CLASS!$N337:$S337,AT$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AU$2),SUMIF(CLASS!$N337:$S337,AU$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AV$2),SUMIF(CLASS!$N337:$S337,AV$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AW$2),SUMIF(CLASS!$N337:$S337,AW$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AX$2),SUMIF(CLASS!$N337:$S337,AX$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AY$2),SUMIF(CLASS!$N337:$S337,AY$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,AZ$2),SUMIF(CLASS!$N337:$S337,AZ$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,BA$2),SUMIF(CLASS!$N337:$S337,BA$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,BB$2),SUMIF(CLASS!$N337:$S337,BB$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,BC$2),SUMIF(CLASS!$N337:$S337,BC$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,BD$2),SUMIF(CLASS!$N337:$S337,BD$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,BE$2),SUMIF(CLASS!$N337:$S337,BE$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,BF$2),SUMIF(CLASS!$N337:$S337,BF$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,BG$2),SUMIF(CLASS!$N337:$S337,BG$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,BH$2),SUMIF(CLASS!$N337:$S337,BH$3,CLASS!$E337:$J337))","v":0},{"$f":"IF(CLASS!$L337<>0,FUNCALLOC!$C337*INDEX(INDIRECT(ACCOUNTS!$U337),2,BI$2),SUMIF(CLASS!$N337:$S337,BI$3,CLASS!$E337:$J337))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,8124107.8350805454,0,0,8124107.8350805454,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A338","v":902},{"$f":"ACCOUNTS!B338","v":"Direct Assignment to Transport"},{"$f":"ACCOUNTS!C338","v":3519.2447007994347},{"$f":"ROUND((SUM(E338:BI338)-C338),1)","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,E$2),SUMIF(CLASS!$N338:$S338,E$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,F$2),SUMIF(CLASS!$N338:$S338,F$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,G$2),SUMIF(CLASS!$N338:$S338,G$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,H$2),SUMIF(CLASS!$N338:$S338,H$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,I$2),SUMIF(CLASS!$N338:$S338,I$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,J$2),SUMIF(CLASS!$N338:$S338,J$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,K$2),SUMIF(CLASS!$N338:$S338,K$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,L$2),SUMIF(CLASS!$N338:$S338,L$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,M$2),SUMIF(CLASS!$N338:$S338,M$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,N$2),SUMIF(CLASS!$N338:$S338,N$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,O$2),SUMIF(CLASS!$N338:$S338,O$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,P$2),SUMIF(CLASS!$N338:$S338,P$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,Q$2),SUMIF(CLASS!$N338:$S338,Q$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,R$2),SUMIF(CLASS!$N338:$S338,R$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,S$2),SUMIF(CLASS!$N338:$S338,S$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,T$2),SUMIF(CLASS!$N338:$S338,T$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,U$2),SUMIF(CLASS!$N338:$S338,U$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,V$2),SUMIF(CLASS!$N338:$S338,V$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,W$2),SUMIF(CLASS!$N338:$S338,W$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,X$2),SUMIF(CLASS!$N338:$S338,X$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,Y$2),SUMIF(CLASS!$N338:$S338,Y$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,Z$2),SUMIF(CLASS!$N338:$S338,Z$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AA$2),SUMIF(CLASS!$N338:$S338,AA$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AB$2),SUMIF(CLASS!$N338:$S338,AB$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AC$2),SUMIF(CLASS!$N338:$S338,AC$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AD$2),SUMIF(CLASS!$N338:$S338,AD$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AE$2),SUMIF(CLASS!$N338:$S338,AE$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AF$2),SUMIF(CLASS!$N338:$S338,AF$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AG$2),SUMIF(CLASS!$N338:$S338,AG$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AH$2),SUMIF(CLASS!$N338:$S338,AH$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AI$2),SUMIF(CLASS!$N338:$S338,AI$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AJ$2),SUMIF(CLASS!$N338:$S338,AJ$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AK$2),SUMIF(CLASS!$N338:$S338,AK$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AL$2),SUMIF(CLASS!$N338:$S338,AL$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AM$2),SUMIF(CLASS!$N338:$S338,AM$3,CLASS!$E338:$J338))","v":3519.2447007994347},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AN$2),SUMIF(CLASS!$N338:$S338,AN$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AO$2),SUMIF(CLASS!$N338:$S338,AO$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AP$2),SUMIF(CLASS!$N338:$S338,AP$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AQ$2),SUMIF(CLASS!$N338:$S338,AQ$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AR$2),SUMIF(CLASS!$N338:$S338,AR$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AS$2),SUMIF(CLASS!$N338:$S338,AS$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AT$2),SUMIF(CLASS!$N338:$S338,AT$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AU$2),SUMIF(CLASS!$N338:$S338,AU$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AV$2),SUMIF(CLASS!$N338:$S338,AV$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AW$2),SUMIF(CLASS!$N338:$S338,AW$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AX$2),SUMIF(CLASS!$N338:$S338,AX$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AY$2),SUMIF(CLASS!$N338:$S338,AY$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,AZ$2),SUMIF(CLASS!$N338:$S338,AZ$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,BA$2),SUMIF(CLASS!$N338:$S338,BA$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,BB$2),SUMIF(CLASS!$N338:$S338,BB$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,BC$2),SUMIF(CLASS!$N338:$S338,BC$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,BD$2),SUMIF(CLASS!$N338:$S338,BD$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,BE$2),SUMIF(CLASS!$N338:$S338,BE$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,BF$2),SUMIF(CLASS!$N338:$S338,BF$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,BG$2),SUMIF(CLASS!$N338:$S338,BG$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,BH$2),SUMIF(CLASS!$N338:$S338,BH$3,CLASS!$E338:$J338))","v":0},{"$f":"IF(CLASS!$L338<>0,FUNCALLOC!$C338*INDEX(INDIRECT(ACCOUNTS!$U338),2,BI$2),SUMIF(CLASS!$N338:$S338,BI$3,CLASS!$E338:$J338))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL338:BQ338)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT338:BY338)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB338:CG338)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ338:CO338)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR338:CW338)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ338:DE338)","v":0},null,0,0,0,0,3519.2447007994347,0,{"$f":"SUM(DH338:DM338)","v":3519.2447007994347},null,0,0,0,0,0,0,{"$f":"SUM(DP338:DU338)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX338:EC338)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF338:EK338)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET338,EL338,ED338,DV338,DN338,DF338,CX338,CP338,CH338,BZ338,BR338)-C338),1)","v":0}]
[{"$f":"ACCOUNTS!A339","v":902},{"$f":"ACCOUNTS!B339","v":"Meter Reading Expense"},{"$f":"ACCOUNTS!C339","v":140287.31250841229},0,{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,E$2),SUMIF(CLASS!$N339:$S339,E$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,F$2),SUMIF(CLASS!$N339:$S339,F$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,G$2),SUMIF(CLASS!$N339:$S339,G$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,H$2),SUMIF(CLASS!$N339:$S339,H$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,I$2),SUMIF(CLASS!$N339:$S339,I$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,J$2),SUMIF(CLASS!$N339:$S339,J$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,K$2),SUMIF(CLASS!$N339:$S339,K$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,L$2),SUMIF(CLASS!$N339:$S339,L$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,M$2),SUMIF(CLASS!$N339:$S339,M$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,N$2),SUMIF(CLASS!$N339:$S339,N$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,O$2),SUMIF(CLASS!$N339:$S339,O$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,P$2),SUMIF(CLASS!$N339:$S339,P$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,Q$2),SUMIF(CLASS!$N339:$S339,Q$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,R$2),SUMIF(CLASS!$N339:$S339,R$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,S$2),SUMIF(CLASS!$N339:$S339,S$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,T$2),SUMIF(CLASS!$N339:$S339,T$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,U$2),SUMIF(CLASS!$N339:$S339,U$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,V$2),SUMIF(CLASS!$N339:$S339,V$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,W$2),SUMIF(CLASS!$N339:$S339,W$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,X$2),SUMIF(CLASS!$N339:$S339,X$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,Y$2),SUMIF(CLASS!$N339:$S339,Y$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,Z$2),SUMIF(CLASS!$N339:$S339,Z$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AA$2),SUMIF(CLASS!$N339:$S339,AA$3,CLASS!$E339:$J339))","v":140287.31250841229},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AB$2),SUMIF(CLASS!$N339:$S339,AB$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AC$2),SUMIF(CLASS!$N339:$S339,AC$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AD$2),SUMIF(CLASS!$N339:$S339,AD$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AE$2),SUMIF(CLASS!$N339:$S339,AE$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AF$2),SUMIF(CLASS!$N339:$S339,AF$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AG$2),SUMIF(CLASS!$N339:$S339,AG$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AH$2),SUMIF(CLASS!$N339:$S339,AH$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AI$2),SUMIF(CLASS!$N339:$S339,AI$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AJ$2),SUMIF(CLASS!$N339:$S339,AJ$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AK$2),SUMIF(CLASS!$N339:$S339,AK$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AL$2),SUMIF(CLASS!$N339:$S339,AL$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AM$2),SUMIF(CLASS!$N339:$S339,AM$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AN$2),SUMIF(CLASS!$N339:$S339,AN$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AO$2),SUMIF(CLASS!$N339:$S339,AO$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AP$2),SUMIF(CLASS!$N339:$S339,AP$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AQ$2),SUMIF(CLASS!$N339:$S339,AQ$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AR$2),SUMIF(CLASS!$N339:$S339,AR$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AS$2),SUMIF(CLASS!$N339:$S339,AS$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AT$2),SUMIF(CLASS!$N339:$S339,AT$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AU$2),SUMIF(CLASS!$N339:$S339,AU$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AV$2),SUMIF(CLASS!$N339:$S339,AV$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AW$2),SUMIF(CLASS!$N339:$S339,AW$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AX$2),SUMIF(CLASS!$N339:$S339,AX$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AY$2),SUMIF(CLASS!$N339:$S339,AY$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,AZ$2),SUMIF(CLASS!$N339:$S339,AZ$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,BA$2),SUMIF(CLASS!$N339:$S339,BA$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,BB$2),SUMIF(CLASS!$N339:$S339,BB$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,BC$2),SUMIF(CLASS!$N339:$S339,BC$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,BD$2),SUMIF(CLASS!$N339:$S339,BD$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,BE$2),SUMIF(CLASS!$N339:$S339,BE$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,BF$2),SUMIF(CLASS!$N339:$S339,BF$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,BG$2),SUMIF(CLASS!$N339:$S339,BG$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,BH$2),SUMIF(CLASS!$N339:$S339,BH$3,CLASS!$E339:$J339))","v":0},{"$f":"IF(CLASS!$L339<>0,FUNCALLOC!$C339*INDEX(INDIRECT(ACCOUNTS!$U339),2,BI$2),SUMIF(CLASS!$N339:$S339,BI$3,CLASS!$E339:$J339))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,140287.31250841229,0,0,0,140287.31250841229,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A340","v":903},{"$f":"ACCOUNTS!B340","v":"Direct Assign to Sales"},{"$f":"ACCOUNTS!C340","v":5816227.2997266324},0,{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,E$2),SUMIF(CLASS!$N340:$S340,E$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,F$2),SUMIF(CLASS!$N340:$S340,F$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,G$2),SUMIF(CLASS!$N340:$S340,G$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,H$2),SUMIF(CLASS!$N340:$S340,H$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,I$2),SUMIF(CLASS!$N340:$S340,I$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,J$2),SUMIF(CLASS!$N340:$S340,J$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,K$2),SUMIF(CLASS!$N340:$S340,K$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,L$2),SUMIF(CLASS!$N340:$S340,L$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,M$2),SUMIF(CLASS!$N340:$S340,M$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,N$2),SUMIF(CLASS!$N340:$S340,N$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,O$2),SUMIF(CLASS!$N340:$S340,O$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,P$2),SUMIF(CLASS!$N340:$S340,P$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,Q$2),SUMIF(CLASS!$N340:$S340,Q$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,R$2),SUMIF(CLASS!$N340:$S340,R$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,S$2),SUMIF(CLASS!$N340:$S340,S$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,T$2),SUMIF(CLASS!$N340:$S340,T$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,U$2),SUMIF(CLASS!$N340:$S340,U$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,V$2),SUMIF(CLASS!$N340:$S340,V$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,W$2),SUMIF(CLASS!$N340:$S340,W$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,X$2),SUMIF(CLASS!$N340:$S340,X$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,Y$2),SUMIF(CLASS!$N340:$S340,Y$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,Z$2),SUMIF(CLASS!$N340:$S340,Z$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AA$2),SUMIF(CLASS!$N340:$S340,AA$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AB$2),SUMIF(CLASS!$N340:$S340,AB$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AC$2),SUMIF(CLASS!$N340:$S340,AC$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AD$2),SUMIF(CLASS!$N340:$S340,AD$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AE$2),SUMIF(CLASS!$N340:$S340,AE$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AF$2),SUMIF(CLASS!$N340:$S340,AF$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AG$2),SUMIF(CLASS!$N340:$S340,AG$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AH$2),SUMIF(CLASS!$N340:$S340,AH$3,CLASS!$E340:$J340))","v":5816227.2997266324},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AI$2),SUMIF(CLASS!$N340:$S340,AI$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AJ$2),SUMIF(CLASS!$N340:$S340,AJ$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AK$2),SUMIF(CLASS!$N340:$S340,AK$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AL$2),SUMIF(CLASS!$N340:$S340,AL$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AM$2),SUMIF(CLASS!$N340:$S340,AM$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AN$2),SUMIF(CLASS!$N340:$S340,AN$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AO$2),SUMIF(CLASS!$N340:$S340,AO$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AP$2),SUMIF(CLASS!$N340:$S340,AP$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AQ$2),SUMIF(CLASS!$N340:$S340,AQ$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AR$2),SUMIF(CLASS!$N340:$S340,AR$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AS$2),SUMIF(CLASS!$N340:$S340,AS$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AT$2),SUMIF(CLASS!$N340:$S340,AT$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AU$2),SUMIF(CLASS!$N340:$S340,AU$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AV$2),SUMIF(CLASS!$N340:$S340,AV$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AW$2),SUMIF(CLASS!$N340:$S340,AW$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AX$2),SUMIF(CLASS!$N340:$S340,AX$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AY$2),SUMIF(CLASS!$N340:$S340,AY$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,AZ$2),SUMIF(CLASS!$N340:$S340,AZ$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,BA$2),SUMIF(CLASS!$N340:$S340,BA$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,BB$2),SUMIF(CLASS!$N340:$S340,BB$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,BC$2),SUMIF(CLASS!$N340:$S340,BC$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,BD$2),SUMIF(CLASS!$N340:$S340,BD$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,BE$2),SUMIF(CLASS!$N340:$S340,BE$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,BF$2),SUMIF(CLASS!$N340:$S340,BF$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,BG$2),SUMIF(CLASS!$N340:$S340,BG$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,BH$2),SUMIF(CLASS!$N340:$S340,BH$3,CLASS!$E340:$J340))","v":0},{"$f":"IF(CLASS!$L340<>0,FUNCALLOC!$C340*INDEX(INDIRECT(ACCOUNTS!$U340),2,BI$2),SUMIF(CLASS!$N340:$S340,BI$3,CLASS!$E340:$J340))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,5816227.2997266324,0,0,5816227.2997266324,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A341","v":903},{"$f":"ACCOUNTS!B341","v":"Direct Assignment to Transport"},{"$f":"ACCOUNTS!C341","v":282703.69630176242},0,{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,E$2),SUMIF(CLASS!$N341:$S341,E$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,F$2),SUMIF(CLASS!$N341:$S341,F$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,G$2),SUMIF(CLASS!$N341:$S341,G$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,H$2),SUMIF(CLASS!$N341:$S341,H$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,I$2),SUMIF(CLASS!$N341:$S341,I$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,J$2),SUMIF(CLASS!$N341:$S341,J$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,K$2),SUMIF(CLASS!$N341:$S341,K$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,L$2),SUMIF(CLASS!$N341:$S341,L$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,M$2),SUMIF(CLASS!$N341:$S341,M$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,N$2),SUMIF(CLASS!$N341:$S341,N$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,O$2),SUMIF(CLASS!$N341:$S341,O$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,P$2),SUMIF(CLASS!$N341:$S341,P$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,Q$2),SUMIF(CLASS!$N341:$S341,Q$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,R$2),SUMIF(CLASS!$N341:$S341,R$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,S$2),SUMIF(CLASS!$N341:$S341,S$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,T$2),SUMIF(CLASS!$N341:$S341,T$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,U$2),SUMIF(CLASS!$N341:$S341,U$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,V$2),SUMIF(CLASS!$N341:$S341,V$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,W$2),SUMIF(CLASS!$N341:$S341,W$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,X$2),SUMIF(CLASS!$N341:$S341,X$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,Y$2),SUMIF(CLASS!$N341:$S341,Y$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,Z$2),SUMIF(CLASS!$N341:$S341,Z$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AA$2),SUMIF(CLASS!$N341:$S341,AA$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AB$2),SUMIF(CLASS!$N341:$S341,AB$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AC$2),SUMIF(CLASS!$N341:$S341,AC$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AD$2),SUMIF(CLASS!$N341:$S341,AD$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AE$2),SUMIF(CLASS!$N341:$S341,AE$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AF$2),SUMIF(CLASS!$N341:$S341,AF$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AG$2),SUMIF(CLASS!$N341:$S341,AG$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AH$2),SUMIF(CLASS!$N341:$S341,AH$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AI$2),SUMIF(CLASS!$N341:$S341,AI$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AJ$2),SUMIF(CLASS!$N341:$S341,AJ$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AK$2),SUMIF(CLASS!$N341:$S341,AK$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AL$2),SUMIF(CLASS!$N341:$S341,AL$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AM$2),SUMIF(CLASS!$N341:$S341,AM$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AN$2),SUMIF(CLASS!$N341:$S341,AN$3,CLASS!$E341:$J341))","v":282703.69630176242},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AO$2),SUMIF(CLASS!$N341:$S341,AO$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AP$2),SUMIF(CLASS!$N341:$S341,AP$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AQ$2),SUMIF(CLASS!$N341:$S341,AQ$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AR$2),SUMIF(CLASS!$N341:$S341,AR$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AS$2),SUMIF(CLASS!$N341:$S341,AS$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AT$2),SUMIF(CLASS!$N341:$S341,AT$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AU$2),SUMIF(CLASS!$N341:$S341,AU$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AV$2),SUMIF(CLASS!$N341:$S341,AV$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AW$2),SUMIF(CLASS!$N341:$S341,AW$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AX$2),SUMIF(CLASS!$N341:$S341,AX$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AY$2),SUMIF(CLASS!$N341:$S341,AY$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,AZ$2),SUMIF(CLASS!$N341:$S341,AZ$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,BA$2),SUMIF(CLASS!$N341:$S341,BA$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,BB$2),SUMIF(CLASS!$N341:$S341,BB$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,BC$2),SUMIF(CLASS!$N341:$S341,BC$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,BD$2),SUMIF(CLASS!$N341:$S341,BD$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,BE$2),SUMIF(CLASS!$N341:$S341,BE$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,BF$2),SUMIF(CLASS!$N341:$S341,BF$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,BG$2),SUMIF(CLASS!$N341:$S341,BG$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,BH$2),SUMIF(CLASS!$N341:$S341,BH$3,CLASS!$E341:$J341))","v":0},{"$f":"IF(CLASS!$L341<>0,FUNCALLOC!$C341*INDEX(INDIRECT(ACCOUNTS!$U341),2,BI$2),SUMIF(CLASS!$N341:$S341,BI$3,CLASS!$E341:$J341))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,282703.69630176242,0,282703.69630176242,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A342","v":903},{"$f":"ACCOUNTS!B342","v":"Cust. Records & Collection Exp."},{"$f":"ACCOUNTS!C342","v":11200431.037659114},{"$f":"ROUND((SUM(E342:BI342)-C342),1)","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,E$2),SUMIF(CLASS!$N342:$S342,E$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,F$2),SUMIF(CLASS!$N342:$S342,F$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,G$2),SUMIF(CLASS!$N342:$S342,G$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,H$2),SUMIF(CLASS!$N342:$S342,H$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,I$2),SUMIF(CLASS!$N342:$S342,I$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,J$2),SUMIF(CLASS!$N342:$S342,J$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,K$2),SUMIF(CLASS!$N342:$S342,K$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,L$2),SUMIF(CLASS!$N342:$S342,L$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,M$2),SUMIF(CLASS!$N342:$S342,M$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,N$2),SUMIF(CLASS!$N342:$S342,N$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,O$2),SUMIF(CLASS!$N342:$S342,O$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,P$2),SUMIF(CLASS!$N342:$S342,P$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,Q$2),SUMIF(CLASS!$N342:$S342,Q$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,R$2),SUMIF(CLASS!$N342:$S342,R$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,S$2),SUMIF(CLASS!$N342:$S342,S$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,T$2),SUMIF(CLASS!$N342:$S342,T$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,U$2),SUMIF(CLASS!$N342:$S342,U$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,V$2),SUMIF(CLASS!$N342:$S342,V$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,W$2),SUMIF(CLASS!$N342:$S342,W$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,X$2),SUMIF(CLASS!$N342:$S342,X$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,Y$2),SUMIF(CLASS!$N342:$S342,Y$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,Z$2),SUMIF(CLASS!$N342:$S342,Z$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AA$2),SUMIF(CLASS!$N342:$S342,AA$3,CLASS!$E342:$J342))","v":11200431.037659114},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AB$2),SUMIF(CLASS!$N342:$S342,AB$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AC$2),SUMIF(CLASS!$N342:$S342,AC$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AD$2),SUMIF(CLASS!$N342:$S342,AD$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AE$2),SUMIF(CLASS!$N342:$S342,AE$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AF$2),SUMIF(CLASS!$N342:$S342,AF$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AG$2),SUMIF(CLASS!$N342:$S342,AG$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AH$2),SUMIF(CLASS!$N342:$S342,AH$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AI$2),SUMIF(CLASS!$N342:$S342,AI$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AJ$2),SUMIF(CLASS!$N342:$S342,AJ$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AK$2),SUMIF(CLASS!$N342:$S342,AK$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AL$2),SUMIF(CLASS!$N342:$S342,AL$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AM$2),SUMIF(CLASS!$N342:$S342,AM$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AN$2),SUMIF(CLASS!$N342:$S342,AN$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AO$2),SUMIF(CLASS!$N342:$S342,AO$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AP$2),SUMIF(CLASS!$N342:$S342,AP$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AQ$2),SUMIF(CLASS!$N342:$S342,AQ$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AR$2),SUMIF(CLASS!$N342:$S342,AR$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AS$2),SUMIF(CLASS!$N342:$S342,AS$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AT$2),SUMIF(CLASS!$N342:$S342,AT$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AU$2),SUMIF(CLASS!$N342:$S342,AU$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AV$2),SUMIF(CLASS!$N342:$S342,AV$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AW$2),SUMIF(CLASS!$N342:$S342,AW$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AX$2),SUMIF(CLASS!$N342:$S342,AX$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AY$2),SUMIF(CLASS!$N342:$S342,AY$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,AZ$2),SUMIF(CLASS!$N342:$S342,AZ$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,BA$2),SUMIF(CLASS!$N342:$S342,BA$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,BB$2),SUMIF(CLASS!$N342:$S342,BB$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,BC$2),SUMIF(CLASS!$N342:$S342,BC$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,BD$2),SUMIF(CLASS!$N342:$S342,BD$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,BE$2),SUMIF(CLASS!$N342:$S342,BE$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,BF$2),SUMIF(CLASS!$N342:$S342,BF$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,BG$2),SUMIF(CLASS!$N342:$S342,BG$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,BH$2),SUMIF(CLASS!$N342:$S342,BH$3,CLASS!$E342:$J342))","v":0},{"$f":"IF(CLASS!$L342<>0,FUNCALLOC!$C342*INDEX(INDIRECT(ACCOUNTS!$U342),2,BI$2),SUMIF(CLASS!$N342:$S342,BI$3,CLASS!$E342:$J342))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL342:BQ342)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT342:BY342)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB342:CG342)","v":0},null,0,0,11200431.037659114,0,0,0,{"$f":"SUM(CJ342:CO342)","v":11200431.037659114},null,0,0,0,0,0,0,{"$f":"SUM(CR342:CW342)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ342:DE342)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH342:DM342)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP342:DU342)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX342:EC342)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF342:EK342)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A343","v":904},{"$f":"ACCOUNTS!B343","v":"Uncollectible Accounts"},{"$f":"ACCOUNTS!C343","v":2455543.2867576927},0,{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,E$2),SUMIF(CLASS!$N343:$S343,E$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,F$2),SUMIF(CLASS!$N343:$S343,F$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,G$2),SUMIF(CLASS!$N343:$S343,G$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,H$2),SUMIF(CLASS!$N343:$S343,H$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,I$2),SUMIF(CLASS!$N343:$S343,I$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,J$2),SUMIF(CLASS!$N343:$S343,J$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,K$2),SUMIF(CLASS!$N343:$S343,K$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,L$2),SUMIF(CLASS!$N343:$S343,L$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,M$2),SUMIF(CLASS!$N343:$S343,M$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,N$2),SUMIF(CLASS!$N343:$S343,N$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,O$2),SUMIF(CLASS!$N343:$S343,O$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,P$2),SUMIF(CLASS!$N343:$S343,P$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,Q$2),SUMIF(CLASS!$N343:$S343,Q$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,R$2),SUMIF(CLASS!$N343:$S343,R$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,S$2),SUMIF(CLASS!$N343:$S343,S$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,T$2),SUMIF(CLASS!$N343:$S343,T$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,U$2),SUMIF(CLASS!$N343:$S343,U$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,V$2),SUMIF(CLASS!$N343:$S343,V$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,W$2),SUMIF(CLASS!$N343:$S343,W$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,X$2),SUMIF(CLASS!$N343:$S343,X$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,Y$2),SUMIF(CLASS!$N343:$S343,Y$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,Z$2),SUMIF(CLASS!$N343:$S343,Z$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AA$2),SUMIF(CLASS!$N343:$S343,AA$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AB$2),SUMIF(CLASS!$N343:$S343,AB$3,CLASS!$E343:$J343))","v":2455543.2867576927},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AC$2),SUMIF(CLASS!$N343:$S343,AC$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AD$2),SUMIF(CLASS!$N343:$S343,AD$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AE$2),SUMIF(CLASS!$N343:$S343,AE$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AF$2),SUMIF(CLASS!$N343:$S343,AF$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AG$2),SUMIF(CLASS!$N343:$S343,AG$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AH$2),SUMIF(CLASS!$N343:$S343,AH$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AI$2),SUMIF(CLASS!$N343:$S343,AI$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AJ$2),SUMIF(CLASS!$N343:$S343,AJ$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AK$2),SUMIF(CLASS!$N343:$S343,AK$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AL$2),SUMIF(CLASS!$N343:$S343,AL$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AM$2),SUMIF(CLASS!$N343:$S343,AM$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AN$2),SUMIF(CLASS!$N343:$S343,AN$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AO$2),SUMIF(CLASS!$N343:$S343,AO$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AP$2),SUMIF(CLASS!$N343:$S343,AP$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AQ$2),SUMIF(CLASS!$N343:$S343,AQ$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AR$2),SUMIF(CLASS!$N343:$S343,AR$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AS$2),SUMIF(CLASS!$N343:$S343,AS$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AT$2),SUMIF(CLASS!$N343:$S343,AT$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AU$2),SUMIF(CLASS!$N343:$S343,AU$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AV$2),SUMIF(CLASS!$N343:$S343,AV$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AW$2),SUMIF(CLASS!$N343:$S343,AW$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AX$2),SUMIF(CLASS!$N343:$S343,AX$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AY$2),SUMIF(CLASS!$N343:$S343,AY$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,AZ$2),SUMIF(CLASS!$N343:$S343,AZ$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,BA$2),SUMIF(CLASS!$N343:$S343,BA$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,BB$2),SUMIF(CLASS!$N343:$S343,BB$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,BC$2),SUMIF(CLASS!$N343:$S343,BC$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,BD$2),SUMIF(CLASS!$N343:$S343,BD$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,BE$2),SUMIF(CLASS!$N343:$S343,BE$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,BF$2),SUMIF(CLASS!$N343:$S343,BF$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,BG$2),SUMIF(CLASS!$N343:$S343,BG$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,BH$2),SUMIF(CLASS!$N343:$S343,BH$3,CLASS!$E343:$J343))","v":0},{"$f":"IF(CLASS!$L343<>0,FUNCALLOC!$C343*INDEX(INDIRECT(ACCOUNTS!$U343),2,BI$2),SUMIF(CLASS!$N343:$S343,BI$3,CLASS!$E343:$J343))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,2455543.2867576927,0,0,0,2455543.2867576927,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A344","v":904},{"$f":"ACCOUNTS!B344","v":"Uncollectible Accounts  - Rate Inc Rel"},{"$f":"ACCOUNTS!C344","v":451403.37110400002},0,{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,E$2),SUMIF(CLASS!$N344:$S344,E$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,F$2),SUMIF(CLASS!$N344:$S344,F$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,G$2),SUMIF(CLASS!$N344:$S344,G$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,H$2),SUMIF(CLASS!$N344:$S344,H$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,I$2),SUMIF(CLASS!$N344:$S344,I$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,J$2),SUMIF(CLASS!$N344:$S344,J$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,K$2),SUMIF(CLASS!$N344:$S344,K$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,L$2),SUMIF(CLASS!$N344:$S344,L$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,M$2),SUMIF(CLASS!$N344:$S344,M$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,N$2),SUMIF(CLASS!$N344:$S344,N$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,O$2),SUMIF(CLASS!$N344:$S344,O$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,P$2),SUMIF(CLASS!$N344:$S344,P$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,Q$2),SUMIF(CLASS!$N344:$S344,Q$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,R$2),SUMIF(CLASS!$N344:$S344,R$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,S$2),SUMIF(CLASS!$N344:$S344,S$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,T$2),SUMIF(CLASS!$N344:$S344,T$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,U$2),SUMIF(CLASS!$N344:$S344,U$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,V$2),SUMIF(CLASS!$N344:$S344,V$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,W$2),SUMIF(CLASS!$N344:$S344,W$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,X$2),SUMIF(CLASS!$N344:$S344,X$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,Y$2),SUMIF(CLASS!$N344:$S344,Y$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,Z$2),SUMIF(CLASS!$N344:$S344,Z$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AA$2),SUMIF(CLASS!$N344:$S344,AA$3,CLASS!$E344:$J344))","v":4496.2744038079481},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AB$2),SUMIF(CLASS!$N344:$S344,AB$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AC$2),SUMIF(CLASS!$N344:$S344,AC$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AD$2),SUMIF(CLASS!$N344:$S344,AD$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AE$2),SUMIF(CLASS!$N344:$S344,AE$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AF$2),SUMIF(CLASS!$N344:$S344,AF$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AG$2),SUMIF(CLASS!$N344:$S344,AG$3,CLASS!$E344:$J344))","v":260381.4804026405},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AH$2),SUMIF(CLASS!$N344:$S344,AH$3,CLASS!$E344:$J344))","v":186412.8228482652},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AI$2),SUMIF(CLASS!$N344:$S344,AI$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AJ$2),SUMIF(CLASS!$N344:$S344,AJ$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AK$2),SUMIF(CLASS!$N344:$S344,AK$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AL$2),SUMIF(CLASS!$N344:$S344,AL$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AM$2),SUMIF(CLASS!$N344:$S344,AM$3,CLASS!$E344:$J344))","v":112.79344928638797},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AN$2),SUMIF(CLASS!$N344:$S344,AN$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AO$2),SUMIF(CLASS!$N344:$S344,AO$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AP$2),SUMIF(CLASS!$N344:$S344,AP$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AQ$2),SUMIF(CLASS!$N344:$S344,AQ$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AR$2),SUMIF(CLASS!$N344:$S344,AR$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AS$2),SUMIF(CLASS!$N344:$S344,AS$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AT$2),SUMIF(CLASS!$N344:$S344,AT$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AU$2),SUMIF(CLASS!$N344:$S344,AU$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AV$2),SUMIF(CLASS!$N344:$S344,AV$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AW$2),SUMIF(CLASS!$N344:$S344,AW$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AX$2),SUMIF(CLASS!$N344:$S344,AX$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AY$2),SUMIF(CLASS!$N344:$S344,AY$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,AZ$2),SUMIF(CLASS!$N344:$S344,AZ$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,BA$2),SUMIF(CLASS!$N344:$S344,BA$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,BB$2),SUMIF(CLASS!$N344:$S344,BB$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,BC$2),SUMIF(CLASS!$N344:$S344,BC$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,BD$2),SUMIF(CLASS!$N344:$S344,BD$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,BE$2),SUMIF(CLASS!$N344:$S344,BE$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,BF$2),SUMIF(CLASS!$N344:$S344,BF$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,BG$2),SUMIF(CLASS!$N344:$S344,BG$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,BH$2),SUMIF(CLASS!$N344:$S344,BH$3,CLASS!$E344:$J344))","v":0},{"$f":"IF(CLASS!$L344<>0,FUNCALLOC!$C344*INDEX(INDIRECT(ACCOUNTS!$U344),2,BI$2),SUMIF(CLASS!$N344:$S344,BI$3,CLASS!$E344:$J344))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,4496.2744038079481,0,0,0,4496.2744038079481,null,0,0,0,0,0,0,0,null,0,0,0,446794.30325090571,0,0,446794.30325090571,null,0,0,0,0,112.79344928638797,0,112.79344928638797,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A345","v":905},{"$f":"ACCOUNTS!B345","v":"Misc. Customer Accounts Expense"},{"$f":"ACCOUNTS!C345","v":0},0,{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,E$2),SUMIF(CLASS!$N345:$S345,E$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,F$2),SUMIF(CLASS!$N345:$S345,F$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,G$2),SUMIF(CLASS!$N345:$S345,G$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,H$2),SUMIF(CLASS!$N345:$S345,H$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,I$2),SUMIF(CLASS!$N345:$S345,I$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,J$2),SUMIF(CLASS!$N345:$S345,J$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,K$2),SUMIF(CLASS!$N345:$S345,K$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,L$2),SUMIF(CLASS!$N345:$S345,L$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,M$2),SUMIF(CLASS!$N345:$S345,M$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,N$2),SUMIF(CLASS!$N345:$S345,N$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,O$2),SUMIF(CLASS!$N345:$S345,O$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,P$2),SUMIF(CLASS!$N345:$S345,P$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,Q$2),SUMIF(CLASS!$N345:$S345,Q$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,R$2),SUMIF(CLASS!$N345:$S345,R$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,S$2),SUMIF(CLASS!$N345:$S345,S$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,T$2),SUMIF(CLASS!$N345:$S345,T$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,U$2),SUMIF(CLASS!$N345:$S345,U$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,V$2),SUMIF(CLASS!$N345:$S345,V$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,W$2),SUMIF(CLASS!$N345:$S345,W$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,X$2),SUMIF(CLASS!$N345:$S345,X$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,Y$2),SUMIF(CLASS!$N345:$S345,Y$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,Z$2),SUMIF(CLASS!$N345:$S345,Z$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AA$2),SUMIF(CLASS!$N345:$S345,AA$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AB$2),SUMIF(CLASS!$N345:$S345,AB$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AC$2),SUMIF(CLASS!$N345:$S345,AC$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AD$2),SUMIF(CLASS!$N345:$S345,AD$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AE$2),SUMIF(CLASS!$N345:$S345,AE$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AF$2),SUMIF(CLASS!$N345:$S345,AF$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AG$2),SUMIF(CLASS!$N345:$S345,AG$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AH$2),SUMIF(CLASS!$N345:$S345,AH$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AI$2),SUMIF(CLASS!$N345:$S345,AI$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AJ$2),SUMIF(CLASS!$N345:$S345,AJ$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AK$2),SUMIF(CLASS!$N345:$S345,AK$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AL$2),SUMIF(CLASS!$N345:$S345,AL$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AM$2),SUMIF(CLASS!$N345:$S345,AM$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AN$2),SUMIF(CLASS!$N345:$S345,AN$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AO$2),SUMIF(CLASS!$N345:$S345,AO$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AP$2),SUMIF(CLASS!$N345:$S345,AP$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AQ$2),SUMIF(CLASS!$N345:$S345,AQ$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AR$2),SUMIF(CLASS!$N345:$S345,AR$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AS$2),SUMIF(CLASS!$N345:$S345,AS$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AT$2),SUMIF(CLASS!$N345:$S345,AT$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AU$2),SUMIF(CLASS!$N345:$S345,AU$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AV$2),SUMIF(CLASS!$N345:$S345,AV$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AW$2),SUMIF(CLASS!$N345:$S345,AW$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AX$2),SUMIF(CLASS!$N345:$S345,AX$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AY$2),SUMIF(CLASS!$N345:$S345,AY$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,AZ$2),SUMIF(CLASS!$N345:$S345,AZ$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,BA$2),SUMIF(CLASS!$N345:$S345,BA$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,BB$2),SUMIF(CLASS!$N345:$S345,BB$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,BC$2),SUMIF(CLASS!$N345:$S345,BC$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,BD$2),SUMIF(CLASS!$N345:$S345,BD$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,BE$2),SUMIF(CLASS!$N345:$S345,BE$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,BF$2),SUMIF(CLASS!$N345:$S345,BF$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,BG$2),SUMIF(CLASS!$N345:$S345,BG$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,BH$2),SUMIF(CLASS!$N345:$S345,BH$3,CLASS!$E345:$J345))","v":0},{"$f":"IF(CLASS!$L345<>0,FUNCALLOC!$C345*INDEX(INDIRECT(ACCOUNTS!$U345),2,BI$2),SUMIF(CLASS!$N345:$S345,BI$3,CLASS!$E345:$J345))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A346","v":"~"},{"$f":"ACCOUNTS!B346","v":"~"},{"$f":"ACCOUNTS!C346","v":0},0,{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,E$2),SUMIF(CLASS!$N346:$S346,E$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,F$2),SUMIF(CLASS!$N346:$S346,F$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,G$2),SUMIF(CLASS!$N346:$S346,G$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,H$2),SUMIF(CLASS!$N346:$S346,H$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,I$2),SUMIF(CLASS!$N346:$S346,I$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,J$2),SUMIF(CLASS!$N346:$S346,J$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,K$2),SUMIF(CLASS!$N346:$S346,K$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,L$2),SUMIF(CLASS!$N346:$S346,L$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,M$2),SUMIF(CLASS!$N346:$S346,M$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,N$2),SUMIF(CLASS!$N346:$S346,N$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,O$2),SUMIF(CLASS!$N346:$S346,O$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,P$2),SUMIF(CLASS!$N346:$S346,P$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,Q$2),SUMIF(CLASS!$N346:$S346,Q$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,R$2),SUMIF(CLASS!$N346:$S346,R$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,S$2),SUMIF(CLASS!$N346:$S346,S$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,T$2),SUMIF(CLASS!$N346:$S346,T$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,U$2),SUMIF(CLASS!$N346:$S346,U$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,V$2),SUMIF(CLASS!$N346:$S346,V$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,W$2),SUMIF(CLASS!$N346:$S346,W$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,X$2),SUMIF(CLASS!$N346:$S346,X$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,Y$2),SUMIF(CLASS!$N346:$S346,Y$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,Z$2),SUMIF(CLASS!$N346:$S346,Z$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AA$2),SUMIF(CLASS!$N346:$S346,AA$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AB$2),SUMIF(CLASS!$N346:$S346,AB$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AC$2),SUMIF(CLASS!$N346:$S346,AC$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AD$2),SUMIF(CLASS!$N346:$S346,AD$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AE$2),SUMIF(CLASS!$N346:$S346,AE$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AF$2),SUMIF(CLASS!$N346:$S346,AF$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AG$2),SUMIF(CLASS!$N346:$S346,AG$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AH$2),SUMIF(CLASS!$N346:$S346,AH$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AI$2),SUMIF(CLASS!$N346:$S346,AI$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AJ$2),SUMIF(CLASS!$N346:$S346,AJ$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AK$2),SUMIF(CLASS!$N346:$S346,AK$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AL$2),SUMIF(CLASS!$N346:$S346,AL$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AM$2),SUMIF(CLASS!$N346:$S346,AM$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AN$2),SUMIF(CLASS!$N346:$S346,AN$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AO$2),SUMIF(CLASS!$N346:$S346,AO$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AP$2),SUMIF(CLASS!$N346:$S346,AP$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AQ$2),SUMIF(CLASS!$N346:$S346,AQ$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AR$2),SUMIF(CLASS!$N346:$S346,AR$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AS$2),SUMIF(CLASS!$N346:$S346,AS$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AT$2),SUMIF(CLASS!$N346:$S346,AT$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AU$2),SUMIF(CLASS!$N346:$S346,AU$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AV$2),SUMIF(CLASS!$N346:$S346,AV$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AW$2),SUMIF(CLASS!$N346:$S346,AW$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AX$2),SUMIF(CLASS!$N346:$S346,AX$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AY$2),SUMIF(CLASS!$N346:$S346,AY$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,AZ$2),SUMIF(CLASS!$N346:$S346,AZ$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,BA$2),SUMIF(CLASS!$N346:$S346,BA$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,BB$2),SUMIF(CLASS!$N346:$S346,BB$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,BC$2),SUMIF(CLASS!$N346:$S346,BC$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,BD$2),SUMIF(CLASS!$N346:$S346,BD$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,BE$2),SUMIF(CLASS!$N346:$S346,BE$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,BF$2),SUMIF(CLASS!$N346:$S346,BF$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,BG$2),SUMIF(CLASS!$N346:$S346,BG$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,BH$2),SUMIF(CLASS!$N346:$S346,BH$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$U346),2,BI$2),SUMIF(CLASS!$N346:$S346,BI$3,CLASS!$E346:$J346))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A347","v":"~"},{"$f":"ACCOUNTS!B347","v":"~"},{"$f":"ACCOUNTS!C347","v":0},0,{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,E$2),SUMIF(CLASS!$N347:$S347,E$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,F$2),SUMIF(CLASS!$N347:$S347,F$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,G$2),SUMIF(CLASS!$N347:$S347,G$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,H$2),SUMIF(CLASS!$N347:$S347,H$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,I$2),SUMIF(CLASS!$N347:$S347,I$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,J$2),SUMIF(CLASS!$N347:$S347,J$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,K$2),SUMIF(CLASS!$N347:$S347,K$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,L$2),SUMIF(CLASS!$N347:$S347,L$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,M$2),SUMIF(CLASS!$N347:$S347,M$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,N$2),SUMIF(CLASS!$N347:$S347,N$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,O$2),SUMIF(CLASS!$N347:$S347,O$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,P$2),SUMIF(CLASS!$N347:$S347,P$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,Q$2),SUMIF(CLASS!$N347:$S347,Q$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,R$2),SUMIF(CLASS!$N347:$S347,R$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,S$2),SUMIF(CLASS!$N347:$S347,S$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,T$2),SUMIF(CLASS!$N347:$S347,T$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,U$2),SUMIF(CLASS!$N347:$S347,U$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,V$2),SUMIF(CLASS!$N347:$S347,V$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,W$2),SUMIF(CLASS!$N347:$S347,W$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,X$2),SUMIF(CLASS!$N347:$S347,X$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,Y$2),SUMIF(CLASS!$N347:$S347,Y$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,Z$2),SUMIF(CLASS!$N347:$S347,Z$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AA$2),SUMIF(CLASS!$N347:$S347,AA$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AB$2),SUMIF(CLASS!$N347:$S347,AB$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AC$2),SUMIF(CLASS!$N347:$S347,AC$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AD$2),SUMIF(CLASS!$N347:$S347,AD$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AE$2),SUMIF(CLASS!$N347:$S347,AE$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AF$2),SUMIF(CLASS!$N347:$S347,AF$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AG$2),SUMIF(CLASS!$N347:$S347,AG$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AH$2),SUMIF(CLASS!$N347:$S347,AH$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AI$2),SUMIF(CLASS!$N347:$S347,AI$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AJ$2),SUMIF(CLASS!$N347:$S347,AJ$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AK$2),SUMIF(CLASS!$N347:$S347,AK$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AL$2),SUMIF(CLASS!$N347:$S347,AL$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AM$2),SUMIF(CLASS!$N347:$S347,AM$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AN$2),SUMIF(CLASS!$N347:$S347,AN$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AO$2),SUMIF(CLASS!$N347:$S347,AO$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AP$2),SUMIF(CLASS!$N347:$S347,AP$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AQ$2),SUMIF(CLASS!$N347:$S347,AQ$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AR$2),SUMIF(CLASS!$N347:$S347,AR$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AS$2),SUMIF(CLASS!$N347:$S347,AS$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AT$2),SUMIF(CLASS!$N347:$S347,AT$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AU$2),SUMIF(CLASS!$N347:$S347,AU$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AV$2),SUMIF(CLASS!$N347:$S347,AV$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AW$2),SUMIF(CLASS!$N347:$S347,AW$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AX$2),SUMIF(CLASS!$N347:$S347,AX$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AY$2),SUMIF(CLASS!$N347:$S347,AY$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,AZ$2),SUMIF(CLASS!$N347:$S347,AZ$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,BA$2),SUMIF(CLASS!$N347:$S347,BA$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,BB$2),SUMIF(CLASS!$N347:$S347,BB$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,BC$2),SUMIF(CLASS!$N347:$S347,BC$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,BD$2),SUMIF(CLASS!$N347:$S347,BD$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,BE$2),SUMIF(CLASS!$N347:$S347,BE$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,BF$2),SUMIF(CLASS!$N347:$S347,BF$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,BG$2),SUMIF(CLASS!$N347:$S347,BG$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,BH$2),SUMIF(CLASS!$N347:$S347,BH$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$U347),2,BI$2),SUMIF(CLASS!$N347:$S347,BI$3,CLASS!$E347:$J347))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B348","v":"Sub-total"},{"$f":"SUM(C336:C347)","v":28572178.604103632},0,{"$f":"SUM(E336:E347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11346190.325965414,2455543.2867576927,0,0,0,0,8440992.6670592874,6043092.1134438394,0,0,{"$f":"SUM(AK336:AK347)","v":0},0,3656.514575639033,282703.69630176242,0,0,0,0,{"$f":"SUM(AS336:AS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL336:BL347)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT336:BT347)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB336:CB347)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ336:CJ347)","v":0},0,13801733.612723107,0,0,0,13801733.612723107,null,{"$f":"SUM(CR336:CR347)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ336:CZ347)","v":0},0,0,14484084.780503128,0,0,14484084.780503128,null,{"$f":"SUM(DH336:DH347)","v":0},0,0,0,286360.21087740146,0,286360.21087740146,null,{"$f":"SUM(DP336:DP347)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX336:DX347)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF336:EF347)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN336:EN347)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B350","v":"Customer Service & Information 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,0]
[{"$f":"ACCOUNTS!A351","v":908},{"$f":"ACCOUNTS!B351","v":"Direct Assignment to Rentals"},{"$f":"ACCOUNTS!C351","v":463290.22852216166},0,{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,E$2),SUMIF(CLASS!$N351:$S351,E$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,F$2),SUMIF(CLASS!$N351:$S351,F$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,G$2),SUMIF(CLASS!$N351:$S351,G$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,H$2),SUMIF(CLASS!$N351:$S351,H$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,I$2),SUMIF(CLASS!$N351:$S351,I$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,J$2),SUMIF(CLASS!$N351:$S351,J$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,K$2),SUMIF(CLASS!$N351:$S351,K$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,L$2),SUMIF(CLASS!$N351:$S351,L$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,M$2),SUMIF(CLASS!$N351:$S351,M$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,N$2),SUMIF(CLASS!$N351:$S351,N$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,O$2),SUMIF(CLASS!$N351:$S351,O$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,P$2),SUMIF(CLASS!$N351:$S351,P$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,Q$2),SUMIF(CLASS!$N351:$S351,Q$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,R$2),SUMIF(CLASS!$N351:$S351,R$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,S$2),SUMIF(CLASS!$N351:$S351,S$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,T$2),SUMIF(CLASS!$N351:$S351,T$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,U$2),SUMIF(CLASS!$N351:$S351,U$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,V$2),SUMIF(CLASS!$N351:$S351,V$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,W$2),SUMIF(CLASS!$N351:$S351,W$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,X$2),SUMIF(CLASS!$N351:$S351,X$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,Y$2),SUMIF(CLASS!$N351:$S351,Y$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,Z$2),SUMIF(CLASS!$N351:$S351,Z$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AA$2),SUMIF(CLASS!$N351:$S351,AA$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AB$2),SUMIF(CLASS!$N351:$S351,AB$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AC$2),SUMIF(CLASS!$N351:$S351,AC$3,CLASS!$E351:$J351))","v":463290.22852216166},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AD$2),SUMIF(CLASS!$N351:$S351,AD$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AE$2),SUMIF(CLASS!$N351:$S351,AE$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AF$2),SUMIF(CLASS!$N351:$S351,AF$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AG$2),SUMIF(CLASS!$N351:$S351,AG$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AH$2),SUMIF(CLASS!$N351:$S351,AH$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AI$2),SUMIF(CLASS!$N351:$S351,AI$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AJ$2),SUMIF(CLASS!$N351:$S351,AJ$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AK$2),SUMIF(CLASS!$N351:$S351,AK$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AL$2),SUMIF(CLASS!$N351:$S351,AL$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AM$2),SUMIF(CLASS!$N351:$S351,AM$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AN$2),SUMIF(CLASS!$N351:$S351,AN$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AO$2),SUMIF(CLASS!$N351:$S351,AO$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AP$2),SUMIF(CLASS!$N351:$S351,AP$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AQ$2),SUMIF(CLASS!$N351:$S351,AQ$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AR$2),SUMIF(CLASS!$N351:$S351,AR$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AS$2),SUMIF(CLASS!$N351:$S351,AS$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AT$2),SUMIF(CLASS!$N351:$S351,AT$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AU$2),SUMIF(CLASS!$N351:$S351,AU$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AV$2),SUMIF(CLASS!$N351:$S351,AV$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AW$2),SUMIF(CLASS!$N351:$S351,AW$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AX$2),SUMIF(CLASS!$N351:$S351,AX$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AY$2),SUMIF(CLASS!$N351:$S351,AY$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,AZ$2),SUMIF(CLASS!$N351:$S351,AZ$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,BA$2),SUMIF(CLASS!$N351:$S351,BA$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,BB$2),SUMIF(CLASS!$N351:$S351,BB$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,BC$2),SUMIF(CLASS!$N351:$S351,BC$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,BD$2),SUMIF(CLASS!$N351:$S351,BD$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,BE$2),SUMIF(CLASS!$N351:$S351,BE$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,BF$2),SUMIF(CLASS!$N351:$S351,BF$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,BG$2),SUMIF(CLASS!$N351:$S351,BG$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,BH$2),SUMIF(CLASS!$N351:$S351,BH$3,CLASS!$E351:$J351))","v":0},{"$f":"IF(CLASS!$L351<>0,FUNCALLOC!$C351*INDEX(INDIRECT(ACCOUNTS!$U351),2,BI$2),SUMIF(CLASS!$N351:$S351,BI$3,CLASS!$E351:$J351))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E351:$BI351)","v":0},0,0,0,0,0,{"$f":"SUM(BL351:BQ351)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E351:$BI351)","v":0},0,0,0,0,0,{"$f":"SUM(BT351:BY351)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E351:$BI351)","v":0},0,0,0,0,0,{"$f":"SUM(CB351:CG351)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E351:$BI351)","v":0},0,463290.22852216166,0,0,0,{"$f":"SUM(CJ351:CO351)","v":463290.22852216166},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E351:$BI351)","v":0},0,0,0,0,0,{"$f":"SUM(CR351:CW351)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E351:$BI351)","v":0},0,0,0,0,0,{"$f":"SUM(CZ351:DE351)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E351:$BI351)","v":0},0,0,0,0,0,{"$f":"SUM(DH351:DM351)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E351:$BI351)","v":0},0,0,0,0,0,{"$f":"SUM(DP351:DU351)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E351:$BI351)","v":0},0,0,0,0,0,{"$f":"SUM(DX351:EC351)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E351:$BI351)","v":0},0,0,0,0,0,{"$f":"SUM(EF351:EK351)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E351:$BI351)","v":0},0,0,0,0,0,{"$f":"SUM(EN351:ES351)","v":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!$U352),2,E$2),SUMIF(CLASS!$N352:$S352,E$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,F$2),SUMIF(CLASS!$N352:$S352,F$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,G$2),SUMIF(CLASS!$N352:$S352,G$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,H$2),SUMIF(CLASS!$N352:$S352,H$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,I$2),SUMIF(CLASS!$N352:$S352,I$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,J$2),SUMIF(CLASS!$N352:$S352,J$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,K$2),SUMIF(CLASS!$N352:$S352,K$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,L$2),SUMIF(CLASS!$N352:$S352,L$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,M$2),SUMIF(CLASS!$N352:$S352,M$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,N$2),SUMIF(CLASS!$N352:$S352,N$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,O$2),SUMIF(CLASS!$N352:$S352,O$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,P$2),SUMIF(CLASS!$N352:$S352,P$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,Q$2),SUMIF(CLASS!$N352:$S352,Q$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,R$2),SUMIF(CLASS!$N352:$S352,R$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,S$2),SUMIF(CLASS!$N352:$S352,S$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,T$2),SUMIF(CLASS!$N352:$S352,T$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,U$2),SUMIF(CLASS!$N352:$S352,U$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,V$2),SUMIF(CLASS!$N352:$S352,V$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,W$2),SUMIF(CLASS!$N352:$S352,W$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,X$2),SUMIF(CLASS!$N352:$S352,X$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,Y$2),SUMIF(CLASS!$N352:$S352,Y$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,Z$2),SUMIF(CLASS!$N352:$S352,Z$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AA$2),SUMIF(CLASS!$N352:$S352,AA$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AB$2),SUMIF(CLASS!$N352:$S352,AB$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AC$2),SUMIF(CLASS!$N352:$S352,AC$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AD$2),SUMIF(CLASS!$N352:$S352,AD$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AE$2),SUMIF(CLASS!$N352:$S352,AE$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AF$2),SUMIF(CLASS!$N352:$S352,AF$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AG$2),SUMIF(CLASS!$N352:$S352,AG$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AH$2),SUMIF(CLASS!$N352:$S352,AH$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AI$2),SUMIF(CLASS!$N352:$S352,AI$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AJ$2),SUMIF(CLASS!$N352:$S352,AJ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AK$2),SUMIF(CLASS!$N352:$S352,AK$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AL$2),SUMIF(CLASS!$N352:$S352,AL$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AM$2),SUMIF(CLASS!$N352:$S352,AM$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AN$2),SUMIF(CLASS!$N352:$S352,AN$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AO$2),SUMIF(CLASS!$N352:$S352,AO$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AP$2),SUMIF(CLASS!$N352:$S352,AP$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AQ$2),SUMIF(CLASS!$N352:$S352,AQ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AR$2),SUMIF(CLASS!$N352:$S352,AR$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AS$2),SUMIF(CLASS!$N352:$S352,AS$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AT$2),SUMIF(CLASS!$N352:$S352,AT$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AU$2),SUMIF(CLASS!$N352:$S352,AU$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AV$2),SUMIF(CLASS!$N352:$S352,AV$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AW$2),SUMIF(CLASS!$N352:$S352,AW$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AX$2),SUMIF(CLASS!$N352:$S352,AX$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AY$2),SUMIF(CLASS!$N352:$S352,AY$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,AZ$2),SUMIF(CLASS!$N352:$S352,AZ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,BA$2),SUMIF(CLASS!$N352:$S352,BA$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,BB$2),SUMIF(CLASS!$N352:$S352,BB$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,BC$2),SUMIF(CLASS!$N352:$S352,BC$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,BD$2),SUMIF(CLASS!$N352:$S352,BD$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,BE$2),SUMIF(CLASS!$N352:$S352,BE$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,BF$2),SUMIF(CLASS!$N352:$S352,BF$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,BG$2),SUMIF(CLASS!$N352:$S352,BG$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,BH$2),SUMIF(CLASS!$N352:$S352,BH$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOC!$C352*INDEX(INDIRECT(ACCOUNTS!$U352),2,BI$2),SUMIF(CLASS!$N352:$S352,BI$3,CLASS!$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!A353","v":908},{"$f":"ACCOUNTS!B353","v":"Customer Assistance Expenses"},{"$f":"ACCOUNTS!C353","v":116906.2739296678},0,{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,E$2),SUMIF(CLASS!$N353:$S353,E$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,F$2),SUMIF(CLASS!$N353:$S353,F$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,G$2),SUMIF(CLASS!$N353:$S353,G$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,H$2),SUMIF(CLASS!$N353:$S353,H$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,I$2),SUMIF(CLASS!$N353:$S353,I$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,J$2),SUMIF(CLASS!$N353:$S353,J$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,K$2),SUMIF(CLASS!$N353:$S353,K$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,L$2),SUMIF(CLASS!$N353:$S353,L$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,M$2),SUMIF(CLASS!$N353:$S353,M$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,N$2),SUMIF(CLASS!$N353:$S353,N$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,O$2),SUMIF(CLASS!$N353:$S353,O$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,P$2),SUMIF(CLASS!$N353:$S353,P$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,Q$2),SUMIF(CLASS!$N353:$S353,Q$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,R$2),SUMIF(CLASS!$N353:$S353,R$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,S$2),SUMIF(CLASS!$N353:$S353,S$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,T$2),SUMIF(CLASS!$N353:$S353,T$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,U$2),SUMIF(CLASS!$N353:$S353,U$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,V$2),SUMIF(CLASS!$N353:$S353,V$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,W$2),SUMIF(CLASS!$N353:$S353,W$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,X$2),SUMIF(CLASS!$N353:$S353,X$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,Y$2),SUMIF(CLASS!$N353:$S353,Y$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,Z$2),SUMIF(CLASS!$N353:$S353,Z$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AA$2),SUMIF(CLASS!$N353:$S353,AA$3,CLASS!$E353:$J353))","v":116906.2739296678},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AB$2),SUMIF(CLASS!$N353:$S353,AB$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AC$2),SUMIF(CLASS!$N353:$S353,AC$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AD$2),SUMIF(CLASS!$N353:$S353,AD$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AE$2),SUMIF(CLASS!$N353:$S353,AE$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AF$2),SUMIF(CLASS!$N353:$S353,AF$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AG$2),SUMIF(CLASS!$N353:$S353,AG$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AH$2),SUMIF(CLASS!$N353:$S353,AH$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AI$2),SUMIF(CLASS!$N353:$S353,AI$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AJ$2),SUMIF(CLASS!$N353:$S353,AJ$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AK$2),SUMIF(CLASS!$N353:$S353,AK$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AL$2),SUMIF(CLASS!$N353:$S353,AL$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AM$2),SUMIF(CLASS!$N353:$S353,AM$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AN$2),SUMIF(CLASS!$N353:$S353,AN$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AO$2),SUMIF(CLASS!$N353:$S353,AO$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AP$2),SUMIF(CLASS!$N353:$S353,AP$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AQ$2),SUMIF(CLASS!$N353:$S353,AQ$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AR$2),SUMIF(CLASS!$N353:$S353,AR$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AS$2),SUMIF(CLASS!$N353:$S353,AS$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AT$2),SUMIF(CLASS!$N353:$S353,AT$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AU$2),SUMIF(CLASS!$N353:$S353,AU$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AV$2),SUMIF(CLASS!$N353:$S353,AV$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AW$2),SUMIF(CLASS!$N353:$S353,AW$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AX$2),SUMIF(CLASS!$N353:$S353,AX$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AY$2),SUMIF(CLASS!$N353:$S353,AY$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,AZ$2),SUMIF(CLASS!$N353:$S353,AZ$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,BA$2),SUMIF(CLASS!$N353:$S353,BA$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,BB$2),SUMIF(CLASS!$N353:$S353,BB$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,BC$2),SUMIF(CLASS!$N353:$S353,BC$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,BD$2),SUMIF(CLASS!$N353:$S353,BD$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,BE$2),SUMIF(CLASS!$N353:$S353,BE$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,BF$2),SUMIF(CLASS!$N353:$S353,BF$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,BG$2),SUMIF(CLASS!$N353:$S353,BG$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,BH$2),SUMIF(CLASS!$N353:$S353,BH$3,CLASS!$E353:$J353))","v":0},{"$f":"IF(CLASS!$L353<>0,FUNCALLOC!$C353*INDEX(INDIRECT(ACCOUNTS!$U353),2,BI$2),SUMIF(CLASS!$N353:$S353,BI$3,CLASS!$E353:$J353))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,116906.2739296678,0,0,0,116906.2739296678,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A354","v":909},{"$f":"ACCOUNTS!B354","v":"Information, Instructional Advertising"},{"$f":"ACCOUNTS!C354","v":1428068.4884608719},0,{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,E$2),SUMIF(CLASS!$N354:$S354,E$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,F$2),SUMIF(CLASS!$N354:$S354,F$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,G$2),SUMIF(CLASS!$N354:$S354,G$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,H$2),SUMIF(CLASS!$N354:$S354,H$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,I$2),SUMIF(CLASS!$N354:$S354,I$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,J$2),SUMIF(CLASS!$N354:$S354,J$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,K$2),SUMIF(CLASS!$N354:$S354,K$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,L$2),SUMIF(CLASS!$N354:$S354,L$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,M$2),SUMIF(CLASS!$N354:$S354,M$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,N$2),SUMIF(CLASS!$N354:$S354,N$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,O$2),SUMIF(CLASS!$N354:$S354,O$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,P$2),SUMIF(CLASS!$N354:$S354,P$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,Q$2),SUMIF(CLASS!$N354:$S354,Q$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,R$2),SUMIF(CLASS!$N354:$S354,R$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,S$2),SUMIF(CLASS!$N354:$S354,S$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,T$2),SUMIF(CLASS!$N354:$S354,T$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,U$2),SUMIF(CLASS!$N354:$S354,U$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,V$2),SUMIF(CLASS!$N354:$S354,V$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,W$2),SUMIF(CLASS!$N354:$S354,W$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,X$2),SUMIF(CLASS!$N354:$S354,X$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,Y$2),SUMIF(CLASS!$N354:$S354,Y$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,Z$2),SUMIF(CLASS!$N354:$S354,Z$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AA$2),SUMIF(CLASS!$N354:$S354,AA$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AB$2),SUMIF(CLASS!$N354:$S354,AB$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AC$2),SUMIF(CLASS!$N354:$S354,AC$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AD$2),SUMIF(CLASS!$N354:$S354,AD$3,CLASS!$E354:$J354))","v":1428068.4884608719},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AE$2),SUMIF(CLASS!$N354:$S354,AE$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AF$2),SUMIF(CLASS!$N354:$S354,AF$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AG$2),SUMIF(CLASS!$N354:$S354,AG$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AH$2),SUMIF(CLASS!$N354:$S354,AH$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AI$2),SUMIF(CLASS!$N354:$S354,AI$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AJ$2),SUMIF(CLASS!$N354:$S354,AJ$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AK$2),SUMIF(CLASS!$N354:$S354,AK$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AL$2),SUMIF(CLASS!$N354:$S354,AL$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AM$2),SUMIF(CLASS!$N354:$S354,AM$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AN$2),SUMIF(CLASS!$N354:$S354,AN$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AO$2),SUMIF(CLASS!$N354:$S354,AO$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AP$2),SUMIF(CLASS!$N354:$S354,AP$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AQ$2),SUMIF(CLASS!$N354:$S354,AQ$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AR$2),SUMIF(CLASS!$N354:$S354,AR$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AS$2),SUMIF(CLASS!$N354:$S354,AS$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AT$2),SUMIF(CLASS!$N354:$S354,AT$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AU$2),SUMIF(CLASS!$N354:$S354,AU$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AV$2),SUMIF(CLASS!$N354:$S354,AV$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AW$2),SUMIF(CLASS!$N354:$S354,AW$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AX$2),SUMIF(CLASS!$N354:$S354,AX$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AY$2),SUMIF(CLASS!$N354:$S354,AY$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,AZ$2),SUMIF(CLASS!$N354:$S354,AZ$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,BA$2),SUMIF(CLASS!$N354:$S354,BA$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,BB$2),SUMIF(CLASS!$N354:$S354,BB$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,BC$2),SUMIF(CLASS!$N354:$S354,BC$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,BD$2),SUMIF(CLASS!$N354:$S354,BD$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,BE$2),SUMIF(CLASS!$N354:$S354,BE$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,BF$2),SUMIF(CLASS!$N354:$S354,BF$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,BG$2),SUMIF(CLASS!$N354:$S354,BG$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,BH$2),SUMIF(CLASS!$N354:$S354,BH$3,CLASS!$E354:$J354))","v":0},{"$f":"IF(CLASS!$L354<>0,FUNCALLOC!$C354*INDEX(INDIRECT(ACCOUNTS!$U354),2,BI$2),SUMIF(CLASS!$N354:$S354,BI$3,CLASS!$E354:$J354))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1428068.4884608719,0,0,0,1428068.4884608719,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET354,EL354,ED354,DV354,DN354,DF354,CX354,CP354,CH354,BZ354,BR354)-C354),1)","v":0}]
[{"$f":"ACCOUNTS!A355","v":910},{"$f":"ACCOUNTS!B355","v":"Misc. Cust. Serv. & Infor. Expenses"},{"$f":"ACCOUNTS!C355","v":645.19000000000005},0,{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,E$2),SUMIF(CLASS!$N355:$S355,E$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,F$2),SUMIF(CLASS!$N355:$S355,F$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,G$2),SUMIF(CLASS!$N355:$S355,G$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,H$2),SUMIF(CLASS!$N355:$S355,H$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,I$2),SUMIF(CLASS!$N355:$S355,I$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,J$2),SUMIF(CLASS!$N355:$S355,J$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,K$2),SUMIF(CLASS!$N355:$S355,K$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,L$2),SUMIF(CLASS!$N355:$S355,L$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,M$2),SUMIF(CLASS!$N355:$S355,M$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,N$2),SUMIF(CLASS!$N355:$S355,N$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,O$2),SUMIF(CLASS!$N355:$S355,O$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,P$2),SUMIF(CLASS!$N355:$S355,P$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,Q$2),SUMIF(CLASS!$N355:$S355,Q$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,R$2),SUMIF(CLASS!$N355:$S355,R$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,S$2),SUMIF(CLASS!$N355:$S355,S$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,T$2),SUMIF(CLASS!$N355:$S355,T$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,U$2),SUMIF(CLASS!$N355:$S355,U$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,V$2),SUMIF(CLASS!$N355:$S355,V$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,W$2),SUMIF(CLASS!$N355:$S355,W$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,X$2),SUMIF(CLASS!$N355:$S355,X$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,Y$2),SUMIF(CLASS!$N355:$S355,Y$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,Z$2),SUMIF(CLASS!$N355:$S355,Z$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AA$2),SUMIF(CLASS!$N355:$S355,AA$3,CLASS!$E355:$J355))","v":645.19000000000005},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AB$2),SUMIF(CLASS!$N355:$S355,AB$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AC$2),SUMIF(CLASS!$N355:$S355,AC$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AD$2),SUMIF(CLASS!$N355:$S355,AD$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AE$2),SUMIF(CLASS!$N355:$S355,AE$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AF$2),SUMIF(CLASS!$N355:$S355,AF$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AG$2),SUMIF(CLASS!$N355:$S355,AG$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AH$2),SUMIF(CLASS!$N355:$S355,AH$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AI$2),SUMIF(CLASS!$N355:$S355,AI$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AJ$2),SUMIF(CLASS!$N355:$S355,AJ$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AK$2),SUMIF(CLASS!$N355:$S355,AK$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AL$2),SUMIF(CLASS!$N355:$S355,AL$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AM$2),SUMIF(CLASS!$N355:$S355,AM$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AN$2),SUMIF(CLASS!$N355:$S355,AN$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AO$2),SUMIF(CLASS!$N355:$S355,AO$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AP$2),SUMIF(CLASS!$N355:$S355,AP$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AQ$2),SUMIF(CLASS!$N355:$S355,AQ$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AR$2),SUMIF(CLASS!$N355:$S355,AR$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AS$2),SUMIF(CLASS!$N355:$S355,AS$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AT$2),SUMIF(CLASS!$N355:$S355,AT$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AU$2),SUMIF(CLASS!$N355:$S355,AU$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AV$2),SUMIF(CLASS!$N355:$S355,AV$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AW$2),SUMIF(CLASS!$N355:$S355,AW$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AX$2),SUMIF(CLASS!$N355:$S355,AX$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AY$2),SUMIF(CLASS!$N355:$S355,AY$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,AZ$2),SUMIF(CLASS!$N355:$S355,AZ$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,BA$2),SUMIF(CLASS!$N355:$S355,BA$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,BB$2),SUMIF(CLASS!$N355:$S355,BB$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,BC$2),SUMIF(CLASS!$N355:$S355,BC$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,BD$2),SUMIF(CLASS!$N355:$S355,BD$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,BE$2),SUMIF(CLASS!$N355:$S355,BE$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,BF$2),SUMIF(CLASS!$N355:$S355,BF$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,BG$2),SUMIF(CLASS!$N355:$S355,BG$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,BH$2),SUMIF(CLASS!$N355:$S355,BH$3,CLASS!$E355:$J355))","v":0},{"$f":"IF(CLASS!$L355<>0,FUNCALLOC!$C355*INDEX(INDIRECT(ACCOUNTS!$U355),2,BI$2),SUMIF(CLASS!$N355:$S355,BI$3,CLASS!$E355:$J355))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL355:BQ355)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT355:BY355)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB355:CG355)","v":0},null,0,0,645.19000000000005,0,0,0,{"$f":"SUM(CJ355:CO355)","v":645.19000000000005},null,0,0,0,0,0,0,{"$f":"SUM(CR355:CW355)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ355:DE355)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH355:DM355)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP355:DU355)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX355:EC355)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF355:EK355)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A356","v":908},{"$f":"ACCOUNTS!B356","v":"Customer Assistance Expense"},{"$f":"ACCOUNTS!C356","v":0},0,{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,E$2),SUMIF(CLASS!$N356:$S356,E$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,F$2),SUMIF(CLASS!$N356:$S356,F$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,G$2),SUMIF(CLASS!$N356:$S356,G$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,H$2),SUMIF(CLASS!$N356:$S356,H$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,I$2),SUMIF(CLASS!$N356:$S356,I$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,J$2),SUMIF(CLASS!$N356:$S356,J$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,K$2),SUMIF(CLASS!$N356:$S356,K$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,L$2),SUMIF(CLASS!$N356:$S356,L$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,M$2),SUMIF(CLASS!$N356:$S356,M$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,N$2),SUMIF(CLASS!$N356:$S356,N$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,O$2),SUMIF(CLASS!$N356:$S356,O$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,P$2),SUMIF(CLASS!$N356:$S356,P$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,Q$2),SUMIF(CLASS!$N356:$S356,Q$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,R$2),SUMIF(CLASS!$N356:$S356,R$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,S$2),SUMIF(CLASS!$N356:$S356,S$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,T$2),SUMIF(CLASS!$N356:$S356,T$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,U$2),SUMIF(CLASS!$N356:$S356,U$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,V$2),SUMIF(CLASS!$N356:$S356,V$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,W$2),SUMIF(CLASS!$N356:$S356,W$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,X$2),SUMIF(CLASS!$N356:$S356,X$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,Y$2),SUMIF(CLASS!$N356:$S356,Y$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,Z$2),SUMIF(CLASS!$N356:$S356,Z$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AA$2),SUMIF(CLASS!$N356:$S356,AA$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AB$2),SUMIF(CLASS!$N356:$S356,AB$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AC$2),SUMIF(CLASS!$N356:$S356,AC$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AD$2),SUMIF(CLASS!$N356:$S356,AD$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AE$2),SUMIF(CLASS!$N356:$S356,AE$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AF$2),SUMIF(CLASS!$N356:$S356,AF$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AG$2),SUMIF(CLASS!$N356:$S356,AG$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AH$2),SUMIF(CLASS!$N356:$S356,AH$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AI$2),SUMIF(CLASS!$N356:$S356,AI$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AJ$2),SUMIF(CLASS!$N356:$S356,AJ$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AK$2),SUMIF(CLASS!$N356:$S356,AK$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AL$2),SUMIF(CLASS!$N356:$S356,AL$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AM$2),SUMIF(CLASS!$N356:$S356,AM$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AN$2),SUMIF(CLASS!$N356:$S356,AN$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AO$2),SUMIF(CLASS!$N356:$S356,AO$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AP$2),SUMIF(CLASS!$N356:$S356,AP$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AQ$2),SUMIF(CLASS!$N356:$S356,AQ$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AR$2),SUMIF(CLASS!$N356:$S356,AR$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AS$2),SUMIF(CLASS!$N356:$S356,AS$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AT$2),SUMIF(CLASS!$N356:$S356,AT$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AU$2),SUMIF(CLASS!$N356:$S356,AU$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AV$2),SUMIF(CLASS!$N356:$S356,AV$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AW$2),SUMIF(CLASS!$N356:$S356,AW$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AX$2),SUMIF(CLASS!$N356:$S356,AX$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AY$2),SUMIF(CLASS!$N356:$S356,AY$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,AZ$2),SUMIF(CLASS!$N356:$S356,AZ$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,BA$2),SUMIF(CLASS!$N356:$S356,BA$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,BB$2),SUMIF(CLASS!$N356:$S356,BB$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,BC$2),SUMIF(CLASS!$N356:$S356,BC$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,BD$2),SUMIF(CLASS!$N356:$S356,BD$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,BE$2),SUMIF(CLASS!$N356:$S356,BE$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,BF$2),SUMIF(CLASS!$N356:$S356,BF$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,BG$2),SUMIF(CLASS!$N356:$S356,BG$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,BH$2),SUMIF(CLASS!$N356:$S356,BH$3,CLASS!$E356:$J356))","v":0},{"$f":"IF(CLASS!$L356<>0,FUNCALLOC!$C356*INDEX(INDIRECT(ACCOUNTS!$U356),2,BI$2),SUMIF(CLASS!$N356:$S356,BI$3,CLASS!$E356:$J356))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A357","v":"~"},{"$f":"ACCOUNTS!B357","v":"~"},{"$f":"ACCOUNTS!C357","v":0},0,{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,E$2),SUMIF(CLASS!$N357:$S357,E$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,F$2),SUMIF(CLASS!$N357:$S357,F$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,G$2),SUMIF(CLASS!$N357:$S357,G$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,H$2),SUMIF(CLASS!$N357:$S357,H$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,I$2),SUMIF(CLASS!$N357:$S357,I$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,J$2),SUMIF(CLASS!$N357:$S357,J$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,K$2),SUMIF(CLASS!$N357:$S357,K$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,L$2),SUMIF(CLASS!$N357:$S357,L$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,M$2),SUMIF(CLASS!$N357:$S357,M$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,N$2),SUMIF(CLASS!$N357:$S357,N$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,O$2),SUMIF(CLASS!$N357:$S357,O$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,P$2),SUMIF(CLASS!$N357:$S357,P$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,Q$2),SUMIF(CLASS!$N357:$S357,Q$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,R$2),SUMIF(CLASS!$N357:$S357,R$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,S$2),SUMIF(CLASS!$N357:$S357,S$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,T$2),SUMIF(CLASS!$N357:$S357,T$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,U$2),SUMIF(CLASS!$N357:$S357,U$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,V$2),SUMIF(CLASS!$N357:$S357,V$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,W$2),SUMIF(CLASS!$N357:$S357,W$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,X$2),SUMIF(CLASS!$N357:$S357,X$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,Y$2),SUMIF(CLASS!$N357:$S357,Y$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,Z$2),SUMIF(CLASS!$N357:$S357,Z$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AA$2),SUMIF(CLASS!$N357:$S357,AA$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AB$2),SUMIF(CLASS!$N357:$S357,AB$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AC$2),SUMIF(CLASS!$N357:$S357,AC$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AD$2),SUMIF(CLASS!$N357:$S357,AD$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AE$2),SUMIF(CLASS!$N357:$S357,AE$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AF$2),SUMIF(CLASS!$N357:$S357,AF$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AG$2),SUMIF(CLASS!$N357:$S357,AG$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AH$2),SUMIF(CLASS!$N357:$S357,AH$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AI$2),SUMIF(CLASS!$N357:$S357,AI$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AJ$2),SUMIF(CLASS!$N357:$S357,AJ$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AK$2),SUMIF(CLASS!$N357:$S357,AK$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AL$2),SUMIF(CLASS!$N357:$S357,AL$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AM$2),SUMIF(CLASS!$N357:$S357,AM$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AN$2),SUMIF(CLASS!$N357:$S357,AN$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AO$2),SUMIF(CLASS!$N357:$S357,AO$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AP$2),SUMIF(CLASS!$N357:$S357,AP$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AQ$2),SUMIF(CLASS!$N357:$S357,AQ$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AR$2),SUMIF(CLASS!$N357:$S357,AR$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AS$2),SUMIF(CLASS!$N357:$S357,AS$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AT$2),SUMIF(CLASS!$N357:$S357,AT$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AU$2),SUMIF(CLASS!$N357:$S357,AU$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AV$2),SUMIF(CLASS!$N357:$S357,AV$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AW$2),SUMIF(CLASS!$N357:$S357,AW$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AX$2),SUMIF(CLASS!$N357:$S357,AX$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AY$2),SUMIF(CLASS!$N357:$S357,AY$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,AZ$2),SUMIF(CLASS!$N357:$S357,AZ$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,BA$2),SUMIF(CLASS!$N357:$S357,BA$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,BB$2),SUMIF(CLASS!$N357:$S357,BB$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,BC$2),SUMIF(CLASS!$N357:$S357,BC$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,BD$2),SUMIF(CLASS!$N357:$S357,BD$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,BE$2),SUMIF(CLASS!$N357:$S357,BE$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,BF$2),SUMIF(CLASS!$N357:$S357,BF$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,BG$2),SUMIF(CLASS!$N357:$S357,BG$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,BH$2),SUMIF(CLASS!$N357:$S357,BH$3,CLASS!$E357:$J357))","v":0},{"$f":"IF(CLASS!$L357<>0,FUNCALLOC!$C357*INDEX(INDIRECT(ACCOUNTS!$U357),2,BI$2),SUMIF(CLASS!$N357:$S357,BI$3,CLASS!$E357:$J357))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A358","v":"~"},{"$f":"ACCOUNTS!B358","v":"~"},{"$f":"ACCOUNTS!C358","v":0},0,{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,E$2),SUMIF(CLASS!$N358:$S358,E$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,F$2),SUMIF(CLASS!$N358:$S358,F$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,G$2),SUMIF(CLASS!$N358:$S358,G$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,H$2),SUMIF(CLASS!$N358:$S358,H$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,I$2),SUMIF(CLASS!$N358:$S358,I$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,J$2),SUMIF(CLASS!$N358:$S358,J$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,K$2),SUMIF(CLASS!$N358:$S358,K$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,L$2),SUMIF(CLASS!$N358:$S358,L$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,M$2),SUMIF(CLASS!$N358:$S358,M$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,N$2),SUMIF(CLASS!$N358:$S358,N$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,O$2),SUMIF(CLASS!$N358:$S358,O$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,P$2),SUMIF(CLASS!$N358:$S358,P$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,Q$2),SUMIF(CLASS!$N358:$S358,Q$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,R$2),SUMIF(CLASS!$N358:$S358,R$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,S$2),SUMIF(CLASS!$N358:$S358,S$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,T$2),SUMIF(CLASS!$N358:$S358,T$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,U$2),SUMIF(CLASS!$N358:$S358,U$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,V$2),SUMIF(CLASS!$N358:$S358,V$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,W$2),SUMIF(CLASS!$N358:$S358,W$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,X$2),SUMIF(CLASS!$N358:$S358,X$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,Y$2),SUMIF(CLASS!$N358:$S358,Y$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,Z$2),SUMIF(CLASS!$N358:$S358,Z$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AA$2),SUMIF(CLASS!$N358:$S358,AA$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AB$2),SUMIF(CLASS!$N358:$S358,AB$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AC$2),SUMIF(CLASS!$N358:$S358,AC$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AD$2),SUMIF(CLASS!$N358:$S358,AD$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AE$2),SUMIF(CLASS!$N358:$S358,AE$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AF$2),SUMIF(CLASS!$N358:$S358,AF$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AG$2),SUMIF(CLASS!$N358:$S358,AG$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AH$2),SUMIF(CLASS!$N358:$S358,AH$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AI$2),SUMIF(CLASS!$N358:$S358,AI$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AJ$2),SUMIF(CLASS!$N358:$S358,AJ$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AK$2),SUMIF(CLASS!$N358:$S358,AK$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AL$2),SUMIF(CLASS!$N358:$S358,AL$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AM$2),SUMIF(CLASS!$N358:$S358,AM$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AN$2),SUMIF(CLASS!$N358:$S358,AN$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AO$2),SUMIF(CLASS!$N358:$S358,AO$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AP$2),SUMIF(CLASS!$N358:$S358,AP$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AQ$2),SUMIF(CLASS!$N358:$S358,AQ$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AR$2),SUMIF(CLASS!$N358:$S358,AR$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AS$2),SUMIF(CLASS!$N358:$S358,AS$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AT$2),SUMIF(CLASS!$N358:$S358,AT$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AU$2),SUMIF(CLASS!$N358:$S358,AU$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AV$2),SUMIF(CLASS!$N358:$S358,AV$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AW$2),SUMIF(CLASS!$N358:$S358,AW$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AX$2),SUMIF(CLASS!$N358:$S358,AX$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AY$2),SUMIF(CLASS!$N358:$S358,AY$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,AZ$2),SUMIF(CLASS!$N358:$S358,AZ$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,BA$2),SUMIF(CLASS!$N358:$S358,BA$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,BB$2),SUMIF(CLASS!$N358:$S358,BB$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,BC$2),SUMIF(CLASS!$N358:$S358,BC$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,BD$2),SUMIF(CLASS!$N358:$S358,BD$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,BE$2),SUMIF(CLASS!$N358:$S358,BE$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,BF$2),SUMIF(CLASS!$N358:$S358,BF$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,BG$2),SUMIF(CLASS!$N358:$S358,BG$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,BH$2),SUMIF(CLASS!$N358:$S358,BH$3,CLASS!$E358:$J358))","v":0},{"$f":"IF(CLASS!$L358<>0,FUNCALLOC!$C358*INDEX(INDIRECT(ACCOUNTS!$U358),2,BI$2),SUMIF(CLASS!$N358:$S358,BI$3,CLASS!$E358:$J358))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B359","v":"Sub-total"},{"$f":"SUM(C351:C358)","v":2008910.1809127014},0,{"$f":"SUM(E351:E358)","v":0},{"$f":"SUM(F351:F358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117551.46392966781,0,463290.22852216166,1428068.4884608719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS351:AS358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL351:BL358)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT351:BT358)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB351:CB358)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ351:CJ358)","v":0},0,2008910.1809127014,0,0,0,2008910.1809127014,null,{"$f":"SUM(CR351:CR358)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ351:CZ358)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH351:DH358)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP351:DP358)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX351:DX358)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF351:EF358)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN351:EN358)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B361","v":"Sales 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,0]
[{"$f":"ACCOUNTS!A362","v":911},{"$f":"ACCOUNTS!B362","v":"Sales Supervision Exp"},{"$f":"ACCOUNTS!C362","v":0},0,{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,E$2),SUMIF(CLASS!$N362:$S362,E$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,F$2),SUMIF(CLASS!$N362:$S362,F$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,G$2),SUMIF(CLASS!$N362:$S362,G$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,H$2),SUMIF(CLASS!$N362:$S362,H$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,I$2),SUMIF(CLASS!$N362:$S362,I$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,J$2),SUMIF(CLASS!$N362:$S362,J$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,K$2),SUMIF(CLASS!$N362:$S362,K$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,L$2),SUMIF(CLASS!$N362:$S362,L$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,M$2),SUMIF(CLASS!$N362:$S362,M$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,N$2),SUMIF(CLASS!$N362:$S362,N$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,O$2),SUMIF(CLASS!$N362:$S362,O$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,P$2),SUMIF(CLASS!$N362:$S362,P$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,Q$2),SUMIF(CLASS!$N362:$S362,Q$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,R$2),SUMIF(CLASS!$N362:$S362,R$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,S$2),SUMIF(CLASS!$N362:$S362,S$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,T$2),SUMIF(CLASS!$N362:$S362,T$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,U$2),SUMIF(CLASS!$N362:$S362,U$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,V$2),SUMIF(CLASS!$N362:$S362,V$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,W$2),SUMIF(CLASS!$N362:$S362,W$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,X$2),SUMIF(CLASS!$N362:$S362,X$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,Y$2),SUMIF(CLASS!$N362:$S362,Y$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,Z$2),SUMIF(CLASS!$N362:$S362,Z$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AA$2),SUMIF(CLASS!$N362:$S362,AA$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AB$2),SUMIF(CLASS!$N362:$S362,AB$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AC$2),SUMIF(CLASS!$N362:$S362,AC$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AD$2),SUMIF(CLASS!$N362:$S362,AD$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AE$2),SUMIF(CLASS!$N362:$S362,AE$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AF$2),SUMIF(CLASS!$N362:$S362,AF$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AG$2),SUMIF(CLASS!$N362:$S362,AG$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AH$2),SUMIF(CLASS!$N362:$S362,AH$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AI$2),SUMIF(CLASS!$N362:$S362,AI$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AJ$2),SUMIF(CLASS!$N362:$S362,AJ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AK$2),SUMIF(CLASS!$N362:$S362,AK$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AL$2),SUMIF(CLASS!$N362:$S362,AL$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AM$2),SUMIF(CLASS!$N362:$S362,AM$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AN$2),SUMIF(CLASS!$N362:$S362,AN$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AO$2),SUMIF(CLASS!$N362:$S362,AO$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AP$2),SUMIF(CLASS!$N362:$S362,AP$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AQ$2),SUMIF(CLASS!$N362:$S362,AQ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AR$2),SUMIF(CLASS!$N362:$S362,AR$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AS$2),SUMIF(CLASS!$N362:$S362,AS$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AT$2),SUMIF(CLASS!$N362:$S362,AT$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AU$2),SUMIF(CLASS!$N362:$S362,AU$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AV$2),SUMIF(CLASS!$N362:$S362,AV$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AW$2),SUMIF(CLASS!$N362:$S362,AW$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AX$2),SUMIF(CLASS!$N362:$S362,AX$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AY$2),SUMIF(CLASS!$N362:$S362,AY$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,AZ$2),SUMIF(CLASS!$N362:$S362,AZ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,BA$2),SUMIF(CLASS!$N362:$S362,BA$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,BB$2),SUMIF(CLASS!$N362:$S362,BB$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,BC$2),SUMIF(CLASS!$N362:$S362,BC$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,BD$2),SUMIF(CLASS!$N362:$S362,BD$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,BE$2),SUMIF(CLASS!$N362:$S362,BE$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,BF$2),SUMIF(CLASS!$N362:$S362,BF$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,BG$2),SUMIF(CLASS!$N362:$S362,BG$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,BH$2),SUMIF(CLASS!$N362:$S362,BH$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOC!$C362*INDEX(INDIRECT(ACCOUNTS!$U362),2,BI$2),SUMIF(CLASS!$N362:$S362,BI$3,CLASS!$E362:$J362))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E362:$BI362)","v":0},0,0,0,0,0,{"$f":"SUM(BL362:BQ362)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E362:$BI362)","v":0},0,0,0,0,0,{"$f":"SUM(BT362:BY362)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E362:$BI362)","v":0},0,0,0,0,0,{"$f":"SUM(CB362:CG362)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E362:$BI362)","v":0},0,0,0,0,0,{"$f":"SUM(CJ362:CO362)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E362:$BI362)","v":0},0,0,0,0,0,{"$f":"SUM(CR362:CW362)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E362:$BI362)","v":0},0,0,0,0,0,{"$f":"SUM(CZ362:DE362)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E362:$BI362)","v":0},0,0,0,0,0,{"$f":"SUM(DH362:DM362)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E362:$BI362)","v":0},0,0,0,0,0,{"$f":"SUM(DP362:DU362)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E362:$BI362)","v":0},0,0,0,0,0,{"$f":"SUM(DX362:EC362)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E362:$BI362)","v":0},0,0,0,0,0,{"$f":"SUM(EF362:EK362)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E362:$BI362)","v":0},0,0,0,0,0,{"$f":"SUM(EN362:ES362)","v":0},0]
[{"$f":"ACCOUNTS!A363","v":912},{"$f":"ACCOUNTS!B363","v":"Demonstrating and Selling"},{"$f":"ACCOUNTS!C363","v":-214062.15},0,{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,E$2),SUMIF(CLASS!$N363:$S363,E$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,F$2),SUMIF(CLASS!$N363:$S363,F$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,G$2),SUMIF(CLASS!$N363:$S363,G$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,H$2),SUMIF(CLASS!$N363:$S363,H$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,I$2),SUMIF(CLASS!$N363:$S363,I$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,J$2),SUMIF(CLASS!$N363:$S363,J$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,K$2),SUMIF(CLASS!$N363:$S363,K$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,L$2),SUMIF(CLASS!$N363:$S363,L$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,M$2),SUMIF(CLASS!$N363:$S363,M$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,N$2),SUMIF(CLASS!$N363:$S363,N$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,O$2),SUMIF(CLASS!$N363:$S363,O$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,P$2),SUMIF(CLASS!$N363:$S363,P$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,Q$2),SUMIF(CLASS!$N363:$S363,Q$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,R$2),SUMIF(CLASS!$N363:$S363,R$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,S$2),SUMIF(CLASS!$N363:$S363,S$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,T$2),SUMIF(CLASS!$N363:$S363,T$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,U$2),SUMIF(CLASS!$N363:$S363,U$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,V$2),SUMIF(CLASS!$N363:$S363,V$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,W$2),SUMIF(CLASS!$N363:$S363,W$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,X$2),SUMIF(CLASS!$N363:$S363,X$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,Y$2),SUMIF(CLASS!$N363:$S363,Y$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,Z$2),SUMIF(CLASS!$N363:$S363,Z$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AA$2),SUMIF(CLASS!$N363:$S363,AA$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AB$2),SUMIF(CLASS!$N363:$S363,AB$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AC$2),SUMIF(CLASS!$N363:$S363,AC$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AD$2),SUMIF(CLASS!$N363:$S363,AD$3,CLASS!$E363:$J363))","v":-214062.15},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AE$2),SUMIF(CLASS!$N363:$S363,AE$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AF$2),SUMIF(CLASS!$N363:$S363,AF$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AG$2),SUMIF(CLASS!$N363:$S363,AG$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AH$2),SUMIF(CLASS!$N363:$S363,AH$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AI$2),SUMIF(CLASS!$N363:$S363,AI$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AJ$2),SUMIF(CLASS!$N363:$S363,AJ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AK$2),SUMIF(CLASS!$N363:$S363,AK$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AL$2),SUMIF(CLASS!$N363:$S363,AL$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AM$2),SUMIF(CLASS!$N363:$S363,AM$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AN$2),SUMIF(CLASS!$N363:$S363,AN$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AO$2),SUMIF(CLASS!$N363:$S363,AO$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AP$2),SUMIF(CLASS!$N363:$S363,AP$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AQ$2),SUMIF(CLASS!$N363:$S363,AQ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AR$2),SUMIF(CLASS!$N363:$S363,AR$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AS$2),SUMIF(CLASS!$N363:$S363,AS$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AT$2),SUMIF(CLASS!$N363:$S363,AT$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AU$2),SUMIF(CLASS!$N363:$S363,AU$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AV$2),SUMIF(CLASS!$N363:$S363,AV$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AW$2),SUMIF(CLASS!$N363:$S363,AW$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AX$2),SUMIF(CLASS!$N363:$S363,AX$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AY$2),SUMIF(CLASS!$N363:$S363,AY$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,AZ$2),SUMIF(CLASS!$N363:$S363,AZ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,BA$2),SUMIF(CLASS!$N363:$S363,BA$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,BB$2),SUMIF(CLASS!$N363:$S363,BB$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,BC$2),SUMIF(CLASS!$N363:$S363,BC$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,BD$2),SUMIF(CLASS!$N363:$S363,BD$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,BE$2),SUMIF(CLASS!$N363:$S363,BE$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,BF$2),SUMIF(CLASS!$N363:$S363,BF$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,BG$2),SUMIF(CLASS!$N363:$S363,BG$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,BH$2),SUMIF(CLASS!$N363:$S363,BH$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOC!$C363*INDEX(INDIRECT(ACCOUNTS!$U363),2,BI$2),SUMIF(CLASS!$N363:$S363,BI$3,CLASS!$E363:$J363))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL363:BQ363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT363:BY363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB363:CG363)","v":0},null,0,0,-214062.15,0,0,0,{"$f":"SUM(CJ363:CO363)","v":-214062.15},null,0,0,0,0,0,0,{"$f":"SUM(CR363:CW363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ363:DE363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH363:DM363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP363:DU363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX363:EC363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF363:EK363)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN363:ES363)","v":0},0]
[{"$f":"ACCOUNTS!A364","v":913},{"$f":"ACCOUNTS!B364","v":"Advertising Expenses"},{"$f":"ACCOUNTS!C364","v":0},0,{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,E$2),SUMIF(CLASS!$N364:$S364,E$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,F$2),SUMIF(CLASS!$N364:$S364,F$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,G$2),SUMIF(CLASS!$N364:$S364,G$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,H$2),SUMIF(CLASS!$N364:$S364,H$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,I$2),SUMIF(CLASS!$N364:$S364,I$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,J$2),SUMIF(CLASS!$N364:$S364,J$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,K$2),SUMIF(CLASS!$N364:$S364,K$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,L$2),SUMIF(CLASS!$N364:$S364,L$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,M$2),SUMIF(CLASS!$N364:$S364,M$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,N$2),SUMIF(CLASS!$N364:$S364,N$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,O$2),SUMIF(CLASS!$N364:$S364,O$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,P$2),SUMIF(CLASS!$N364:$S364,P$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,Q$2),SUMIF(CLASS!$N364:$S364,Q$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,R$2),SUMIF(CLASS!$N364:$S364,R$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,S$2),SUMIF(CLASS!$N364:$S364,S$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,T$2),SUMIF(CLASS!$N364:$S364,T$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,U$2),SUMIF(CLASS!$N364:$S364,U$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,V$2),SUMIF(CLASS!$N364:$S364,V$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,W$2),SUMIF(CLASS!$N364:$S364,W$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,X$2),SUMIF(CLASS!$N364:$S364,X$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,Y$2),SUMIF(CLASS!$N364:$S364,Y$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,Z$2),SUMIF(CLASS!$N364:$S364,Z$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AA$2),SUMIF(CLASS!$N364:$S364,AA$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AB$2),SUMIF(CLASS!$N364:$S364,AB$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AC$2),SUMIF(CLASS!$N364:$S364,AC$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AD$2),SUMIF(CLASS!$N364:$S364,AD$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AE$2),SUMIF(CLASS!$N364:$S364,AE$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AF$2),SUMIF(CLASS!$N364:$S364,AF$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AG$2),SUMIF(CLASS!$N364:$S364,AG$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AH$2),SUMIF(CLASS!$N364:$S364,AH$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AI$2),SUMIF(CLASS!$N364:$S364,AI$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AJ$2),SUMIF(CLASS!$N364:$S364,AJ$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AK$2),SUMIF(CLASS!$N364:$S364,AK$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AL$2),SUMIF(CLASS!$N364:$S364,AL$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AM$2),SUMIF(CLASS!$N364:$S364,AM$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AN$2),SUMIF(CLASS!$N364:$S364,AN$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AO$2),SUMIF(CLASS!$N364:$S364,AO$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AP$2),SUMIF(CLASS!$N364:$S364,AP$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AQ$2),SUMIF(CLASS!$N364:$S364,AQ$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AR$2),SUMIF(CLASS!$N364:$S364,AR$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AS$2),SUMIF(CLASS!$N364:$S364,AS$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AT$2),SUMIF(CLASS!$N364:$S364,AT$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AU$2),SUMIF(CLASS!$N364:$S364,AU$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AV$2),SUMIF(CLASS!$N364:$S364,AV$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AW$2),SUMIF(CLASS!$N364:$S364,AW$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AX$2),SUMIF(CLASS!$N364:$S364,AX$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AY$2),SUMIF(CLASS!$N364:$S364,AY$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,AZ$2),SUMIF(CLASS!$N364:$S364,AZ$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,BA$2),SUMIF(CLASS!$N364:$S364,BA$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,BB$2),SUMIF(CLASS!$N364:$S364,BB$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,BC$2),SUMIF(CLASS!$N364:$S364,BC$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,BD$2),SUMIF(CLASS!$N364:$S364,BD$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,BE$2),SUMIF(CLASS!$N364:$S364,BE$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,BF$2),SUMIF(CLASS!$N364:$S364,BF$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,BG$2),SUMIF(CLASS!$N364:$S364,BG$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,BH$2),SUMIF(CLASS!$N364:$S364,BH$3,CLASS!$E364:$J364))","v":0},{"$f":"IF(CLASS!$L364<>0,FUNCALLOC!$C364*INDEX(INDIRECT(ACCOUNTS!$U364),2,BI$2),SUMIF(CLASS!$N364:$S364,BI$3,CLASS!$E364:$J364))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL364:BQ364)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT364:BY364)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB364:CG364)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ364:CO364)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR364:CW364)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ364:DE364)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH364:DM364)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP364:DU364)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX364:EC364)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF364:EK364)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN364:ES364)","v":0},0]
[{"$f":"ACCOUNTS!A365","v":"~"},{"$f":"ACCOUNTS!B365","v":"~"},{"$f":"ACCOUNTS!C365","v":0},0,{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,E$2),SUMIF(CLASS!$N365:$S365,E$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,F$2),SUMIF(CLASS!$N365:$S365,F$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,G$2),SUMIF(CLASS!$N365:$S365,G$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,H$2),SUMIF(CLASS!$N365:$S365,H$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,I$2),SUMIF(CLASS!$N365:$S365,I$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,J$2),SUMIF(CLASS!$N365:$S365,J$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,K$2),SUMIF(CLASS!$N365:$S365,K$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,L$2),SUMIF(CLASS!$N365:$S365,L$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,M$2),SUMIF(CLASS!$N365:$S365,M$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,N$2),SUMIF(CLASS!$N365:$S365,N$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,O$2),SUMIF(CLASS!$N365:$S365,O$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,P$2),SUMIF(CLASS!$N365:$S365,P$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,Q$2),SUMIF(CLASS!$N365:$S365,Q$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,R$2),SUMIF(CLASS!$N365:$S365,R$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,S$2),SUMIF(CLASS!$N365:$S365,S$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,T$2),SUMIF(CLASS!$N365:$S365,T$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,U$2),SUMIF(CLASS!$N365:$S365,U$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,V$2),SUMIF(CLASS!$N365:$S365,V$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,W$2),SUMIF(CLASS!$N365:$S365,W$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,X$2),SUMIF(CLASS!$N365:$S365,X$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,Y$2),SUMIF(CLASS!$N365:$S365,Y$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,Z$2),SUMIF(CLASS!$N365:$S365,Z$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AA$2),SUMIF(CLASS!$N365:$S365,AA$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AB$2),SUMIF(CLASS!$N365:$S365,AB$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AC$2),SUMIF(CLASS!$N365:$S365,AC$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AD$2),SUMIF(CLASS!$N365:$S365,AD$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AE$2),SUMIF(CLASS!$N365:$S365,AE$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AF$2),SUMIF(CLASS!$N365:$S365,AF$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AG$2),SUMIF(CLASS!$N365:$S365,AG$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AH$2),SUMIF(CLASS!$N365:$S365,AH$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AI$2),SUMIF(CLASS!$N365:$S365,AI$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AJ$2),SUMIF(CLASS!$N365:$S365,AJ$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AK$2),SUMIF(CLASS!$N365:$S365,AK$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AL$2),SUMIF(CLASS!$N365:$S365,AL$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AM$2),SUMIF(CLASS!$N365:$S365,AM$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AN$2),SUMIF(CLASS!$N365:$S365,AN$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AO$2),SUMIF(CLASS!$N365:$S365,AO$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AP$2),SUMIF(CLASS!$N365:$S365,AP$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AQ$2),SUMIF(CLASS!$N365:$S365,AQ$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AR$2),SUMIF(CLASS!$N365:$S365,AR$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AS$2),SUMIF(CLASS!$N365:$S365,AS$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AT$2),SUMIF(CLASS!$N365:$S365,AT$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AU$2),SUMIF(CLASS!$N365:$S365,AU$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AV$2),SUMIF(CLASS!$N365:$S365,AV$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AW$2),SUMIF(CLASS!$N365:$S365,AW$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AX$2),SUMIF(CLASS!$N365:$S365,AX$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AY$2),SUMIF(CLASS!$N365:$S365,AY$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,AZ$2),SUMIF(CLASS!$N365:$S365,AZ$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,BA$2),SUMIF(CLASS!$N365:$S365,BA$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,BB$2),SUMIF(CLASS!$N365:$S365,BB$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,BC$2),SUMIF(CLASS!$N365:$S365,BC$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,BD$2),SUMIF(CLASS!$N365:$S365,BD$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,BE$2),SUMIF(CLASS!$N365:$S365,BE$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,BF$2),SUMIF(CLASS!$N365:$S365,BF$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,BG$2),SUMIF(CLASS!$N365:$S365,BG$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,BH$2),SUMIF(CLASS!$N365:$S365,BH$3,CLASS!$E365:$J365))","v":0},{"$f":"IF(CLASS!$L365<>0,FUNCALLOC!$C365*INDEX(INDIRECT(ACCOUNTS!$U365),2,BI$2),SUMIF(CLASS!$N365:$S365,BI$3,CLASS!$E365:$J365))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL365:BQ365)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT365:BY365)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB365:CG365)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ365:CO365)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR365:CW365)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ365:DE365)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH365:DM365)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP365:DU365)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX365:EC365)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF365:EK365)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN365:ES365)","v":0},0]
[{"$f":"ACCOUNTS!A366","v":"~"},{"$f":"ACCOUNTS!B366","v":"~"},{"$f":"ACCOUNTS!C366","v":0},0,{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,E$2),SUMIF(CLASS!$N366:$S366,E$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,F$2),SUMIF(CLASS!$N366:$S366,F$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,G$2),SUMIF(CLASS!$N366:$S366,G$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,H$2),SUMIF(CLASS!$N366:$S366,H$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,I$2),SUMIF(CLASS!$N366:$S366,I$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,J$2),SUMIF(CLASS!$N366:$S366,J$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,K$2),SUMIF(CLASS!$N366:$S366,K$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,L$2),SUMIF(CLASS!$N366:$S366,L$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,M$2),SUMIF(CLASS!$N366:$S366,M$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,N$2),SUMIF(CLASS!$N366:$S366,N$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,O$2),SUMIF(CLASS!$N366:$S366,O$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,P$2),SUMIF(CLASS!$N366:$S366,P$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,Q$2),SUMIF(CLASS!$N366:$S366,Q$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,R$2),SUMIF(CLASS!$N366:$S366,R$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,S$2),SUMIF(CLASS!$N366:$S366,S$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,T$2),SUMIF(CLASS!$N366:$S366,T$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,U$2),SUMIF(CLASS!$N366:$S366,U$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,V$2),SUMIF(CLASS!$N366:$S366,V$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,W$2),SUMIF(CLASS!$N366:$S366,W$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,X$2),SUMIF(CLASS!$N366:$S366,X$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,Y$2),SUMIF(CLASS!$N366:$S366,Y$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,Z$2),SUMIF(CLASS!$N366:$S366,Z$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AA$2),SUMIF(CLASS!$N366:$S366,AA$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AB$2),SUMIF(CLASS!$N366:$S366,AB$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AC$2),SUMIF(CLASS!$N366:$S366,AC$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AD$2),SUMIF(CLASS!$N366:$S366,AD$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AE$2),SUMIF(CLASS!$N366:$S366,AE$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AF$2),SUMIF(CLASS!$N366:$S366,AF$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AG$2),SUMIF(CLASS!$N366:$S366,AG$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AH$2),SUMIF(CLASS!$N366:$S366,AH$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AI$2),SUMIF(CLASS!$N366:$S366,AI$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AJ$2),SUMIF(CLASS!$N366:$S366,AJ$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AK$2),SUMIF(CLASS!$N366:$S366,AK$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AL$2),SUMIF(CLASS!$N366:$S366,AL$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AM$2),SUMIF(CLASS!$N366:$S366,AM$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AN$2),SUMIF(CLASS!$N366:$S366,AN$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AO$2),SUMIF(CLASS!$N366:$S366,AO$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AP$2),SUMIF(CLASS!$N366:$S366,AP$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AQ$2),SUMIF(CLASS!$N366:$S366,AQ$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AR$2),SUMIF(CLASS!$N366:$S366,AR$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AS$2),SUMIF(CLASS!$N366:$S366,AS$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AT$2),SUMIF(CLASS!$N366:$S366,AT$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AU$2),SUMIF(CLASS!$N366:$S366,AU$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AV$2),SUMIF(CLASS!$N366:$S366,AV$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AW$2),SUMIF(CLASS!$N366:$S366,AW$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AX$2),SUMIF(CLASS!$N366:$S366,AX$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AY$2),SUMIF(CLASS!$N366:$S366,AY$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,AZ$2),SUMIF(CLASS!$N366:$S366,AZ$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,BA$2),SUMIF(CLASS!$N366:$S366,BA$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,BB$2),SUMIF(CLASS!$N366:$S366,BB$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,BC$2),SUMIF(CLASS!$N366:$S366,BC$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,BD$2),SUMIF(CLASS!$N366:$S366,BD$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,BE$2),SUMIF(CLASS!$N366:$S366,BE$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,BF$2),SUMIF(CLASS!$N366:$S366,BF$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,BG$2),SUMIF(CLASS!$N366:$S366,BG$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,BH$2),SUMIF(CLASS!$N366:$S366,BH$3,CLASS!$E366:$J366))","v":0},{"$f":"IF(CLASS!$L366<>0,FUNCALLOC!$C366*INDEX(INDIRECT(ACCOUNTS!$U366),2,BI$2),SUMIF(CLASS!$N366:$S366,BI$3,CLASS!$E366:$J366))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL366:BQ366)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT366:BY366)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB366:CG366)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ366:CO366)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR366:CW366)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ366:DE366)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH366:DM366)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP366:DU366)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX366:EC366)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF366:EK366)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN366:ES366)","v":0},0]
[null,{"$f":"ACCOUNTS!B367","v":"Sub-total"},{"$f":"SUM(C362:C366)","v":-214062.15},0,{"$f":"SUM(E362:E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-214062.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS362:AS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL362:BL366)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT362:BT366)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB362:CB366)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ362:CJ366)","v":0},0,-214062.15,0,0,0,-214062.15,null,{"$f":"SUM(CR362:CR366)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ362:CZ366)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH362:DH366)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP362:DP366)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX362:DX366)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF362:EF366)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN362:EN366)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B369","v":"Administrative & 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,0]
[{"$f":"ACCOUNTS!A370","v":920},{"$f":"ACCOUNTS!B370","v":"A & G Salaries - DIR Sales Procurement"},{"$f":"ACCOUNTS!C370","v":0},0,{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,E$2),SUMIF(CLASS!$N370:$S370,E$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,F$2),SUMIF(CLASS!$N370:$S370,F$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,G$2),SUMIF(CLASS!$N370:$S370,G$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,H$2),SUMIF(CLASS!$N370:$S370,H$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,I$2),SUMIF(CLASS!$N370:$S370,I$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,J$2),SUMIF(CLASS!$N370:$S370,J$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,K$2),SUMIF(CLASS!$N370:$S370,K$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,L$2),SUMIF(CLASS!$N370:$S370,L$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,M$2),SUMIF(CLASS!$N370:$S370,M$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,N$2),SUMIF(CLASS!$N370:$S370,N$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,O$2),SUMIF(CLASS!$N370:$S370,O$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,P$2),SUMIF(CLASS!$N370:$S370,P$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,Q$2),SUMIF(CLASS!$N370:$S370,Q$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,R$2),SUMIF(CLASS!$N370:$S370,R$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,S$2),SUMIF(CLASS!$N370:$S370,S$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,T$2),SUMIF(CLASS!$N370:$S370,T$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,U$2),SUMIF(CLASS!$N370:$S370,U$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,V$2),SUMIF(CLASS!$N370:$S370,V$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,W$2),SUMIF(CLASS!$N370:$S370,W$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,X$2),SUMIF(CLASS!$N370:$S370,X$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,Y$2),SUMIF(CLASS!$N370:$S370,Y$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,Z$2),SUMIF(CLASS!$N370:$S370,Z$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AA$2),SUMIF(CLASS!$N370:$S370,AA$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AB$2),SUMIF(CLASS!$N370:$S370,AB$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AC$2),SUMIF(CLASS!$N370:$S370,AC$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AD$2),SUMIF(CLASS!$N370:$S370,AD$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AE$2),SUMIF(CLASS!$N370:$S370,AE$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AF$2),SUMIF(CLASS!$N370:$S370,AF$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AG$2),SUMIF(CLASS!$N370:$S370,AG$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AH$2),SUMIF(CLASS!$N370:$S370,AH$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AI$2),SUMIF(CLASS!$N370:$S370,AI$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AJ$2),SUMIF(CLASS!$N370:$S370,AJ$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AK$2),SUMIF(CLASS!$N370:$S370,AK$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AL$2),SUMIF(CLASS!$N370:$S370,AL$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AM$2),SUMIF(CLASS!$N370:$S370,AM$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AN$2),SUMIF(CLASS!$N370:$S370,AN$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AO$2),SUMIF(CLASS!$N370:$S370,AO$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AP$2),SUMIF(CLASS!$N370:$S370,AP$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AQ$2),SUMIF(CLASS!$N370:$S370,AQ$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AR$2),SUMIF(CLASS!$N370:$S370,AR$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AS$2),SUMIF(CLASS!$N370:$S370,AS$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AT$2),SUMIF(CLASS!$N370:$S370,AT$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AU$2),SUMIF(CLASS!$N370:$S370,AU$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AV$2),SUMIF(CLASS!$N370:$S370,AV$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AW$2),SUMIF(CLASS!$N370:$S370,AW$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AX$2),SUMIF(CLASS!$N370:$S370,AX$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AY$2),SUMIF(CLASS!$N370:$S370,AY$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,AZ$2),SUMIF(CLASS!$N370:$S370,AZ$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,BA$2),SUMIF(CLASS!$N370:$S370,BA$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,BB$2),SUMIF(CLASS!$N370:$S370,BB$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,BC$2),SUMIF(CLASS!$N370:$S370,BC$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,BD$2),SUMIF(CLASS!$N370:$S370,BD$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,BE$2),SUMIF(CLASS!$N370:$S370,BE$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,BF$2),SUMIF(CLASS!$N370:$S370,BF$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,BG$2),SUMIF(CLASS!$N370:$S370,BG$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,BH$2),SUMIF(CLASS!$N370:$S370,BH$3,CLASS!$E370:$J370))","v":0},{"$f":"IF(CLASS!$L370<>0,FUNCALLOC!$C370*INDEX(INDIRECT(ACCOUNTS!$U370),2,BI$2),SUMIF(CLASS!$N370:$S370,BI$3,CLASS!$E370:$J370))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E370:$BI370)","v":0},0,0,0,0,0,{"$f":"SUM(BL370:BQ370)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E370:$BI370)","v":0},0,0,0,0,0,{"$f":"SUM(BT370:BY370)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E370:$BI370)","v":0},0,0,0,0,0,{"$f":"SUM(CB370:CG370)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E370:$BI370)","v":0},0,0,0,0,0,{"$f":"SUM(CJ370:CO370)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E370:$BI370)","v":0},0,0,0,0,0,{"$f":"SUM(CR370:CW370)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E370:$BI370)","v":0},0,0,0,0,0,{"$f":"SUM(CZ370:DE370)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E370:$BI370)","v":0},0,0,0,0,0,{"$f":"SUM(DH370:DM370)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E370:$BI370)","v":0},0,0,0,0,0,{"$f":"SUM(DP370:DU370)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E370:$BI370)","v":0},0,0,0,0,0,{"$f":"SUM(DX370:EC370)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E370:$BI370)","v":0},0,0,0,0,0,{"$f":"SUM(EF370:EK370)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E370:$BI370)","v":0},0,0,0,0,0,{"$f":"SUM(EN370:ES370)","v":0},0]
[{"$f":"ACCOUNTS!A371","v":920},{"$f":"ACCOUNTS!B371","v":"A & G Salaries - DIR Transport"},{"$f":"ACCOUNTS!C371","v":0},0,{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,E$2),SUMIF(CLASS!$N371:$S371,E$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,F$2),SUMIF(CLASS!$N371:$S371,F$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,G$2),SUMIF(CLASS!$N371:$S371,G$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,H$2),SUMIF(CLASS!$N371:$S371,H$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,I$2),SUMIF(CLASS!$N371:$S371,I$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,J$2),SUMIF(CLASS!$N371:$S371,J$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,K$2),SUMIF(CLASS!$N371:$S371,K$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,L$2),SUMIF(CLASS!$N371:$S371,L$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,M$2),SUMIF(CLASS!$N371:$S371,M$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,N$2),SUMIF(CLASS!$N371:$S371,N$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,O$2),SUMIF(CLASS!$N371:$S371,O$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,P$2),SUMIF(CLASS!$N371:$S371,P$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,Q$2),SUMIF(CLASS!$N371:$S371,Q$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,R$2),SUMIF(CLASS!$N371:$S371,R$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,S$2),SUMIF(CLASS!$N371:$S371,S$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,T$2),SUMIF(CLASS!$N371:$S371,T$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,U$2),SUMIF(CLASS!$N371:$S371,U$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,V$2),SUMIF(CLASS!$N371:$S371,V$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,W$2),SUMIF(CLASS!$N371:$S371,W$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,X$2),SUMIF(CLASS!$N371:$S371,X$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,Y$2),SUMIF(CLASS!$N371:$S371,Y$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,Z$2),SUMIF(CLASS!$N371:$S371,Z$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AA$2),SUMIF(CLASS!$N371:$S371,AA$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AB$2),SUMIF(CLASS!$N371:$S371,AB$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AC$2),SUMIF(CLASS!$N371:$S371,AC$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AD$2),SUMIF(CLASS!$N371:$S371,AD$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AE$2),SUMIF(CLASS!$N371:$S371,AE$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AF$2),SUMIF(CLASS!$N371:$S371,AF$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AG$2),SUMIF(CLASS!$N371:$S371,AG$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AH$2),SUMIF(CLASS!$N371:$S371,AH$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AI$2),SUMIF(CLASS!$N371:$S371,AI$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AJ$2),SUMIF(CLASS!$N371:$S371,AJ$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AK$2),SUMIF(CLASS!$N371:$S371,AK$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AL$2),SUMIF(CLASS!$N371:$S371,AL$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AM$2),SUMIF(CLASS!$N371:$S371,AM$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AN$2),SUMIF(CLASS!$N371:$S371,AN$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AO$2),SUMIF(CLASS!$N371:$S371,AO$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AP$2),SUMIF(CLASS!$N371:$S371,AP$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AQ$2),SUMIF(CLASS!$N371:$S371,AQ$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AR$2),SUMIF(CLASS!$N371:$S371,AR$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AS$2),SUMIF(CLASS!$N371:$S371,AS$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AT$2),SUMIF(CLASS!$N371:$S371,AT$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AU$2),SUMIF(CLASS!$N371:$S371,AU$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AV$2),SUMIF(CLASS!$N371:$S371,AV$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AW$2),SUMIF(CLASS!$N371:$S371,AW$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AX$2),SUMIF(CLASS!$N371:$S371,AX$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AY$2),SUMIF(CLASS!$N371:$S371,AY$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,AZ$2),SUMIF(CLASS!$N371:$S371,AZ$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,BA$2),SUMIF(CLASS!$N371:$S371,BA$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,BB$2),SUMIF(CLASS!$N371:$S371,BB$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,BC$2),SUMIF(CLASS!$N371:$S371,BC$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,BD$2),SUMIF(CLASS!$N371:$S371,BD$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,BE$2),SUMIF(CLASS!$N371:$S371,BE$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,BF$2),SUMIF(CLASS!$N371:$S371,BF$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,BG$2),SUMIF(CLASS!$N371:$S371,BG$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,BH$2),SUMIF(CLASS!$N371:$S371,BH$3,CLASS!$E371:$J371))","v":0},{"$f":"IF(CLASS!$L371<>0,FUNCALLOC!$C371*INDEX(INDIRECT(ACCOUNTS!$U371),2,BI$2),SUMIF(CLASS!$N371:$S371,BI$3,CLASS!$E371:$J371))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A372","v":920},{"$f":"ACCOUNTS!B372","v":"A & G Salaries"},{"$f":"ACCOUNTS!C372","v":24457416.736354537},0,{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,E$2),SUMIF(CLASS!$N372:$S372,E$3,CLASS!$E372:$J372))","v":50468.311216236121},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,F$2),SUMIF(CLASS!$N372:$S372,F$3,CLASS!$E372:$J372))","v":764479.02654767979},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,G$2),SUMIF(CLASS!$N372:$S372,G$3,CLASS!$E372:$J372))","v":5427904.9050969388},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,H$2),SUMIF(CLASS!$N372:$S372,H$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,I$2),SUMIF(CLASS!$N372:$S372,I$3,CLASS!$E372:$J372))","v":623.15666594468746},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,J$2),SUMIF(CLASS!$N372:$S372,J$3,CLASS!$E372:$J372))","v":859356.03789628705},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,K$2),SUMIF(CLASS!$N372:$S372,K$3,CLASS!$E372:$J372))","v":135205.19499598871},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,L$2),SUMIF(CLASS!$N372:$S372,L$3,CLASS!$E372:$J372))","v":2579765.9179453533},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,M$2),SUMIF(CLASS!$N372:$S372,M$3,CLASS!$E372:$J372))","v":126379.90078346372},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,N$2),SUMIF(CLASS!$N372:$S372,N$3,CLASS!$E372:$J372))","v":-18518.082599457208},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,O$2),SUMIF(CLASS!$N372:$S372,O$3,CLASS!$E372:$J372))","v":188152.72079041848},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,P$2),SUMIF(CLASS!$N372:$S372,P$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,Q$2),SUMIF(CLASS!$N372:$S372,Q$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,R$2),SUMIF(CLASS!$N372:$S372,R$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,S$2),SUMIF(CLASS!$N372:$S372,S$3,CLASS!$E372:$J372))","v":4602367.5110439602},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,T$2),SUMIF(CLASS!$N372:$S372,T$3,CLASS!$E372:$J372))","v":43957.959594414249},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,U$2),SUMIF(CLASS!$N372:$S372,U$3,CLASS!$E372:$J372))","v":2337674.114309568},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,V$2),SUMIF(CLASS!$N372:$S372,V$3,CLASS!$E372:$J372))","v":1251273.3462927546},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,W$2),SUMIF(CLASS!$N372:$S372,W$3,CLASS!$E372:$J372))","v":207215.91249218429},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,X$2),SUMIF(CLASS!$N372:$S372,X$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,Y$2),SUMIF(CLASS!$N372:$S372,Y$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,Z$2),SUMIF(CLASS!$N372:$S372,Z$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AA$2),SUMIF(CLASS!$N372:$S372,AA$3,CLASS!$E372:$J372))","v":75666.284134226691},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AB$2),SUMIF(CLASS!$N372:$S372,AB$3,CLASS!$E372:$J372))","v":705637.10164480074},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AC$2),SUMIF(CLASS!$N372:$S372,AC$3,CLASS!$E372:$J372))","v":133133.37860412753},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AD$2),SUMIF(CLASS!$N372:$S372,AD$3,CLASS!$E372:$J372))","v":348862.88450694241},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AE$2),SUMIF(CLASS!$N372:$S372,AE$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AF$2),SUMIF(CLASS!$N372:$S372,AF$3,CLASS!$E372:$J372))","v":441929.10323969391},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AG$2),SUMIF(CLASS!$N372:$S372,AG$3,CLASS!$E372:$J372))","v":2425645.5313615836},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AH$2),SUMIF(CLASS!$N372:$S372,AH$3,CLASS!$E372:$J372))","v":1736572.9314971953},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AI$2),SUMIF(CLASS!$N372:$S372,AI$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AJ$2),SUMIF(CLASS!$N372:$S372,AJ$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AK$2),SUMIF(CLASS!$N372:$S372,AK$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AL$2),SUMIF(CLASS!$N372:$S372,AL$3,CLASS!$E372:$J372))","v":32612.834124589783},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AM$2),SUMIF(CLASS!$N372:$S372,AM$3,CLASS!$E372:$J372))","v":1050.7541696333783},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AN$2),SUMIF(CLASS!$N372:$S372,AN$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AO$2),SUMIF(CLASS!$N372:$S372,AO$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AP$2),SUMIF(CLASS!$N372:$S372,AP$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AQ$2),SUMIF(CLASS!$N372:$S372,AQ$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AR$2),SUMIF(CLASS!$N372:$S372,AR$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AS$2),SUMIF(CLASS!$N372:$S372,AS$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AT$2),SUMIF(CLASS!$N372:$S372,AT$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AU$2),SUMIF(CLASS!$N372:$S372,AU$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AV$2),SUMIF(CLASS!$N372:$S372,AV$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AW$2),SUMIF(CLASS!$N372:$S372,AW$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AX$2),SUMIF(CLASS!$N372:$S372,AX$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AY$2),SUMIF(CLASS!$N372:$S372,AY$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,AZ$2),SUMIF(CLASS!$N372:$S372,AZ$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,BA$2),SUMIF(CLASS!$N372:$S372,BA$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,BB$2),SUMIF(CLASS!$N372:$S372,BB$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,BC$2),SUMIF(CLASS!$N372:$S372,BC$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,BD$2),SUMIF(CLASS!$N372:$S372,BD$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,BE$2),SUMIF(CLASS!$N372:$S372,BE$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,BF$2),SUMIF(CLASS!$N372:$S372,BF$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,BG$2),SUMIF(CLASS!$N372:$S372,BG$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,BH$2),SUMIF(CLASS!$N372:$S372,BH$3,CLASS!$E372:$J372))","v":0},{"$f":"IF(CLASS!$L372<>0,FUNCALLOC!$C372*INDEX(INDIRECT(ACCOUNTS!$U372),2,BI$2),SUMIF(CLASS!$N372:$S372,BI$3,CLASS!$E372:$J372))","v":0},null,null,50468.311216236121,169634.63819096127,0,0,0,0,220102.94940719739,null,764479.02654767979,135205.19499598871,0,0,0,0,899684.22154366854,null,623.15666594468746,0,0,0,0,0,623.15666594468746,null,6287260.9429932255,2706145.8187288172,9705788.492622979,0,0,0,18699195.254345022,null,0,0,0,0,0,0,0,null,0,0,0,4604147.5660984721,0,0,4604147.5660984721,null,0,0,0,0,33663.588294223162,0,33663.588294223162,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A373","v":921},{"$f":"ACCOUNTS!B373","v":"Office Supplies and Expenses- DIR Sales Procurement"},{"$f":"ACCOUNTS!C373","v":0},0,{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,E$2),SUMIF(CLASS!$N373:$S373,E$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,F$2),SUMIF(CLASS!$N373:$S373,F$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,G$2),SUMIF(CLASS!$N373:$S373,G$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,H$2),SUMIF(CLASS!$N373:$S373,H$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,I$2),SUMIF(CLASS!$N373:$S373,I$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,J$2),SUMIF(CLASS!$N373:$S373,J$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,K$2),SUMIF(CLASS!$N373:$S373,K$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,L$2),SUMIF(CLASS!$N373:$S373,L$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,M$2),SUMIF(CLASS!$N373:$S373,M$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,N$2),SUMIF(CLASS!$N373:$S373,N$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,O$2),SUMIF(CLASS!$N373:$S373,O$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,P$2),SUMIF(CLASS!$N373:$S373,P$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,Q$2),SUMIF(CLASS!$N373:$S373,Q$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,R$2),SUMIF(CLASS!$N373:$S373,R$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,S$2),SUMIF(CLASS!$N373:$S373,S$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,T$2),SUMIF(CLASS!$N373:$S373,T$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,U$2),SUMIF(CLASS!$N373:$S373,U$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,V$2),SUMIF(CLASS!$N373:$S373,V$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,W$2),SUMIF(CLASS!$N373:$S373,W$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,X$2),SUMIF(CLASS!$N373:$S373,X$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,Y$2),SUMIF(CLASS!$N373:$S373,Y$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,Z$2),SUMIF(CLASS!$N373:$S373,Z$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AA$2),SUMIF(CLASS!$N373:$S373,AA$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AB$2),SUMIF(CLASS!$N373:$S373,AB$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AC$2),SUMIF(CLASS!$N373:$S373,AC$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AD$2),SUMIF(CLASS!$N373:$S373,AD$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AE$2),SUMIF(CLASS!$N373:$S373,AE$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AF$2),SUMIF(CLASS!$N373:$S373,AF$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AG$2),SUMIF(CLASS!$N373:$S373,AG$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AH$2),SUMIF(CLASS!$N373:$S373,AH$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AI$2),SUMIF(CLASS!$N373:$S373,AI$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AJ$2),SUMIF(CLASS!$N373:$S373,AJ$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AK$2),SUMIF(CLASS!$N373:$S373,AK$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AL$2),SUMIF(CLASS!$N373:$S373,AL$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AM$2),SUMIF(CLASS!$N373:$S373,AM$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AN$2),SUMIF(CLASS!$N373:$S373,AN$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AO$2),SUMIF(CLASS!$N373:$S373,AO$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AP$2),SUMIF(CLASS!$N373:$S373,AP$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AQ$2),SUMIF(CLASS!$N373:$S373,AQ$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AR$2),SUMIF(CLASS!$N373:$S373,AR$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AS$2),SUMIF(CLASS!$N373:$S373,AS$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AT$2),SUMIF(CLASS!$N373:$S373,AT$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AU$2),SUMIF(CLASS!$N373:$S373,AU$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AV$2),SUMIF(CLASS!$N373:$S373,AV$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AW$2),SUMIF(CLASS!$N373:$S373,AW$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AX$2),SUMIF(CLASS!$N373:$S373,AX$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AY$2),SUMIF(CLASS!$N373:$S373,AY$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,AZ$2),SUMIF(CLASS!$N373:$S373,AZ$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,BA$2),SUMIF(CLASS!$N373:$S373,BA$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,BB$2),SUMIF(CLASS!$N373:$S373,BB$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,BC$2),SUMIF(CLASS!$N373:$S373,BC$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,BD$2),SUMIF(CLASS!$N373:$S373,BD$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,BE$2),SUMIF(CLASS!$N373:$S373,BE$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,BF$2),SUMIF(CLASS!$N373:$S373,BF$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,BG$2),SUMIF(CLASS!$N373:$S373,BG$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,BH$2),SUMIF(CLASS!$N373:$S373,BH$3,CLASS!$E373:$J373))","v":0},{"$f":"IF(CLASS!$L373<>0,FUNCALLOC!$C373*INDEX(INDIRECT(ACCOUNTS!$U373),2,BI$2),SUMIF(CLASS!$N373:$S373,BI$3,CLASS!$E373:$J373))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A374","v":921},{"$f":"ACCOUNTS!B374","v":"Office Supplies and Expenses- Transport"},{"$f":"ACCOUNTS!C374","v":0},0,{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,E$2),SUMIF(CLASS!$N374:$S374,E$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,F$2),SUMIF(CLASS!$N374:$S374,F$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,G$2),SUMIF(CLASS!$N374:$S374,G$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,H$2),SUMIF(CLASS!$N374:$S374,H$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,I$2),SUMIF(CLASS!$N374:$S374,I$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,J$2),SUMIF(CLASS!$N374:$S374,J$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,K$2),SUMIF(CLASS!$N374:$S374,K$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,L$2),SUMIF(CLASS!$N374:$S374,L$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,M$2),SUMIF(CLASS!$N374:$S374,M$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,N$2),SUMIF(CLASS!$N374:$S374,N$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,O$2),SUMIF(CLASS!$N374:$S374,O$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,P$2),SUMIF(CLASS!$N374:$S374,P$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,Q$2),SUMIF(CLASS!$N374:$S374,Q$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,R$2),SUMIF(CLASS!$N374:$S374,R$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,S$2),SUMIF(CLASS!$N374:$S374,S$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,T$2),SUMIF(CLASS!$N374:$S374,T$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,U$2),SUMIF(CLASS!$N374:$S374,U$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,V$2),SUMIF(CLASS!$N374:$S374,V$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,W$2),SUMIF(CLASS!$N374:$S374,W$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,X$2),SUMIF(CLASS!$N374:$S374,X$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,Y$2),SUMIF(CLASS!$N374:$S374,Y$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,Z$2),SUMIF(CLASS!$N374:$S374,Z$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AA$2),SUMIF(CLASS!$N374:$S374,AA$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AB$2),SUMIF(CLASS!$N374:$S374,AB$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AC$2),SUMIF(CLASS!$N374:$S374,AC$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AD$2),SUMIF(CLASS!$N374:$S374,AD$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AE$2),SUMIF(CLASS!$N374:$S374,AE$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AF$2),SUMIF(CLASS!$N374:$S374,AF$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AG$2),SUMIF(CLASS!$N374:$S374,AG$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AH$2),SUMIF(CLASS!$N374:$S374,AH$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AI$2),SUMIF(CLASS!$N374:$S374,AI$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AJ$2),SUMIF(CLASS!$N374:$S374,AJ$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AK$2),SUMIF(CLASS!$N374:$S374,AK$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AL$2),SUMIF(CLASS!$N374:$S374,AL$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AM$2),SUMIF(CLASS!$N374:$S374,AM$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AN$2),SUMIF(CLASS!$N374:$S374,AN$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AO$2),SUMIF(CLASS!$N374:$S374,AO$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AP$2),SUMIF(CLASS!$N374:$S374,AP$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AQ$2),SUMIF(CLASS!$N374:$S374,AQ$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AR$2),SUMIF(CLASS!$N374:$S374,AR$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AS$2),SUMIF(CLASS!$N374:$S374,AS$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AT$2),SUMIF(CLASS!$N374:$S374,AT$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AU$2),SUMIF(CLASS!$N374:$S374,AU$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AV$2),SUMIF(CLASS!$N374:$S374,AV$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AW$2),SUMIF(CLASS!$N374:$S374,AW$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AX$2),SUMIF(CLASS!$N374:$S374,AX$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AY$2),SUMIF(CLASS!$N374:$S374,AY$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,AZ$2),SUMIF(CLASS!$N374:$S374,AZ$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,BA$2),SUMIF(CLASS!$N374:$S374,BA$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,BB$2),SUMIF(CLASS!$N374:$S374,BB$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,BC$2),SUMIF(CLASS!$N374:$S374,BC$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,BD$2),SUMIF(CLASS!$N374:$S374,BD$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,BE$2),SUMIF(CLASS!$N374:$S374,BE$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,BF$2),SUMIF(CLASS!$N374:$S374,BF$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,BG$2),SUMIF(CLASS!$N374:$S374,BG$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,BH$2),SUMIF(CLASS!$N374:$S374,BH$3,CLASS!$E374:$J374))","v":0},{"$f":"IF(CLASS!$L374<>0,FUNCALLOC!$C374*INDEX(INDIRECT(ACCOUNTS!$U374),2,BI$2),SUMIF(CLASS!$N374:$S374,BI$3,CLASS!$E374:$J374))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A375","v":921},{"$f":"ACCOUNTS!B375","v":"Office Supplies and Expenses"},{"$f":"ACCOUNTS!C375","v":4420784.4243172044},0,{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,E$2),SUMIF(CLASS!$N375:$S375,E$3,CLASS!$E375:$J375))","v":9122.3667058299943},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,F$2),SUMIF(CLASS!$N375:$S375,F$3,CLASS!$E375:$J375))","v":138182.9082650248},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,G$2),SUMIF(CLASS!$N375:$S375,G$3,CLASS!$E375:$J375))","v":981117.41398507671},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,H$2),SUMIF(CLASS!$N375:$S375,H$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,I$2),SUMIF(CLASS!$N375:$S375,I$3,CLASS!$E375:$J375))","v":112.63827706802743},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,J$2),SUMIF(CLASS!$N375:$S375,J$3,CLASS!$E375:$J375))","v":155332.34062401266},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,K$2),SUMIF(CLASS!$N375:$S375,K$3,CLASS!$E375:$J375))","v":24438.926914001157},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,L$2),SUMIF(CLASS!$N375:$S375,L$3,CLASS!$E375:$J375))","v":466303.90737403312},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,M$2),SUMIF(CLASS!$N375:$S375,M$3,CLASS!$E375:$J375))","v":22843.716609686635},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,N$2),SUMIF(CLASS!$N375:$S375,N$3,CLASS!$E375:$J375))","v":-3347.2239528148157},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,O$2),SUMIF(CLASS!$N375:$S375,O$3,CLASS!$E375:$J375))","v":34009.422435313412},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,P$2),SUMIF(CLASS!$N375:$S375,P$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,Q$2),SUMIF(CLASS!$N375:$S375,Q$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,R$2),SUMIF(CLASS!$N375:$S375,R$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,S$2),SUMIF(CLASS!$N375:$S375,S$3,CLASS!$E375:$J375))","v":831897.94029078365},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,T$2),SUMIF(CLASS!$N375:$S375,T$3,CLASS!$E375:$J375))","v":7945.5923409479792},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,U$2),SUMIF(CLASS!$N375:$S375,U$3,CLASS!$E375:$J375))","v":422544.76116882102},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,V$2),SUMIF(CLASS!$N375:$S375,V$3,CLASS!$E375:$J375))","v":226173.0983073065},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,W$2),SUMIF(CLASS!$N375:$S375,W$3,CLASS!$E375:$J375))","v":37455.177228691515},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,X$2),SUMIF(CLASS!$N375:$S375,X$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,Y$2),SUMIF(CLASS!$N375:$S375,Y$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,Z$2),SUMIF(CLASS!$N375:$S375,Z$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AA$2),SUMIF(CLASS!$N375:$S375,AA$3,CLASS!$E375:$J375))","v":13677.009880169724},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AB$2),SUMIF(CLASS!$N375:$S375,AB$3,CLASS!$E375:$J375))","v":127546.97447399504},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AC$2),SUMIF(CLASS!$N375:$S375,AC$3,CLASS!$E375:$J375))","v":24064.437092205277},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AD$2),SUMIF(CLASS!$N375:$S375,AD$3,CLASS!$E375:$J375))","v":63058.483349887108},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AE$2),SUMIF(CLASS!$N375:$S375,AE$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AF$2),SUMIF(CLASS!$N375:$S375,AF$3,CLASS!$E375:$J375))","v":79880.607069612801},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AG$2),SUMIF(CLASS!$N375:$S375,AG$3,CLASS!$E375:$J375))","v":438445.97733081173},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AH$2),SUMIF(CLASS!$N375:$S375,AH$3,CLASS!$E375:$J375))","v":313893.108581751},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AI$2),SUMIF(CLASS!$N375:$S375,AI$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AJ$2),SUMIF(CLASS!$N375:$S375,AJ$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AK$2),SUMIF(CLASS!$N375:$S375,AK$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AL$2),SUMIF(CLASS!$N375:$S375,AL$3,CLASS!$E375:$J375))","v":5894.9115797875884},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AM$2),SUMIF(CLASS!$N375:$S375,AM$3,CLASS!$E375:$J375))","v":189.92838520009505},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AN$2),SUMIF(CLASS!$N375:$S375,AN$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AO$2),SUMIF(CLASS!$N375:$S375,AO$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AP$2),SUMIF(CLASS!$N375:$S375,AP$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AQ$2),SUMIF(CLASS!$N375:$S375,AQ$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AR$2),SUMIF(CLASS!$N375:$S375,AR$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AS$2),SUMIF(CLASS!$N375:$S375,AS$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AT$2),SUMIF(CLASS!$N375:$S375,AT$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AU$2),SUMIF(CLASS!$N375:$S375,AU$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AV$2),SUMIF(CLASS!$N375:$S375,AV$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AW$2),SUMIF(CLASS!$N375:$S375,AW$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AX$2),SUMIF(CLASS!$N375:$S375,AX$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AY$2),SUMIF(CLASS!$N375:$S375,AY$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,AZ$2),SUMIF(CLASS!$N375:$S375,AZ$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,BA$2),SUMIF(CLASS!$N375:$S375,BA$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,BB$2),SUMIF(CLASS!$N375:$S375,BB$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,BC$2),SUMIF(CLASS!$N375:$S375,BC$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,BD$2),SUMIF(CLASS!$N375:$S375,BD$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,BE$2),SUMIF(CLASS!$N375:$S375,BE$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,BF$2),SUMIF(CLASS!$N375:$S375,BF$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,BG$2),SUMIF(CLASS!$N375:$S375,BG$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,BH$2),SUMIF(CLASS!$N375:$S375,BH$3,CLASS!$E375:$J375))","v":0},{"$f":"IF(CLASS!$L375<>0,FUNCALLOC!$C375*INDEX(INDIRECT(ACCOUNTS!$U375),2,BI$2),SUMIF(CLASS!$N375:$S375,BI$3,CLASS!$E375:$J375))","v":0},null,null,9122.3667058299943,30662.198482498596,0,0,0,0,39784.56518832859,null,138182.9082650248,24438.926914001157,0,0,0,0,162621.83517902595,null,112.63827706802743,0,0,0,0,0,112.63827706802743,null,1136449.7546090893,489147.62398371974,1754363.4741328077,0,0,0,3379960.8527256167,null,0,0,0,0,0,0,0,null,0,0,0,832219.6929821755,0,0,832219.6929821755,null,0,0,0,0,6084.8399649876837,0,6084.8399649876837,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A376","v":922},{"$f":"ACCOUNTS!B376","v":"Admin Expenses Transferred"},{"$f":"ACCOUNTS!C376","v":-11012817.359999999},0,{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,E$2),SUMIF(CLASS!$N376:$S376,E$3,CLASS!$E376:$J376))","v":-22725.143046930454},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,F$2),SUMIF(CLASS!$N376:$S376,F$3,CLASS!$E376:$J376))","v":-344233.73431772663},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,G$2),SUMIF(CLASS!$N376:$S376,G$3,CLASS!$E376:$J376))","v":-2444106.2607575543},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,H$2),SUMIF(CLASS!$N376:$S376,H$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,I$2),SUMIF(CLASS!$N376:$S376,I$3,CLASS!$E376:$J376))","v":-280.59834048271955},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,J$2),SUMIF(CLASS!$N376:$S376,J$3,CLASS!$E376:$J376))","v":-386955.46608965698},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,K$2),SUMIF(CLASS!$N376:$S376,K$3,CLASS!$E376:$J376))","v":-60880.923552351771},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,L$2),SUMIF(CLASS!$N376:$S376,L$3,CLASS!$E376:$J376))","v":-1161630.8947156456},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,M$2),SUMIF(CLASS!$N376:$S376,M$3,CLASS!$E376:$J376))","v":-56907.022532530114},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,N$2),SUMIF(CLASS!$N376:$S376,N$3,CLASS!$E376:$J376))","v":8338.4219896812228},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,O$2),SUMIF(CLASS!$N376:$S376,O$3,CLASS!$E376:$J376))","v":-84722.420695065026},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,P$2),SUMIF(CLASS!$N376:$S376,P$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,Q$2),SUMIF(CLASS!$N376:$S376,Q$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,R$2),SUMIF(CLASS!$N376:$S376,R$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,S$2),SUMIF(CLASS!$N376:$S376,S$3,CLASS!$E376:$J376))","v":-2072378.8357984896},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,T$2),SUMIF(CLASS!$N376:$S376,T$3,CLASS!$E376:$J376))","v":-19793.626847432159},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,U$2),SUMIF(CLASS!$N376:$S376,U$3,CLASS!$E376:$J376))","v":-1052620.4932274593},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,V$2),SUMIF(CLASS!$N376:$S376,V$3,CLASS!$E376:$J376))","v":-563430.1029705602},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,W$2),SUMIF(CLASS!$N376:$S376,W$3,CLASS!$E376:$J376))","v":-93306.29734783317},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,X$2),SUMIF(CLASS!$N376:$S376,X$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,Y$2),SUMIF(CLASS!$N376:$S376,Y$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,Z$2),SUMIF(CLASS!$N376:$S376,Z$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AA$2),SUMIF(CLASS!$N376:$S376,AA$3,CLASS!$E376:$J376))","v":-34071.422033769144},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AB$2),SUMIF(CLASS!$N376:$S376,AB$3,CLASS!$E376:$J376))","v":-317738.07539136888},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AC$2),SUMIF(CLASS!$N376:$S376,AC$3,CLASS!$E376:$J376))","v":-59948.014906562297},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AD$2),SUMIF(CLASS!$N376:$S376,AD$3,CLASS!$E376:$J376))","v":-157087.85895800983},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AE$2),SUMIF(CLASS!$N376:$S376,AE$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AF$2),SUMIF(CLASS!$N376:$S376,AF$3,CLASS!$E376:$J376))","v":-198994.2172761439},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AG$2),SUMIF(CLASS!$N376:$S376,AG$3,CLASS!$E376:$J376))","v":-1092232.7367991263},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AH$2),SUMIF(CLASS!$N376:$S376,AH$3,CLASS!$E376:$J376))","v":-781953.41450231115},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AI$2),SUMIF(CLASS!$N376:$S376,AI$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AJ$2),SUMIF(CLASS!$N376:$S376,AJ$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AK$2),SUMIF(CLASS!$N376:$S376,AK$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AL$2),SUMIF(CLASS!$N376:$S376,AL$3,CLASS!$E376:$J376))","v":-14685.082634758126},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AM$2),SUMIF(CLASS!$N376:$S376,AM$3,CLASS!$E376:$J376))","v":-473.13924790879872},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AN$2),SUMIF(CLASS!$N376:$S376,AN$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AO$2),SUMIF(CLASS!$N376:$S376,AO$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AP$2),SUMIF(CLASS!$N376:$S376,AP$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AQ$2),SUMIF(CLASS!$N376:$S376,AQ$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AR$2),SUMIF(CLASS!$N376:$S376,AR$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AS$2),SUMIF(CLASS!$N376:$S376,AS$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AT$2),SUMIF(CLASS!$N376:$S376,AT$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AU$2),SUMIF(CLASS!$N376:$S376,AU$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AV$2),SUMIF(CLASS!$N376:$S376,AV$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AW$2),SUMIF(CLASS!$N376:$S376,AW$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AX$2),SUMIF(CLASS!$N376:$S376,AX$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AY$2),SUMIF(CLASS!$N376:$S376,AY$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,AZ$2),SUMIF(CLASS!$N376:$S376,AZ$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,BA$2),SUMIF(CLASS!$N376:$S376,BA$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,BB$2),SUMIF(CLASS!$N376:$S376,BB$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,BC$2),SUMIF(CLASS!$N376:$S376,BC$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,BD$2),SUMIF(CLASS!$N376:$S376,BD$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,BE$2),SUMIF(CLASS!$N376:$S376,BE$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,BF$2),SUMIF(CLASS!$N376:$S376,BF$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,BG$2),SUMIF(CLASS!$N376:$S376,BG$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,BH$2),SUMIF(CLASS!$N376:$S376,BH$3,CLASS!$E376:$J376))","v":0},{"$f":"IF(CLASS!$L376<>0,FUNCALLOC!$C376*INDEX(INDIRECT(ACCOUNTS!$U376),2,BI$2),SUMIF(CLASS!$N376:$S376,BI$3,CLASS!$E376:$J376))","v":0},null,null,-22725.143046930454,-76383.998705383798,0,0,0,0,-99109.141752314259,null,-344233.73431772663,-60880.923552351771,0,0,0,0,-405114.6578700784,null,-280.59834048271955,0,0,0,0,0,-280.59834048271955,null,-2831061.7268472114,-1218537.9172481757,-4370374.7274814844,0,0,0,-8419974.3715768717,null,0,0,0,0,0,0,0,null,0,0,0,-2073180.3685775814,0,0,-2073180.3685775814,null,0,0,0,0,-15158.221882666925,0,-15158.221882666925,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A377","v":923},{"$f":"ACCOUNTS!B377","v":"Outside Services Employed"},{"$f":"ACCOUNTS!C377","v":6482466.0849820441},0,{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,E$2),SUMIF(CLASS!$N377:$S377,E$3,CLASS!$E377:$J377))","v":13376.68321034357},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,F$2),SUMIF(CLASS!$N377:$S377,F$3,CLASS!$E377:$J377))","v":202626.03429041},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,G$2),SUMIF(CLASS!$N377:$S377,G$3,CLASS!$E377:$J377))","v":1438672.3601718866},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,H$2),SUMIF(CLASS!$N377:$S377,H$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,I$2),SUMIF(CLASS!$N377:$S377,I$3,CLASS!$E377:$J377))","v":165.16838209704713},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,J$2),SUMIF(CLASS!$N377:$S377,J$3,CLASS!$E377:$J377))","v":227773.29391074376},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,K$2),SUMIF(CLASS!$N377:$S377,K$3,CLASS!$E377:$J377))","v":35836.290501280499},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,L$2),SUMIF(CLASS!$N377:$S377,L$3,CLASS!$E377:$J377))","v":683769.88667879987},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,M$2),SUMIF(CLASS!$N377:$S377,M$3,CLASS!$E377:$J377))","v":33497.136246381502},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,N$2),SUMIF(CLASS!$N377:$S377,N$3,CLASS!$E377:$J377))","v":-4908.2388260343423},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,O$2),SUMIF(CLASS!$N377:$S377,O$3,CLASS!$E377:$J377))","v":49870.092351494321},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,P$2),SUMIF(CLASS!$N377:$S377,P$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,Q$2),SUMIF(CLASS!$N377:$S377,Q$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,R$2),SUMIF(CLASS!$N377:$S377,R$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,S$2),SUMIF(CLASS!$N377:$S377,S$3,CLASS!$E377:$J377))","v":1219862.736223411},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,T$2),SUMIF(CLASS!$N377:$S377,T$3,CLASS!$E377:$J377))","v":11651.107118448484},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,U$2),SUMIF(CLASS!$N377:$S377,U$3,CLASS!$E377:$J377))","v":619603.17915451899},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,V$2),SUMIF(CLASS!$N377:$S377,V$3,CLASS!$E377:$J377))","v":331651.4216453507},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,W$2),SUMIF(CLASS!$N377:$S377,W$3,CLASS!$E377:$J377))","v":54922.812964236669},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,X$2),SUMIF(CLASS!$N377:$S377,X$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,Y$2),SUMIF(CLASS!$N377:$S377,Y$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,Z$2),SUMIF(CLASS!$N377:$S377,Z$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AA$2),SUMIF(CLASS!$N377:$S377,AA$3,CLASS!$E377:$J377))","v":20055.434552400355},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AB$2),SUMIF(CLASS!$N377:$S377,AB$3,CLASS!$E377:$J377))","v":187029.91526157633},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AC$2),SUMIF(CLASS!$N377:$S377,AC$3,CLASS!$E377:$J377))","v":35287.153213425139},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AD$2),SUMIF(CLASS!$N377:$S377,AD$3,CLASS!$E377:$J377))","v":92466.503780985382},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AE$2),SUMIF(CLASS!$N377:$S377,AE$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AF$2),SUMIF(CLASS!$N377:$S377,AF$3,CLASS!$E377:$J377))","v":117133.81076176777},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AG$2),SUMIF(CLASS!$N377:$S377,AG$3,CLASS!$E377:$J377))","v":642920.10316308879},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AH$2),SUMIF(CLASS!$N377:$S377,AH$3,CLASS!$E377:$J377))","v":460280.62791255978},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AI$2),SUMIF(CLASS!$N377:$S377,AI$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AJ$2),SUMIF(CLASS!$N377:$S377,AJ$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AK$2),SUMIF(CLASS!$N377:$S377,AK$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AL$2),SUMIF(CLASS!$N377:$S377,AL$3,CLASS!$E377:$J377))","v":8644.0687267493468},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AM$2),SUMIF(CLASS!$N377:$S377,AM$3,CLASS!$E377:$J377))","v":278.50358611982824},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AN$2),SUMIF(CLASS!$N377:$S377,AN$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AO$2),SUMIF(CLASS!$N377:$S377,AO$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AP$2),SUMIF(CLASS!$N377:$S377,AP$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AQ$2),SUMIF(CLASS!$N377:$S377,AQ$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AR$2),SUMIF(CLASS!$N377:$S377,AR$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AS$2),SUMIF(CLASS!$N377:$S377,AS$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AT$2),SUMIF(CLASS!$N377:$S377,AT$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AU$2),SUMIF(CLASS!$N377:$S377,AU$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AV$2),SUMIF(CLASS!$N377:$S377,AV$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AW$2),SUMIF(CLASS!$N377:$S377,AW$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AX$2),SUMIF(CLASS!$N377:$S377,AX$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AY$2),SUMIF(CLASS!$N377:$S377,AY$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,AZ$2),SUMIF(CLASS!$N377:$S377,AZ$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,BA$2),SUMIF(CLASS!$N377:$S377,BA$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,BB$2),SUMIF(CLASS!$N377:$S377,BB$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,BC$2),SUMIF(CLASS!$N377:$S377,BC$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,BD$2),SUMIF(CLASS!$N377:$S377,BD$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,BE$2),SUMIF(CLASS!$N377:$S377,BE$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,BF$2),SUMIF(CLASS!$N377:$S377,BF$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,BG$2),SUMIF(CLASS!$N377:$S377,BG$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,BH$2),SUMIF(CLASS!$N377:$S377,BH$3,CLASS!$E377:$J377))","v":0},{"$f":"IF(CLASS!$L377<>0,FUNCALLOC!$C377*INDEX(INDIRECT(ACCOUNTS!$U377),2,BI$2),SUMIF(CLASS!$N377:$S377,BI$3,CLASS!$E377:$J377))","v":0},null,null,13376.68321034357,44961.853525459977,0,0,0,0,58338.536735803544,null,202626.03429041,35836.290501280499,0,0,0,0,238462.32479169051,null,165.16838209704713,0,0,0,0,0,165.16838209704713,null,1666445.6540826303,717267.02292518131,2572530.2639143532,0,0,0,4956242.9409221653,null,0,0,0,0,0,0,0,null,0,0,0,1220334.5418374164,0,0,1220334.5418374164,null,0,0,0,0,8922.5723128691752,0,8922.5723128691752,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A378","v":924},{"$f":"ACCOUNTS!B378","v":"Property Insurance"},{"$f":"ACCOUNTS!C378","v":142156.46564635975},0,{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,E$2),SUMIF(CLASS!$N378:$S378,E$3,CLASS!$E378:$J378))","v":301.88742482846521},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,F$2),SUMIF(CLASS!$N378:$S378,F$3,CLASS!$E378:$J378))","v":1887.2195950182481},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,G$2),SUMIF(CLASS!$N378:$S378,G$3,CLASS!$E378:$J378))","v":49593.550473044961},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,H$2),SUMIF(CLASS!$N378:$S378,H$3,CLASS!$E378:$J378))","v":3173.341626595542},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,I$2),SUMIF(CLASS!$N378:$S378,I$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,J$2),SUMIF(CLASS!$N378:$S378,J$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,K$2),SUMIF(CLASS!$N378:$S378,K$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,L$2),SUMIF(CLASS!$N378:$S378,L$3,CLASS!$E378:$J378))","v":23570.742947269664},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,M$2),SUMIF(CLASS!$N378:$S378,M$3,CLASS!$E378:$J378))","v":1508.2207071463506},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,N$2),SUMIF(CLASS!$N378:$S378,N$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,O$2),SUMIF(CLASS!$N378:$S378,O$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,P$2),SUMIF(CLASS!$N378:$S378,P$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,Q$2),SUMIF(CLASS!$N378:$S378,Q$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,R$2),SUMIF(CLASS!$N378:$S378,R$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,S$2),SUMIF(CLASS!$N378:$S378,S$3,CLASS!$E378:$J378))","v":42912.484707887197},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,T$2),SUMIF(CLASS!$N378:$S378,T$3,CLASS!$E378:$J378))","v":409.86411110340543},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,U$2),SUMIF(CLASS!$N378:$S378,U$3,CLASS!$E378:$J378))","v":8578.6519462468004},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,V$2),SUMIF(CLASS!$N378:$S378,V$3,CLASS!$E378:$J378))","v":6733.04174416362},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,W$2),SUMIF(CLASS!$N378:$S378,W$3,CLASS!$E378:$J378))","v":1600.9920903296584},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,X$2),SUMIF(CLASS!$N378:$S378,X$3,CLASS!$E378:$J378))","v":725.50945904850903},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,Y$2),SUMIF(CLASS!$N378:$S378,Y$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,Z$2),SUMIF(CLASS!$N378:$S378,Z$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AA$2),SUMIF(CLASS!$N378:$S378,AA$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AB$2),SUMIF(CLASS!$N378:$S378,AB$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AC$2),SUMIF(CLASS!$N378:$S378,AC$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AD$2),SUMIF(CLASS!$N378:$S378,AD$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AE$2),SUMIF(CLASS!$N378:$S378,AE$3,CLASS!$E378:$J378))","v":1160.9588136773421},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AF$2),SUMIF(CLASS!$N378:$S378,AF$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AG$2),SUMIF(CLASS!$N378:$S378,AG$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AH$2),SUMIF(CLASS!$N378:$S378,AH$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AI$2),SUMIF(CLASS!$N378:$S378,AI$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AJ$2),SUMIF(CLASS!$N378:$S378,AJ$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AK$2),SUMIF(CLASS!$N378:$S378,AK$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AL$2),SUMIF(CLASS!$N378:$S378,AL$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AM$2),SUMIF(CLASS!$N378:$S378,AM$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AN$2),SUMIF(CLASS!$N378:$S378,AN$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AO$2),SUMIF(CLASS!$N378:$S378,AO$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AP$2),SUMIF(CLASS!$N378:$S378,AP$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AQ$2),SUMIF(CLASS!$N378:$S378,AQ$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AR$2),SUMIF(CLASS!$N378:$S378,AR$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AS$2),SUMIF(CLASS!$N378:$S378,AS$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AT$2),SUMIF(CLASS!$N378:$S378,AT$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AU$2),SUMIF(CLASS!$N378:$S378,AU$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AV$2),SUMIF(CLASS!$N378:$S378,AV$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AW$2),SUMIF(CLASS!$N378:$S378,AW$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AX$2),SUMIF(CLASS!$N378:$S378,AX$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AY$2),SUMIF(CLASS!$N378:$S378,AY$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,AZ$2),SUMIF(CLASS!$N378:$S378,AZ$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,BA$2),SUMIF(CLASS!$N378:$S378,BA$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,BB$2),SUMIF(CLASS!$N378:$S378,BB$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,BC$2),SUMIF(CLASS!$N378:$S378,BC$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,BD$2),SUMIF(CLASS!$N378:$S378,BD$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,BE$2),SUMIF(CLASS!$N378:$S378,BE$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,BF$2),SUMIF(CLASS!$N378:$S378,BF$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,BG$2),SUMIF(CLASS!$N378:$S378,BG$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,BH$2),SUMIF(CLASS!$N378:$S378,BH$3,CLASS!$E378:$J378))","v":0},{"$f":"IF(CLASS!$L378<>0,FUNCALLOC!$C378*INDEX(INDIRECT(ACCOUNTS!$U378),2,BI$2),SUMIF(CLASS!$N378:$S378,BI$3,CLASS!$E378:$J378))","v":0},null,null,301.88742482846521,0,0,0,0,0,301.88742482846521,null,1887.2195950182481,0,0,1160.9588136773421,0,0,3048.1784086955904,null,0,0,0,0,0,0,0,null,52766.892099640507,25078.963654416013,60960.544058779196,0,0,0,138806.39981283573,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A379","v":925},{"$f":"ACCOUNTS!B379","v":"Injuries & Damages"},{"$f":"ACCOUNTS!C379","v":3142247.3224037476},0,{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,E$2),SUMIF(CLASS!$N379:$S379,E$3,CLASS!$E379:$J379))","v":7768.6097940497266},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,F$2),SUMIF(CLASS!$N379:$S379,F$3,CLASS!$E379:$J379))","v":78122.165310776603},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,G$2),SUMIF(CLASS!$N379:$S379,G$3,CLASS!$E379:$J379))","v":573663.74832401657},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,H$2),SUMIF(CLASS!$N379:$S379,H$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,I$2),SUMIF(CLASS!$N379:$S379,I$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,J$2),SUMIF(CLASS!$N379:$S379,J$3,CLASS!$E379:$J379))","v":182754.02139507292},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,K$2),SUMIF(CLASS!$N379:$S379,K$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,L$2),SUMIF(CLASS!$N379:$S379,L$3,CLASS!$E379:$J379))","v":272649.98413981043},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,M$2),SUMIF(CLASS!$N379:$S379,M$3,CLASS!$E379:$J379))","v":28702.581480455778},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,N$2),SUMIF(CLASS!$N379:$S379,N$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,O$2),SUMIF(CLASS!$N379:$S379,O$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,P$2),SUMIF(CLASS!$N379:$S379,P$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,Q$2),SUMIF(CLASS!$N379:$S379,Q$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,R$2),SUMIF(CLASS!$N379:$S379,R$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,S$2),SUMIF(CLASS!$N379:$S379,S$3,CLASS!$E379:$J379))","v":466955.40899380983},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,T$2),SUMIF(CLASS!$N379:$S379,T$3,CLASS!$E379:$J379))","v":4459.9669521582928},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,U$2),SUMIF(CLASS!$N379:$S379,U$3,CLASS!$E379:$J379))","v":423992.38606966665},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,V$2),SUMIF(CLASS!$N379:$S379,V$3,CLASS!$E379:$J379))","v":255580.38301188924},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,W$2),SUMIF(CLASS!$N379:$S379,W$3,CLASS!$E379:$J379))","v":73758.623796378626},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,X$2),SUMIF(CLASS!$N379:$S379,X$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,Y$2),SUMIF(CLASS!$N379:$S379,Y$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,Z$2),SUMIF(CLASS!$N379:$S379,Z$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AA$2),SUMIF(CLASS!$N379:$S379,AA$3,CLASS!$E379:$J379))","v":448677.1634836623},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AB$2),SUMIF(CLASS!$N379:$S379,AB$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AC$2),SUMIF(CLASS!$N379:$S379,AC$3,CLASS!$E379:$J379))","v":29548.738307741438},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AD$2),SUMIF(CLASS!$N379:$S379,AD$3,CLASS!$E379:$J379))","v":36740.804121141344},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AE$2),SUMIF(CLASS!$N379:$S379,AE$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AF$2),SUMIF(CLASS!$N379:$S379,AF$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AG$2),SUMIF(CLASS!$N379:$S379,AG$3,CLASS!$E379:$J379))","v":15764.705954206931},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AH$2),SUMIF(CLASS!$N379:$S379,AH$3,CLASS!$E379:$J379))","v":231967.4054067104},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AI$2),SUMIF(CLASS!$N379:$S379,AI$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AJ$2),SUMIF(CLASS!$N379:$S379,AJ$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AK$2),SUMIF(CLASS!$N379:$S379,AK$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AL$2),SUMIF(CLASS!$N379:$S379,AL$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AM$2),SUMIF(CLASS!$N379:$S379,AM$3,CLASS!$E379:$J379))","v":6.8290400638747792},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AN$2),SUMIF(CLASS!$N379:$S379,AN$3,CLASS!$E379:$J379))","v":11133.796822136517},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AO$2),SUMIF(CLASS!$N379:$S379,AO$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AP$2),SUMIF(CLASS!$N379:$S379,AP$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AQ$2),SUMIF(CLASS!$N379:$S379,AQ$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AR$2),SUMIF(CLASS!$N379:$S379,AR$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AS$2),SUMIF(CLASS!$N379:$S379,AS$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AT$2),SUMIF(CLASS!$N379:$S379,AT$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AU$2),SUMIF(CLASS!$N379:$S379,AU$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AV$2),SUMIF(CLASS!$N379:$S379,AV$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AW$2),SUMIF(CLASS!$N379:$S379,AW$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AX$2),SUMIF(CLASS!$N379:$S379,AX$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AY$2),SUMIF(CLASS!$N379:$S379,AY$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,AZ$2),SUMIF(CLASS!$N379:$S379,AZ$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,BA$2),SUMIF(CLASS!$N379:$S379,BA$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,BB$2),SUMIF(CLASS!$N379:$S379,BB$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,BC$2),SUMIF(CLASS!$N379:$S379,BC$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,BD$2),SUMIF(CLASS!$N379:$S379,BD$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,BE$2),SUMIF(CLASS!$N379:$S379,BE$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,BF$2),SUMIF(CLASS!$N379:$S379,BF$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,BG$2),SUMIF(CLASS!$N379:$S379,BG$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,BH$2),SUMIF(CLASS!$N379:$S379,BH$3,CLASS!$E379:$J379))","v":0},{"$f":"IF(CLASS!$L379<>0,FUNCALLOC!$C379*INDEX(INDIRECT(ACCOUNTS!$U379),2,BI$2),SUMIF(CLASS!$N379:$S379,BI$3,CLASS!$E379:$J379))","v":0},null,null,7768.6097940497266,0,0,0,0,0,7768.6097940497266,null,78122.165310776603,0,0,0,0,0,78122.165310776603,null,0,0,0,0,0,0,0,null,756417.7697190895,301352.56562026619,1739713.4747364479,0,0,0,2797483.8100758037,null,0,0,0,0,0,0,0,null,0,0,0,247732.11136091733,0,0,247732.11136091733,null,0,0,0,0,11140.625862200392,0,11140.625862200392,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A380","v":926},{"$f":"ACCOUNTS!B380","v":"Benefits - DIR Sales"},{"$f":"ACCOUNTS!C380","v":799286.36755140801},0,{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,E$2),SUMIF(CLASS!$N380:$S380,E$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,F$2),SUMIF(CLASS!$N380:$S380,F$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,G$2),SUMIF(CLASS!$N380:$S380,G$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,H$2),SUMIF(CLASS!$N380:$S380,H$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,I$2),SUMIF(CLASS!$N380:$S380,I$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,J$2),SUMIF(CLASS!$N380:$S380,J$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,K$2),SUMIF(CLASS!$N380:$S380,K$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,L$2),SUMIF(CLASS!$N380:$S380,L$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,M$2),SUMIF(CLASS!$N380:$S380,M$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,N$2),SUMIF(CLASS!$N380:$S380,N$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,O$2),SUMIF(CLASS!$N380:$S380,O$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,P$2),SUMIF(CLASS!$N380:$S380,P$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,Q$2),SUMIF(CLASS!$N380:$S380,Q$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,R$2),SUMIF(CLASS!$N380:$S380,R$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,S$2),SUMIF(CLASS!$N380:$S380,S$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,T$2),SUMIF(CLASS!$N380:$S380,T$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,U$2),SUMIF(CLASS!$N380:$S380,U$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,V$2),SUMIF(CLASS!$N380:$S380,V$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,W$2),SUMIF(CLASS!$N380:$S380,W$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,X$2),SUMIF(CLASS!$N380:$S380,X$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,Y$2),SUMIF(CLASS!$N380:$S380,Y$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,Z$2),SUMIF(CLASS!$N380:$S380,Z$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AA$2),SUMIF(CLASS!$N380:$S380,AA$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AB$2),SUMIF(CLASS!$N380:$S380,AB$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AC$2),SUMIF(CLASS!$N380:$S380,AC$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AD$2),SUMIF(CLASS!$N380:$S380,AD$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AE$2),SUMIF(CLASS!$N380:$S380,AE$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AF$2),SUMIF(CLASS!$N380:$S380,AF$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AG$2),SUMIF(CLASS!$N380:$S380,AG$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AH$2),SUMIF(CLASS!$N380:$S380,AH$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AI$2),SUMIF(CLASS!$N380:$S380,AI$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AJ$2),SUMIF(CLASS!$N380:$S380,AJ$3,CLASS!$E380:$J380))","v":799286.36755140801},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AK$2),SUMIF(CLASS!$N380:$S380,AK$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AL$2),SUMIF(CLASS!$N380:$S380,AL$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AM$2),SUMIF(CLASS!$N380:$S380,AM$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AN$2),SUMIF(CLASS!$N380:$S380,AN$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AO$2),SUMIF(CLASS!$N380:$S380,AO$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AP$2),SUMIF(CLASS!$N380:$S380,AP$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AQ$2),SUMIF(CLASS!$N380:$S380,AQ$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AR$2),SUMIF(CLASS!$N380:$S380,AR$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AS$2),SUMIF(CLASS!$N380:$S380,AS$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AT$2),SUMIF(CLASS!$N380:$S380,AT$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AU$2),SUMIF(CLASS!$N380:$S380,AU$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AV$2),SUMIF(CLASS!$N380:$S380,AV$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AW$2),SUMIF(CLASS!$N380:$S380,AW$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AX$2),SUMIF(CLASS!$N380:$S380,AX$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AY$2),SUMIF(CLASS!$N380:$S380,AY$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,AZ$2),SUMIF(CLASS!$N380:$S380,AZ$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,BA$2),SUMIF(CLASS!$N380:$S380,BA$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,BB$2),SUMIF(CLASS!$N380:$S380,BB$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,BC$2),SUMIF(CLASS!$N380:$S380,BC$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,BD$2),SUMIF(CLASS!$N380:$S380,BD$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,BE$2),SUMIF(CLASS!$N380:$S380,BE$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,BF$2),SUMIF(CLASS!$N380:$S380,BF$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,BG$2),SUMIF(CLASS!$N380:$S380,BG$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,BH$2),SUMIF(CLASS!$N380:$S380,BH$3,CLASS!$E380:$J380))","v":0},{"$f":"IF(CLASS!$L380<>0,FUNCALLOC!$C380*INDEX(INDIRECT(ACCOUNTS!$U380),2,BI$2),SUMIF(CLASS!$N380:$S380,BI$3,CLASS!$E380:$J380))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL380:BQ380)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT380:BY380)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB380:CG380)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ380:CO380)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR380:CW380)","v":0},null,0,0,0,799286.36755140801,0,0,{"$f":"SUM(CZ380:DE380)","v":799286.36755140801},null,0,0,0,0,0,0,{"$f":"SUM(DH380:DM380)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP380:DU380)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX380:EC380)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF380:EK380)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN380:ES380)","v":0},{"$f":"ROUND((SUM(ET380,EL380,ED380,DV380,DN380,DF380,CX380,CP380,CH380,BZ380,BR380)-C380),1)","v":0}]
[{"$f":"ACCOUNTS!A381","v":926},{"$f":"ACCOUNTS!B381","v":"Benefits - DIR Transport"},{"$f":"ACCOUNTS!C381","v":92481.453512402222},0,{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,E$2),SUMIF(CLASS!$N381:$S381,E$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,F$2),SUMIF(CLASS!$N381:$S381,F$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,G$2),SUMIF(CLASS!$N381:$S381,G$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,H$2),SUMIF(CLASS!$N381:$S381,H$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,I$2),SUMIF(CLASS!$N381:$S381,I$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,J$2),SUMIF(CLASS!$N381:$S381,J$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,K$2),SUMIF(CLASS!$N381:$S381,K$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,L$2),SUMIF(CLASS!$N381:$S381,L$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,M$2),SUMIF(CLASS!$N381:$S381,M$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,N$2),SUMIF(CLASS!$N381:$S381,N$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,O$2),SUMIF(CLASS!$N381:$S381,O$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,P$2),SUMIF(CLASS!$N381:$S381,P$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,Q$2),SUMIF(CLASS!$N381:$S381,Q$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,R$2),SUMIF(CLASS!$N381:$S381,R$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,S$2),SUMIF(CLASS!$N381:$S381,S$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,T$2),SUMIF(CLASS!$N381:$S381,T$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,U$2),SUMIF(CLASS!$N381:$S381,U$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,V$2),SUMIF(CLASS!$N381:$S381,V$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,W$2),SUMIF(CLASS!$N381:$S381,W$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,X$2),SUMIF(CLASS!$N381:$S381,X$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,Y$2),SUMIF(CLASS!$N381:$S381,Y$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,Z$2),SUMIF(CLASS!$N381:$S381,Z$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AA$2),SUMIF(CLASS!$N381:$S381,AA$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AB$2),SUMIF(CLASS!$N381:$S381,AB$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AC$2),SUMIF(CLASS!$N381:$S381,AC$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AD$2),SUMIF(CLASS!$N381:$S381,AD$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AE$2),SUMIF(CLASS!$N381:$S381,AE$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AF$2),SUMIF(CLASS!$N381:$S381,AF$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AG$2),SUMIF(CLASS!$N381:$S381,AG$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AH$2),SUMIF(CLASS!$N381:$S381,AH$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AI$2),SUMIF(CLASS!$N381:$S381,AI$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AJ$2),SUMIF(CLASS!$N381:$S381,AJ$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AK$2),SUMIF(CLASS!$N381:$S381,AK$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AL$2),SUMIF(CLASS!$N381:$S381,AL$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AM$2),SUMIF(CLASS!$N381:$S381,AM$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AN$2),SUMIF(CLASS!$N381:$S381,AN$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AO$2),SUMIF(CLASS!$N381:$S381,AO$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AP$2),SUMIF(CLASS!$N381:$S381,AP$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AQ$2),SUMIF(CLASS!$N381:$S381,AQ$3,CLASS!$E381:$J381))","v":92481.453512402222},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AR$2),SUMIF(CLASS!$N381:$S381,AR$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AS$2),SUMIF(CLASS!$N381:$S381,AS$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AT$2),SUMIF(CLASS!$N381:$S381,AT$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AU$2),SUMIF(CLASS!$N381:$S381,AU$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AV$2),SUMIF(CLASS!$N381:$S381,AV$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AW$2),SUMIF(CLASS!$N381:$S381,AW$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AX$2),SUMIF(CLASS!$N381:$S381,AX$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AY$2),SUMIF(CLASS!$N381:$S381,AY$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,AZ$2),SUMIF(CLASS!$N381:$S381,AZ$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,BA$2),SUMIF(CLASS!$N381:$S381,BA$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,BB$2),SUMIF(CLASS!$N381:$S381,BB$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,BC$2),SUMIF(CLASS!$N381:$S381,BC$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,BD$2),SUMIF(CLASS!$N381:$S381,BD$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,BE$2),SUMIF(CLASS!$N381:$S381,BE$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,BF$2),SUMIF(CLASS!$N381:$S381,BF$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,BG$2),SUMIF(CLASS!$N381:$S381,BG$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,BH$2),SUMIF(CLASS!$N381:$S381,BH$3,CLASS!$E381:$J381))","v":0},{"$f":"IF(CLASS!$L381<>0,FUNCALLOC!$C381*INDEX(INDIRECT(ACCOUNTS!$U381),2,BI$2),SUMIF(CLASS!$N381:$S381,BI$3,CLASS!$E381:$J381))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL381:BQ381)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT381:BY381)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB381:CG381)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ381:CO381)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR381:CW381)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ381:DE381)","v":0},null,0,0,0,0,92481.453512402222,0,{"$f":"SUM(DH381:DM381)","v":92481.453512402222},null,0,0,0,0,0,0,{"$f":"SUM(DP381:DU381)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX381:EC381)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF381:EK381)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN381:ES381)","v":0},{"$f":"ROUND((SUM(ET381,EL381,ED381,DV381,DN381,DF381,CX381,CP381,CH381,BZ381,BR381)-C381),1)","v":0}]
[{"$f":"ACCOUNTS!A382","v":926},{"$f":"ACCOUNTS!B382","v":"Benefits - DIR Sales Procurement"},{"$f":"ACCOUNTS!C382","v":0},0,{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,E$2),SUMIF(CLASS!$N382:$S382,E$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,F$2),SUMIF(CLASS!$N382:$S382,F$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,G$2),SUMIF(CLASS!$N382:$S382,G$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,H$2),SUMIF(CLASS!$N382:$S382,H$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,I$2),SUMIF(CLASS!$N382:$S382,I$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,J$2),SUMIF(CLASS!$N382:$S382,J$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,K$2),SUMIF(CLASS!$N382:$S382,K$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,L$2),SUMIF(CLASS!$N382:$S382,L$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,M$2),SUMIF(CLASS!$N382:$S382,M$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,N$2),SUMIF(CLASS!$N382:$S382,N$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,O$2),SUMIF(CLASS!$N382:$S382,O$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,P$2),SUMIF(CLASS!$N382:$S382,P$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,Q$2),SUMIF(CLASS!$N382:$S382,Q$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,R$2),SUMIF(CLASS!$N382:$S382,R$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,S$2),SUMIF(CLASS!$N382:$S382,S$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,T$2),SUMIF(CLASS!$N382:$S382,T$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,U$2),SUMIF(CLASS!$N382:$S382,U$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,V$2),SUMIF(CLASS!$N382:$S382,V$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,W$2),SUMIF(CLASS!$N382:$S382,W$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,X$2),SUMIF(CLASS!$N382:$S382,X$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,Y$2),SUMIF(CLASS!$N382:$S382,Y$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,Z$2),SUMIF(CLASS!$N382:$S382,Z$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AA$2),SUMIF(CLASS!$N382:$S382,AA$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AB$2),SUMIF(CLASS!$N382:$S382,AB$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AC$2),SUMIF(CLASS!$N382:$S382,AC$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AD$2),SUMIF(CLASS!$N382:$S382,AD$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AE$2),SUMIF(CLASS!$N382:$S382,AE$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AF$2),SUMIF(CLASS!$N382:$S382,AF$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AG$2),SUMIF(CLASS!$N382:$S382,AG$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AH$2),SUMIF(CLASS!$N382:$S382,AH$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AI$2),SUMIF(CLASS!$N382:$S382,AI$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AJ$2),SUMIF(CLASS!$N382:$S382,AJ$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AK$2),SUMIF(CLASS!$N382:$S382,AK$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AL$2),SUMIF(CLASS!$N382:$S382,AL$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AM$2),SUMIF(CLASS!$N382:$S382,AM$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AN$2),SUMIF(CLASS!$N382:$S382,AN$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AO$2),SUMIF(CLASS!$N382:$S382,AO$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AP$2),SUMIF(CLASS!$N382:$S382,AP$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AQ$2),SUMIF(CLASS!$N382:$S382,AQ$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AR$2),SUMIF(CLASS!$N382:$S382,AR$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AS$2),SUMIF(CLASS!$N382:$S382,AS$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AT$2),SUMIF(CLASS!$N382:$S382,AT$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AU$2),SUMIF(CLASS!$N382:$S382,AU$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AV$2),SUMIF(CLASS!$N382:$S382,AV$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AW$2),SUMIF(CLASS!$N382:$S382,AW$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AX$2),SUMIF(CLASS!$N382:$S382,AX$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AY$2),SUMIF(CLASS!$N382:$S382,AY$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,AZ$2),SUMIF(CLASS!$N382:$S382,AZ$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,BA$2),SUMIF(CLASS!$N382:$S382,BA$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,BB$2),SUMIF(CLASS!$N382:$S382,BB$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,BC$2),SUMIF(CLASS!$N382:$S382,BC$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,BD$2),SUMIF(CLASS!$N382:$S382,BD$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,BE$2),SUMIF(CLASS!$N382:$S382,BE$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,BF$2),SUMIF(CLASS!$N382:$S382,BF$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,BG$2),SUMIF(CLASS!$N382:$S382,BG$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,BH$2),SUMIF(CLASS!$N382:$S382,BH$3,CLASS!$E382:$J382))","v":0},{"$f":"IF(CLASS!$L382<>0,FUNCALLOC!$C382*INDEX(INDIRECT(ACCOUNTS!$U382),2,BI$2),SUMIF(CLASS!$N382:$S382,BI$3,CLASS!$E382:$J382))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL382:BQ382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT382:BY382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB382:CG382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ382:CO382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR382:CW382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ382:DE382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH382:DM382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP382:DU382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX382:EC382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF382:EK382)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN382:ES382)","v":0},{"$f":"ROUND((SUM(ET382,EL382,ED382,DV382,DN382,DF382,CX382,CP382,CH382,BZ382,BR382)-C382),1)","v":0}]
[{"$f":"ACCOUNTS!A383","v":926},{"$f":"ACCOUNTS!B383","v":"Benefit - DIR Rental"},{"$f":"ACCOUNTS!C383","v":96516.88479118979},0,{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,E$2),SUMIF(CLASS!$N383:$S383,E$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,F$2),SUMIF(CLASS!$N383:$S383,F$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,G$2),SUMIF(CLASS!$N383:$S383,G$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,H$2),SUMIF(CLASS!$N383:$S383,H$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,I$2),SUMIF(CLASS!$N383:$S383,I$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,J$2),SUMIF(CLASS!$N383:$S383,J$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,K$2),SUMIF(CLASS!$N383:$S383,K$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,L$2),SUMIF(CLASS!$N383:$S383,L$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,M$2),SUMIF(CLASS!$N383:$S383,M$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,N$2),SUMIF(CLASS!$N383:$S383,N$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,O$2),SUMIF(CLASS!$N383:$S383,O$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,P$2),SUMIF(CLASS!$N383:$S383,P$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,Q$2),SUMIF(CLASS!$N383:$S383,Q$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,R$2),SUMIF(CLASS!$N383:$S383,R$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,S$2),SUMIF(CLASS!$N383:$S383,S$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,T$2),SUMIF(CLASS!$N383:$S383,T$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,U$2),SUMIF(CLASS!$N383:$S383,U$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,V$2),SUMIF(CLASS!$N383:$S383,V$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,W$2),SUMIF(CLASS!$N383:$S383,W$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,X$2),SUMIF(CLASS!$N383:$S383,X$3,CLASS!$E383:$J383))","v":96516.88479118979},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,Y$2),SUMIF(CLASS!$N383:$S383,Y$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,Z$2),SUMIF(CLASS!$N383:$S383,Z$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AA$2),SUMIF(CLASS!$N383:$S383,AA$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AB$2),SUMIF(CLASS!$N383:$S383,AB$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AC$2),SUMIF(CLASS!$N383:$S383,AC$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AD$2),SUMIF(CLASS!$N383:$S383,AD$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AE$2),SUMIF(CLASS!$N383:$S383,AE$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AF$2),SUMIF(CLASS!$N383:$S383,AF$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AG$2),SUMIF(CLASS!$N383:$S383,AG$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AH$2),SUMIF(CLASS!$N383:$S383,AH$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AI$2),SUMIF(CLASS!$N383:$S383,AI$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AJ$2),SUMIF(CLASS!$N383:$S383,AJ$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AK$2),SUMIF(CLASS!$N383:$S383,AK$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AL$2),SUMIF(CLASS!$N383:$S383,AL$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AM$2),SUMIF(CLASS!$N383:$S383,AM$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AN$2),SUMIF(CLASS!$N383:$S383,AN$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AO$2),SUMIF(CLASS!$N383:$S383,AO$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AP$2),SUMIF(CLASS!$N383:$S383,AP$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AQ$2),SUMIF(CLASS!$N383:$S383,AQ$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AR$2),SUMIF(CLASS!$N383:$S383,AR$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AS$2),SUMIF(CLASS!$N383:$S383,AS$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AT$2),SUMIF(CLASS!$N383:$S383,AT$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AU$2),SUMIF(CLASS!$N383:$S383,AU$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AV$2),SUMIF(CLASS!$N383:$S383,AV$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AW$2),SUMIF(CLASS!$N383:$S383,AW$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AX$2),SUMIF(CLASS!$N383:$S383,AX$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AY$2),SUMIF(CLASS!$N383:$S383,AY$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,AZ$2),SUMIF(CLASS!$N383:$S383,AZ$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,BA$2),SUMIF(CLASS!$N383:$S383,BA$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,BB$2),SUMIF(CLASS!$N383:$S383,BB$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,BC$2),SUMIF(CLASS!$N383:$S383,BC$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,BD$2),SUMIF(CLASS!$N383:$S383,BD$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,BE$2),SUMIF(CLASS!$N383:$S383,BE$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,BF$2),SUMIF(CLASS!$N383:$S383,BF$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,BG$2),SUMIF(CLASS!$N383:$S383,BG$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,BH$2),SUMIF(CLASS!$N383:$S383,BH$3,CLASS!$E383:$J383))","v":0},{"$f":"IF(CLASS!$L383<>0,FUNCALLOC!$C383*INDEX(INDIRECT(ACCOUNTS!$U383),2,BI$2),SUMIF(CLASS!$N383:$S383,BI$3,CLASS!$E383:$J383))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL383:BQ383)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT383:BY383)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB383:CG383)","v":0},null,0,0,96516.88479118979,0,0,0,{"$f":"SUM(CJ383:CO383)","v":96516.88479118979},null,0,0,0,0,0,0,{"$f":"SUM(CR383:CW383)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ383:DE383)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH383:DM383)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP383:DU383)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX383:EC383)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF383:EK383)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN383:ES383)","v":0},{"$f":"ROUND((SUM(ET383,EL383,ED383,DV383,DN383,DF383,CX383,CP383,CH383,BZ383,BR383)-C383),1)","v":0}]
[{"$f":"ACCOUNTS!A384","v":926},{"$f":"ACCOUNTS!B384","v":"Emp Pension & Benefits"},{"$f":"ACCOUNTS!C384","v":14924011.060835885},0,{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,E$2),SUMIF(CLASS!$N384:$S384,E$3,CLASS!$E384:$J384))","v":36896.783288536804},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,F$2),SUMIF(CLASS!$N384:$S384,F$3,CLASS!$E384:$J384))","v":371038.9220103132},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,G$2),SUMIF(CLASS!$N384:$S384,G$3,CLASS!$E384:$J384))","v":2724599.0677267723},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,H$2),SUMIF(CLASS!$N384:$S384,H$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,I$2),SUMIF(CLASS!$N384:$S384,I$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,J$2),SUMIF(CLASS!$N384:$S384,J$3,CLASS!$E384:$J384))","v":867984.83915196394},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,K$2),SUMIF(CLASS!$N384:$S384,K$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,L$2),SUMIF(CLASS!$N384:$S384,L$3,CLASS!$E384:$J384))","v":1294943.065120203},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,M$2),SUMIF(CLASS!$N384:$S384,M$3,CLASS!$E384:$J384))","v":136322.06492300594},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,N$2),SUMIF(CLASS!$N384:$S384,N$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,O$2),SUMIF(CLASS!$N384:$S384,O$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,P$2),SUMIF(CLASS!$N384:$S384,P$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,Q$2),SUMIF(CLASS!$N384:$S384,Q$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,R$2),SUMIF(CLASS!$N384:$S384,R$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,S$2),SUMIF(CLASS!$N384:$S384,S$3,CLASS!$E384:$J384))","v":2217790.9545992557},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,T$2),SUMIF(CLASS!$N384:$S384,T$3,CLASS!$E384:$J384))","v":21182.481611299627},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,U$2),SUMIF(CLASS!$N384:$S384,U$3,CLASS!$E384:$J384))","v":2013739.3432714846},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,V$2),SUMIF(CLASS!$N384:$S384,V$3,CLASS!$E384:$J384))","v":1213871.4975765389},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,W$2),SUMIF(CLASS!$N384:$S384,W$3,CLASS!$E384:$J384))","v":350314.41017415526},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,X$2),SUMIF(CLASS!$N384:$S384,X$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,Y$2),SUMIF(CLASS!$N384:$S384,Y$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,Z$2),SUMIF(CLASS!$N384:$S384,Z$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AA$2),SUMIF(CLASS!$N384:$S384,AA$3,CLASS!$E384:$J384))","v":2130978.9661789928},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AB$2),SUMIF(CLASS!$N384:$S384,AB$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AC$2),SUMIF(CLASS!$N384:$S384,AC$3,CLASS!$E384:$J384))","v":140340.86183933294},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AD$2),SUMIF(CLASS!$N384:$S384,AD$3,CLASS!$E384:$J384))","v":174499.36648158735},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AE$2),SUMIF(CLASS!$N384:$S384,AE$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AF$2),SUMIF(CLASS!$N384:$S384,AF$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AG$2),SUMIF(CLASS!$N384:$S384,AG$3,CLASS!$E384:$J384))","v":74874.006369247654},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AH$2),SUMIF(CLASS!$N384:$S384,AH$3,CLASS!$E384:$J384))","v":1101722.3562768081},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AI$2),SUMIF(CLASS!$N384:$S384,AI$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AJ$2),SUMIF(CLASS!$N384:$S384,AJ$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AK$2),SUMIF(CLASS!$N384:$S384,AK$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AL$2),SUMIF(CLASS!$N384:$S384,AL$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AM$2),SUMIF(CLASS!$N384:$S384,AM$3,CLASS!$E384:$J384))","v":32.434324542663518},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AN$2),SUMIF(CLASS!$N384:$S384,AN$3,CLASS!$E384:$J384))","v":52879.639911843573},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AO$2),SUMIF(CLASS!$N384:$S384,AO$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AP$2),SUMIF(CLASS!$N384:$S384,AP$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AQ$2),SUMIF(CLASS!$N384:$S384,AQ$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AR$2),SUMIF(CLASS!$N384:$S384,AR$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AS$2),SUMIF(CLASS!$N384:$S384,AS$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AT$2),SUMIF(CLASS!$N384:$S384,AT$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AU$2),SUMIF(CLASS!$N384:$S384,AU$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AV$2),SUMIF(CLASS!$N384:$S384,AV$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AW$2),SUMIF(CLASS!$N384:$S384,AW$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AX$2),SUMIF(CLASS!$N384:$S384,AX$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AY$2),SUMIF(CLASS!$N384:$S384,AY$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,AZ$2),SUMIF(CLASS!$N384:$S384,AZ$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,BA$2),SUMIF(CLASS!$N384:$S384,BA$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,BB$2),SUMIF(CLASS!$N384:$S384,BB$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,BC$2),SUMIF(CLASS!$N384:$S384,BC$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,BD$2),SUMIF(CLASS!$N384:$S384,BD$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,BE$2),SUMIF(CLASS!$N384:$S384,BE$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,BF$2),SUMIF(CLASS!$N384:$S384,BF$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,BG$2),SUMIF(CLASS!$N384:$S384,BG$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,BH$2),SUMIF(CLASS!$N384:$S384,BH$3,CLASS!$E384:$J384))","v":0},{"$f":"IF(CLASS!$L384<>0,FUNCALLOC!$C384*INDEX(INDIRECT(ACCOUNTS!$U384),2,BI$2),SUMIF(CLASS!$N384:$S384,BI$3,CLASS!$E384:$J384))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E384:$BI384)","v":36896.783288536804},0,0,0,0,0,36896.783288536804,null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E384:$BI384)","v":371038.9220103132},0,0,0,0,0,371038.9220103132,null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E384:$BI384)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E384:$BI384)","v":3592583.9068787363},1431265.1300432088,8262717.8817326473,0,0,0,13286566.918654593,null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E384:$BI384)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E384:$BI384)","v":0},0,0,1176596.3626460556,0,0,1176596.3626460556,null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E384:$BI384)","v":0},0,0,0,52912.074236386237,0,52912.074236386237,null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E384:$BI384)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E384:$BI384)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E384:$BI384)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E384:$BI384)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A385","v":928},{"$f":"ACCOUNTS!B385","v":"Regulatory Commission Expense"},{"$f":"ACCOUNTS!C385","v":1725066.0131764845},0,{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,E$2),SUMIF(CLASS!$N385:$S385,E$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,F$2),SUMIF(CLASS!$N385:$S385,F$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,G$2),SUMIF(CLASS!$N385:$S385,G$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,H$2),SUMIF(CLASS!$N385:$S385,H$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,I$2),SUMIF(CLASS!$N385:$S385,I$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,J$2),SUMIF(CLASS!$N385:$S385,J$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,K$2),SUMIF(CLASS!$N385:$S385,K$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,L$2),SUMIF(CLASS!$N385:$S385,L$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,M$2),SUMIF(CLASS!$N385:$S385,M$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,N$2),SUMIF(CLASS!$N385:$S385,N$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,O$2),SUMIF(CLASS!$N385:$S385,O$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,P$2),SUMIF(CLASS!$N385:$S385,P$3,CLASS!$E385:$J385))","v":1725066.0131764845},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,Q$2),SUMIF(CLASS!$N385:$S385,Q$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,R$2),SUMIF(CLASS!$N385:$S385,R$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,S$2),SUMIF(CLASS!$N385:$S385,S$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,T$2),SUMIF(CLASS!$N385:$S385,T$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,U$2),SUMIF(CLASS!$N385:$S385,U$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,V$2),SUMIF(CLASS!$N385:$S385,V$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,W$2),SUMIF(CLASS!$N385:$S385,W$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,X$2),SUMIF(CLASS!$N385:$S385,X$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,Y$2),SUMIF(CLASS!$N385:$S385,Y$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,Z$2),SUMIF(CLASS!$N385:$S385,Z$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AA$2),SUMIF(CLASS!$N385:$S385,AA$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AB$2),SUMIF(CLASS!$N385:$S385,AB$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AC$2),SUMIF(CLASS!$N385:$S385,AC$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AD$2),SUMIF(CLASS!$N385:$S385,AD$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AE$2),SUMIF(CLASS!$N385:$S385,AE$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AF$2),SUMIF(CLASS!$N385:$S385,AF$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AG$2),SUMIF(CLASS!$N385:$S385,AG$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AH$2),SUMIF(CLASS!$N385:$S385,AH$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AI$2),SUMIF(CLASS!$N385:$S385,AI$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AJ$2),SUMIF(CLASS!$N385:$S385,AJ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AK$2),SUMIF(CLASS!$N385:$S385,AK$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AL$2),SUMIF(CLASS!$N385:$S385,AL$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AM$2),SUMIF(CLASS!$N385:$S385,AM$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AN$2),SUMIF(CLASS!$N385:$S385,AN$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AO$2),SUMIF(CLASS!$N385:$S385,AO$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AP$2),SUMIF(CLASS!$N385:$S385,AP$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AQ$2),SUMIF(CLASS!$N385:$S385,AQ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AR$2),SUMIF(CLASS!$N385:$S385,AR$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AS$2),SUMIF(CLASS!$N385:$S385,AS$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AT$2),SUMIF(CLASS!$N385:$S385,AT$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AU$2),SUMIF(CLASS!$N385:$S385,AU$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AV$2),SUMIF(CLASS!$N385:$S385,AV$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AW$2),SUMIF(CLASS!$N385:$S385,AW$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AX$2),SUMIF(CLASS!$N385:$S385,AX$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AY$2),SUMIF(CLASS!$N385:$S385,AY$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,AZ$2),SUMIF(CLASS!$N385:$S385,AZ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,BA$2),SUMIF(CLASS!$N385:$S385,BA$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,BB$2),SUMIF(CLASS!$N385:$S385,BB$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,BC$2),SUMIF(CLASS!$N385:$S385,BC$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,BD$2),SUMIF(CLASS!$N385:$S385,BD$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,BE$2),SUMIF(CLASS!$N385:$S385,BE$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,BF$2),SUMIF(CLASS!$N385:$S385,BF$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,BG$2),SUMIF(CLASS!$N385:$S385,BG$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,BH$2),SUMIF(CLASS!$N385:$S385,BH$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$U385),2,BI$2),SUMIF(CLASS!$N385:$S385,BI$3,CLASS!$E385:$J385))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,1725066.0131764845,0,0,0,0,1725066.0131764845,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A386","v":928},"Regulatory Commission Expense - Other Revenue",{"$f":"ACCOUNTS!C386","v":20270.441787454762},{"$f":"ROUND((SUM(E386:BI386)-C386),1)","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,E$2),SUMIF(CLASS!$N386:$S386,E$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,F$2),SUMIF(CLASS!$N386:$S386,F$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,G$2),SUMIF(CLASS!$N386:$S386,G$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,H$2),SUMIF(CLASS!$N386:$S386,H$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,I$2),SUMIF(CLASS!$N386:$S386,I$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,J$2),SUMIF(CLASS!$N386:$S386,J$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,K$2),SUMIF(CLASS!$N386:$S386,K$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,L$2),SUMIF(CLASS!$N386:$S386,L$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,M$2),SUMIF(CLASS!$N386:$S386,M$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,N$2),SUMIF(CLASS!$N386:$S386,N$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,O$2),SUMIF(CLASS!$N386:$S386,O$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,P$2),SUMIF(CLASS!$N386:$S386,P$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,Q$2),SUMIF(CLASS!$N386:$S386,Q$3,CLASS!$E386:$J386))","v":20270.441787454762},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,R$2),SUMIF(CLASS!$N386:$S386,R$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,S$2),SUMIF(CLASS!$N386:$S386,S$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,T$2),SUMIF(CLASS!$N386:$S386,T$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,U$2),SUMIF(CLASS!$N386:$S386,U$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,V$2),SUMIF(CLASS!$N386:$S386,V$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,W$2),SUMIF(CLASS!$N386:$S386,W$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,X$2),SUMIF(CLASS!$N386:$S386,X$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,Y$2),SUMIF(CLASS!$N386:$S386,Y$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,Z$2),SUMIF(CLASS!$N386:$S386,Z$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AA$2),SUMIF(CLASS!$N386:$S386,AA$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AB$2),SUMIF(CLASS!$N386:$S386,AB$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AC$2),SUMIF(CLASS!$N386:$S386,AC$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AD$2),SUMIF(CLASS!$N386:$S386,AD$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AE$2),SUMIF(CLASS!$N386:$S386,AE$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AF$2),SUMIF(CLASS!$N386:$S386,AF$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AG$2),SUMIF(CLASS!$N386:$S386,AG$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AH$2),SUMIF(CLASS!$N386:$S386,AH$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AI$2),SUMIF(CLASS!$N386:$S386,AI$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AJ$2),SUMIF(CLASS!$N386:$S386,AJ$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AK$2),SUMIF(CLASS!$N386:$S386,AK$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AL$2),SUMIF(CLASS!$N386:$S386,AL$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AM$2),SUMIF(CLASS!$N386:$S386,AM$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AN$2),SUMIF(CLASS!$N386:$S386,AN$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AO$2),SUMIF(CLASS!$N386:$S386,AO$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AP$2),SUMIF(CLASS!$N386:$S386,AP$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AQ$2),SUMIF(CLASS!$N386:$S386,AQ$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AR$2),SUMIF(CLASS!$N386:$S386,AR$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AS$2),SUMIF(CLASS!$N386:$S386,AS$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AT$2),SUMIF(CLASS!$N386:$S386,AT$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AU$2),SUMIF(CLASS!$N386:$S386,AU$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AV$2),SUMIF(CLASS!$N386:$S386,AV$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AW$2),SUMIF(CLASS!$N386:$S386,AW$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AX$2),SUMIF(CLASS!$N386:$S386,AX$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AY$2),SUMIF(CLASS!$N386:$S386,AY$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,AZ$2),SUMIF(CLASS!$N386:$S386,AZ$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,BA$2),SUMIF(CLASS!$N386:$S386,BA$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,BB$2),SUMIF(CLASS!$N386:$S386,BB$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,BC$2),SUMIF(CLASS!$N386:$S386,BC$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,BD$2),SUMIF(CLASS!$N386:$S386,BD$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,BE$2),SUMIF(CLASS!$N386:$S386,BE$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,BF$2),SUMIF(CLASS!$N386:$S386,BF$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,BG$2),SUMIF(CLASS!$N386:$S386,BG$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,BH$2),SUMIF(CLASS!$N386:$S386,BH$3,CLASS!$E386:$J386))","v":0},{"$f":"IF(CLASS!$L386<>0,FUNCALLOC!$C386*INDEX(INDIRECT(ACCOUNTS!$U386),2,BI$2),SUMIF(CLASS!$N386:$S386,BI$3,CLASS!$E386:$J386))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E386:$BI386)","v":0},0,0,0,0,0,{"$f":"SUM(BL386:BQ386)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E386:$BI386)","v":0},0,0,0,0,0,{"$f":"SUM(BT386:BY386)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E386:$BI386)","v":0},0,0,0,0,0,{"$f":"SUM(CB386:CG386)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E386:$BI386)","v":0},20270.441787454762,0,0,0,0,{"$f":"SUM(CJ386:CO386)","v":20270.441787454762},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E386:$BI386)","v":0},0,0,0,0,0,{"$f":"SUM(CR386:CW386)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E386:$BI386)","v":0},0,0,0,0,0,{"$f":"SUM(CZ386:DE386)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E386:$BI386)","v":0},0,0,0,0,0,{"$f":"SUM(DH386:DM386)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E386:$BI386)","v":0},0,0,0,0,0,{"$f":"SUM(DP386:DU386)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E386:$BI386)","v":0},0,0,0,0,0,{"$f":"SUM(DX386:EC386)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E386:$BI386)","v":0},0,0,0,0,0,{"$f":"SUM(EF386:EK386)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E386:$BI386)","v":0},0,0,0,0,0,{"$f":"SUM(EN386:ES386)","v":0},{"$f":"ROUND((SUM(ET386,EL386,ED386,DV386,DN386,DF386,CX386,CP386,CH386,BZ386,BR386)-C386),1)","v":0}]
[{"$f":"ACCOUNTS!A387","v":928},{"$f":"ACCOUNTS!B387","v":"Reg. Comm. Expense  - Rate Inc Rel"},{"$f":"ACCOUNTS!C387","v":176191.79200000002},0,{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,E$2),SUMIF(CLASS!$N387:$S387,E$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,F$2),SUMIF(CLASS!$N387:$S387,F$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,G$2),SUMIF(CLASS!$N387:$S387,G$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,H$2),SUMIF(CLASS!$N387:$S387,H$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,I$2),SUMIF(CLASS!$N387:$S387,I$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,J$2),SUMIF(CLASS!$N387:$S387,J$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,K$2),SUMIF(CLASS!$N387:$S387,K$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,L$2),SUMIF(CLASS!$N387:$S387,L$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,M$2),SUMIF(CLASS!$N387:$S387,M$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,N$2),SUMIF(CLASS!$N387:$S387,N$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,O$2),SUMIF(CLASS!$N387:$S387,O$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,P$2),SUMIF(CLASS!$N387:$S387,P$3,CLASS!$E387:$J387))","v":176191.79200000002},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,Q$2),SUMIF(CLASS!$N387:$S387,Q$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,R$2),SUMIF(CLASS!$N387:$S387,R$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,S$2),SUMIF(CLASS!$N387:$S387,S$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,T$2),SUMIF(CLASS!$N387:$S387,T$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,U$2),SUMIF(CLASS!$N387:$S387,U$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,V$2),SUMIF(CLASS!$N387:$S387,V$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,W$2),SUMIF(CLASS!$N387:$S387,W$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,X$2),SUMIF(CLASS!$N387:$S387,X$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,Y$2),SUMIF(CLASS!$N387:$S387,Y$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,Z$2),SUMIF(CLASS!$N387:$S387,Z$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AA$2),SUMIF(CLASS!$N387:$S387,AA$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AB$2),SUMIF(CLASS!$N387:$S387,AB$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AC$2),SUMIF(CLASS!$N387:$S387,AC$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AD$2),SUMIF(CLASS!$N387:$S387,AD$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AE$2),SUMIF(CLASS!$N387:$S387,AE$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AF$2),SUMIF(CLASS!$N387:$S387,AF$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AG$2),SUMIF(CLASS!$N387:$S387,AG$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AH$2),SUMIF(CLASS!$N387:$S387,AH$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AI$2),SUMIF(CLASS!$N387:$S387,AI$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AJ$2),SUMIF(CLASS!$N387:$S387,AJ$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AK$2),SUMIF(CLASS!$N387:$S387,AK$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AL$2),SUMIF(CLASS!$N387:$S387,AL$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AM$2),SUMIF(CLASS!$N387:$S387,AM$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AN$2),SUMIF(CLASS!$N387:$S387,AN$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AO$2),SUMIF(CLASS!$N387:$S387,AO$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AP$2),SUMIF(CLASS!$N387:$S387,AP$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AQ$2),SUMIF(CLASS!$N387:$S387,AQ$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AR$2),SUMIF(CLASS!$N387:$S387,AR$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AS$2),SUMIF(CLASS!$N387:$S387,AS$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AT$2),SUMIF(CLASS!$N387:$S387,AT$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AU$2),SUMIF(CLASS!$N387:$S387,AU$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AV$2),SUMIF(CLASS!$N387:$S387,AV$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AW$2),SUMIF(CLASS!$N387:$S387,AW$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AX$2),SUMIF(CLASS!$N387:$S387,AX$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AY$2),SUMIF(CLASS!$N387:$S387,AY$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,AZ$2),SUMIF(CLASS!$N387:$S387,AZ$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,BA$2),SUMIF(CLASS!$N387:$S387,BA$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,BB$2),SUMIF(CLASS!$N387:$S387,BB$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,BC$2),SUMIF(CLASS!$N387:$S387,BC$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,BD$2),SUMIF(CLASS!$N387:$S387,BD$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,BE$2),SUMIF(CLASS!$N387:$S387,BE$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,BF$2),SUMIF(CLASS!$N387:$S387,BF$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,BG$2),SUMIF(CLASS!$N387:$S387,BG$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,BH$2),SUMIF(CLASS!$N387:$S387,BH$3,CLASS!$E387:$J387))","v":0},{"$f":"IF(CLASS!$L387<>0,FUNCALLOC!$C387*INDEX(INDIRECT(ACCOUNTS!$U387),2,BI$2),SUMIF(CLASS!$N387:$S387,BI$3,CLASS!$E387:$J387))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,176191.79200000002,0,0,0,0,176191.79200000002,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A388","v":930.1},{"$f":"ACCOUNTS!B388","v":"Gen Advertising Exp"},{"$f":"ACCOUNTS!C388","v":0},0,{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,E$2),SUMIF(CLASS!$N388:$S388,E$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,F$2),SUMIF(CLASS!$N388:$S388,F$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,G$2),SUMIF(CLASS!$N388:$S388,G$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,H$2),SUMIF(CLASS!$N388:$S388,H$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,I$2),SUMIF(CLASS!$N388:$S388,I$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,J$2),SUMIF(CLASS!$N388:$S388,J$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,K$2),SUMIF(CLASS!$N388:$S388,K$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,L$2),SUMIF(CLASS!$N388:$S388,L$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,M$2),SUMIF(CLASS!$N388:$S388,M$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,N$2),SUMIF(CLASS!$N388:$S388,N$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,O$2),SUMIF(CLASS!$N388:$S388,O$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,P$2),SUMIF(CLASS!$N388:$S388,P$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,Q$2),SUMIF(CLASS!$N388:$S388,Q$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,R$2),SUMIF(CLASS!$N388:$S388,R$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,S$2),SUMIF(CLASS!$N388:$S388,S$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,T$2),SUMIF(CLASS!$N388:$S388,T$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,U$2),SUMIF(CLASS!$N388:$S388,U$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,V$2),SUMIF(CLASS!$N388:$S388,V$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,W$2),SUMIF(CLASS!$N388:$S388,W$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,X$2),SUMIF(CLASS!$N388:$S388,X$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,Y$2),SUMIF(CLASS!$N388:$S388,Y$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,Z$2),SUMIF(CLASS!$N388:$S388,Z$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AA$2),SUMIF(CLASS!$N388:$S388,AA$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AB$2),SUMIF(CLASS!$N388:$S388,AB$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AC$2),SUMIF(CLASS!$N388:$S388,AC$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AD$2),SUMIF(CLASS!$N388:$S388,AD$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AE$2),SUMIF(CLASS!$N388:$S388,AE$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AF$2),SUMIF(CLASS!$N388:$S388,AF$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AG$2),SUMIF(CLASS!$N388:$S388,AG$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AH$2),SUMIF(CLASS!$N388:$S388,AH$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AI$2),SUMIF(CLASS!$N388:$S388,AI$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AJ$2),SUMIF(CLASS!$N388:$S388,AJ$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AK$2),SUMIF(CLASS!$N388:$S388,AK$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AL$2),SUMIF(CLASS!$N388:$S388,AL$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AM$2),SUMIF(CLASS!$N388:$S388,AM$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AN$2),SUMIF(CLASS!$N388:$S388,AN$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AO$2),SUMIF(CLASS!$N388:$S388,AO$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AP$2),SUMIF(CLASS!$N388:$S388,AP$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AQ$2),SUMIF(CLASS!$N388:$S388,AQ$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AR$2),SUMIF(CLASS!$N388:$S388,AR$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AS$2),SUMIF(CLASS!$N388:$S388,AS$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AT$2),SUMIF(CLASS!$N388:$S388,AT$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AU$2),SUMIF(CLASS!$N388:$S388,AU$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AV$2),SUMIF(CLASS!$N388:$S388,AV$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AW$2),SUMIF(CLASS!$N388:$S388,AW$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AX$2),SUMIF(CLASS!$N388:$S388,AX$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AY$2),SUMIF(CLASS!$N388:$S388,AY$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,AZ$2),SUMIF(CLASS!$N388:$S388,AZ$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,BA$2),SUMIF(CLASS!$N388:$S388,BA$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,BB$2),SUMIF(CLASS!$N388:$S388,BB$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,BC$2),SUMIF(CLASS!$N388:$S388,BC$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,BD$2),SUMIF(CLASS!$N388:$S388,BD$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,BE$2),SUMIF(CLASS!$N388:$S388,BE$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,BF$2),SUMIF(CLASS!$N388:$S388,BF$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,BG$2),SUMIF(CLASS!$N388:$S388,BG$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,BH$2),SUMIF(CLASS!$N388:$S388,BH$3,CLASS!$E388:$J388))","v":0},{"$f":"IF(CLASS!$L388<>0,FUNCALLOC!$C388*INDEX(INDIRECT(ACCOUNTS!$U388),2,BI$2),SUMIF(CLASS!$N388:$S388,BI$3,CLASS!$E388:$J388))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A389","v":930.2},{"$f":"ACCOUNTS!B389","v":"Misc. General Expenses"},{"$f":"ACCOUNTS!C389","v":2944374.7734988453},0,{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,E$2),SUMIF(CLASS!$N389:$S389,E$3,CLASS!$E389:$J389))","v":6075.7693262548328},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,F$2),SUMIF(CLASS!$N389:$S389,F$3,CLASS!$E389:$J389))","v":92033.953745004095},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,G$2),SUMIF(CLASS!$N389:$S389,G$3,CLASS!$E389:$J389))","v":653453.56984337873},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,H$2),SUMIF(CLASS!$N389:$S389,H$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,I$2),SUMIF(CLASS!$N389:$S389,I$3,CLASS!$E389:$J389))","v":75.020464627314894},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,J$2),SUMIF(CLASS!$N389:$S389,J$3,CLASS!$E389:$J389))","v":103455.98910594065},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,K$2),SUMIF(CLASS!$N389:$S389,K$3,CLASS!$E389:$J389))","v":16277.056963274317},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,L$2),SUMIF(CLASS!$N389:$S389,L$3,CLASS!$E389:$J389))","v":310572.36224951252},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,M$2),SUMIF(CLASS!$N389:$S389,M$3,CLASS!$E389:$J389))","v":15214.59914411148},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,N$2),SUMIF(CLASS!$N389:$S389,N$3,CLASS!$E389:$J389))","v":-2229.3513598418053},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,O$2),SUMIF(CLASS!$N389:$S389,O$3,CLASS!$E389:$J389))","v":22651.293496463284},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,P$2),SUMIF(CLASS!$N389:$S389,P$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,Q$2),SUMIF(CLASS!$N389:$S389,Q$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,R$2),SUMIF(CLASS!$N389:$S389,R$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,S$2),SUMIF(CLASS!$N389:$S389,S$3,CLASS!$E389:$J389))","v":554068.93311612855},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,T$2),SUMIF(CLASS!$N389:$S389,T$3,CLASS!$E389:$J389))","v":5292.002369648736},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,U$2),SUMIF(CLASS!$N389:$S389,U$3,CLASS!$E389:$J389))","v":281427.46084066934},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,V$2),SUMIF(CLASS!$N389:$S389,V$3,CLASS!$E389:$J389))","v":150638.05451290755},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,W$2),SUMIF(CLASS!$N389:$S389,W$3,CLASS!$E389:$J389))","v":24946.269345879919},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,X$2),SUMIF(CLASS!$N389:$S389,X$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,Y$2),SUMIF(CLASS!$N389:$S389,Y$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,Z$2),SUMIF(CLASS!$N389:$S389,Z$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AA$2),SUMIF(CLASS!$N389:$S389,AA$3,CLASS!$E389:$J389))","v":9109.2980346550121},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AB$2),SUMIF(CLASS!$N389:$S389,AB$3,CLASS!$E389:$J389))","v":84950.103427704613},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AC$2),SUMIF(CLASS!$N389:$S389,AC$3,CLASS!$E389:$J389))","v":16027.635530697185},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AD$2),SUMIF(CLASS!$N389:$S389,AD$3,CLASS!$E389:$J389))","v":41998.8377196613},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AE$2),SUMIF(CLASS!$N389:$S389,AE$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AF$2),SUMIF(CLASS!$N389:$S389,AF$3,CLASS!$E389:$J389))","v":53202.875728071303},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AG$2),SUMIF(CLASS!$N389:$S389,AG$3,CLASS!$E389:$J389))","v":292018.14684602665},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AH$2),SUMIF(CLASS!$N389:$S389,AH$3,CLASS!$E389:$J389))","v":209062.20746694479},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AI$2),SUMIF(CLASS!$N389:$S389,AI$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AJ$2),SUMIF(CLASS!$N389:$S389,AJ$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AK$2),SUMIF(CLASS!$N389:$S389,AK$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AL$2),SUMIF(CLASS!$N389:$S389,AL$3,CLASS!$E389:$J389))","v":3926.1875906137593},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AM$2),SUMIF(CLASS!$N389:$S389,AM$3,CLASS!$E389:$J389))","v":126.4979905101126},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AN$2),SUMIF(CLASS!$N389:$S389,AN$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AO$2),SUMIF(CLASS!$N389:$S389,AO$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AP$2),SUMIF(CLASS!$N389:$S389,AP$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AQ$2),SUMIF(CLASS!$N389:$S389,AQ$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AR$2),SUMIF(CLASS!$N389:$S389,AR$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AS$2),SUMIF(CLASS!$N389:$S389,AS$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AT$2),SUMIF(CLASS!$N389:$S389,AT$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AU$2),SUMIF(CLASS!$N389:$S389,AU$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AV$2),SUMIF(CLASS!$N389:$S389,AV$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AW$2),SUMIF(CLASS!$N389:$S389,AW$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AX$2),SUMIF(CLASS!$N389:$S389,AX$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AY$2),SUMIF(CLASS!$N389:$S389,AY$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,AZ$2),SUMIF(CLASS!$N389:$S389,AZ$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,BA$2),SUMIF(CLASS!$N389:$S389,BA$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,BB$2),SUMIF(CLASS!$N389:$S389,BB$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,BC$2),SUMIF(CLASS!$N389:$S389,BC$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,BD$2),SUMIF(CLASS!$N389:$S389,BD$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,BE$2),SUMIF(CLASS!$N389:$S389,BE$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,BF$2),SUMIF(CLASS!$N389:$S389,BF$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,BG$2),SUMIF(CLASS!$N389:$S389,BG$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,BH$2),SUMIF(CLASS!$N389:$S389,BH$3,CLASS!$E389:$J389))","v":0},{"$f":"IF(CLASS!$L389<>0,FUNCALLOC!$C389*INDEX(INDIRECT(ACCOUNTS!$U389),2,BI$2),SUMIF(CLASS!$N389:$S389,BI$3,CLASS!$E389:$J389))","v":0},null,null,6075.7693262548328,20421.942136621477,0,0,0,0,26497.711462876308,null,92033.953745004095,16277.056963274317,0,0,0,0,108311.01070827841,null,75.020464627314894,0,0,0,0,0,75.020464627314894,null,756909.55894931941,325786.96139362402,1168458.5948979524,0,0,0,2251155.1152408961,null,0,0,0,0,0,0,0,null,0,0,0,554283.23004104279,0,0,554283.23004104279,null,0,0,0,0,4052.685581123872,0,4052.685581123872,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A390","v":931},{"$f":"ACCOUNTS!B390","v":"Rents"},{"$f":"ACCOUNTS!C390","v":2564261.91392205},0,{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,E$2),SUMIF(CLASS!$N390:$S390,E$3,CLASS!$E390:$J390))","v":5291.399729857525},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,F$2),SUMIF(CLASS!$N390:$S390,F$3,CLASS!$E390:$J390))","v":80152.555476331647},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,G$2),SUMIF(CLASS!$N390:$S390,G$3,CLASS!$E390:$J390))","v":569094.02863637719},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,H$2),SUMIF(CLASS!$N390:$S390,H$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,I$2),SUMIF(CLASS!$N390:$S390,I$3,CLASS!$E390:$J390))","v":65.335473574908136},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,J$2),SUMIF(CLASS!$N390:$S390,J$3,CLASS!$E390:$J390))","v":90100.029051754187},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,K$2),SUMIF(CLASS!$N390:$S390,K$3,CLASS!$E390:$J390))","v":14175.721656542171},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,L$2),SUMIF(CLASS!$N390:$S390,L$3,CLASS!$E390:$J390))","v":270478.09511248668},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,M$2),SUMIF(CLASS!$N390:$S390,M$3,CLASS!$E390:$J390))","v":13250.425004312512},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,N$2),SUMIF(CLASS!$N390:$S390,N$3,CLASS!$E390:$J390))","v":-1941.546584438197},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,O$2),SUMIF(CLASS!$N390:$S390,O$3,CLASS!$E390:$J390))","v":19727.057077394093},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,P$2),SUMIF(CLASS!$N390:$S390,P$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,Q$2),SUMIF(CLASS!$N390:$S390,Q$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,R$2),SUMIF(CLASS!$N390:$S390,R$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,S$2),SUMIF(CLASS!$N390:$S390,S$3,CLASS!$E390:$J390))","v":482539.74856223218},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,T$2),SUMIF(CLASS!$N390:$S390,T$3,CLASS!$E390:$J390))","v":4608.8155105166716},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,U$2),SUMIF(CLASS!$N390:$S390,U$3,CLASS!$E390:$J390))","v":245095.74183994433},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,V$2),SUMIF(CLASS!$N390:$S390,V$3,CLASS!$E390:$J390))","v":131190.98473858525},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,W$2),SUMIF(CLASS!$N390:$S390,W$3,CLASS!$E390:$J390))","v":21725.756161830563},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,X$2),SUMIF(CLASS!$N390:$S390,X$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,Y$2),SUMIF(CLASS!$N390:$S390,Y$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,Z$2),SUMIF(CLASS!$N390:$S390,Z$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AA$2),SUMIF(CLASS!$N390:$S390,AA$3,CLASS!$E390:$J390))","v":7933.3059850507489},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AB$2),SUMIF(CLASS!$N390:$S390,AB$3,CLASS!$E390:$J390))","v":73983.215983251386},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AC$2),SUMIF(CLASS!$N390:$S390,AC$3,CLASS!$E390:$J390))","v":13958.500029108722},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AD$2),SUMIF(CLASS!$N390:$S390,AD$3,CLASS!$E390:$J390))","v":36576.872266006903},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AE$2),SUMIF(CLASS!$N390:$S390,AE$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AF$2),SUMIF(CLASS!$N390:$S390,AF$3,CLASS!$E390:$J390))","v":46334.491508533021},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AG$2),SUMIF(CLASS!$N390:$S390,AG$3,CLASS!$E390:$J390))","v":254319.19158903096},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AH$2),SUMIF(CLASS!$N390:$S390,AH$3,CLASS!$E390:$J390))","v":182072.69708771224},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AI$2),SUMIF(CLASS!$N390:$S390,AI$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AJ$2),SUMIF(CLASS!$N390:$S390,AJ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AK$2),SUMIF(CLASS!$N390:$S390,AK$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AL$2),SUMIF(CLASS!$N390:$S390,AL$3,CLASS!$E390:$J390))","v":3419.3246716213894},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AM$2),SUMIF(CLASS!$N390:$S390,AM$3,CLASS!$E390:$J390))","v":110.16735443202298},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AN$2),SUMIF(CLASS!$N390:$S390,AN$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AO$2),SUMIF(CLASS!$N390:$S390,AO$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AP$2),SUMIF(CLASS!$N390:$S390,AP$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AQ$2),SUMIF(CLASS!$N390:$S390,AQ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AR$2),SUMIF(CLASS!$N390:$S390,AR$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AS$2),SUMIF(CLASS!$N390:$S390,AS$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AT$2),SUMIF(CLASS!$N390:$S390,AT$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AU$2),SUMIF(CLASS!$N390:$S390,AU$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AV$2),SUMIF(CLASS!$N390:$S390,AV$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AW$2),SUMIF(CLASS!$N390:$S390,AW$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AX$2),SUMIF(CLASS!$N390:$S390,AX$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AY$2),SUMIF(CLASS!$N390:$S390,AY$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,AZ$2),SUMIF(CLASS!$N390:$S390,AZ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,BA$2),SUMIF(CLASS!$N390:$S390,BA$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,BB$2),SUMIF(CLASS!$N390:$S390,BB$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,BC$2),SUMIF(CLASS!$N390:$S390,BC$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,BD$2),SUMIF(CLASS!$N390:$S390,BD$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,BE$2),SUMIF(CLASS!$N390:$S390,BE$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,BF$2),SUMIF(CLASS!$N390:$S390,BF$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,BG$2),SUMIF(CLASS!$N390:$S390,BG$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,BH$2),SUMIF(CLASS!$N390:$S390,BH$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOC!$C390*INDEX(INDIRECT(ACCOUNTS!$U390),2,BI$2),SUMIF(CLASS!$N390:$S390,BI$3,CLASS!$E390:$J390))","v":0},null,null,5291.399729857525,17785.510492955895,0,0,0,0,23076.910222813422,null,80152.555476331647,14175.721656542171,0,0,0,0,94328.277132873816,null,65.335473574908136,0,0,0,0,0,65.335473574908136,null,659194.05768813135,283728.52011679922,1017612.9410765269,0,0,0,1960535.5188814574,null,0,0,0,0,0,0,0,null,0,0,0,482726.38018527621,0,0,482726.38018527621,null,0,0,0,0,3529.4920260534122,0,3529.4920260534122,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A391","v":932},{"$f":"ACCOUNTS!B391","v":"Maint Of General Plant- DIR"},{"$f":"ACCOUNTS!C391","v":0},0,{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,E$2),SUMIF(CLASS!$N391:$S391,E$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,F$2),SUMIF(CLASS!$N391:$S391,F$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,G$2),SUMIF(CLASS!$N391:$S391,G$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,H$2),SUMIF(CLASS!$N391:$S391,H$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,I$2),SUMIF(CLASS!$N391:$S391,I$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,J$2),SUMIF(CLASS!$N391:$S391,J$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,K$2),SUMIF(CLASS!$N391:$S391,K$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,L$2),SUMIF(CLASS!$N391:$S391,L$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,M$2),SUMIF(CLASS!$N391:$S391,M$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,N$2),SUMIF(CLASS!$N391:$S391,N$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,O$2),SUMIF(CLASS!$N391:$S391,O$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,P$2),SUMIF(CLASS!$N391:$S391,P$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,Q$2),SUMIF(CLASS!$N391:$S391,Q$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,R$2),SUMIF(CLASS!$N391:$S391,R$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,S$2),SUMIF(CLASS!$N391:$S391,S$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,T$2),SUMIF(CLASS!$N391:$S391,T$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,U$2),SUMIF(CLASS!$N391:$S391,U$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,V$2),SUMIF(CLASS!$N391:$S391,V$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,W$2),SUMIF(CLASS!$N391:$S391,W$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,X$2),SUMIF(CLASS!$N391:$S391,X$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,Y$2),SUMIF(CLASS!$N391:$S391,Y$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,Z$2),SUMIF(CLASS!$N391:$S391,Z$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AA$2),SUMIF(CLASS!$N391:$S391,AA$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AB$2),SUMIF(CLASS!$N391:$S391,AB$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AC$2),SUMIF(CLASS!$N391:$S391,AC$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AD$2),SUMIF(CLASS!$N391:$S391,AD$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AE$2),SUMIF(CLASS!$N391:$S391,AE$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AF$2),SUMIF(CLASS!$N391:$S391,AF$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AG$2),SUMIF(CLASS!$N391:$S391,AG$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AH$2),SUMIF(CLASS!$N391:$S391,AH$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AI$2),SUMIF(CLASS!$N391:$S391,AI$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AJ$2),SUMIF(CLASS!$N391:$S391,AJ$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AK$2),SUMIF(CLASS!$N391:$S391,AK$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AL$2),SUMIF(CLASS!$N391:$S391,AL$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AM$2),SUMIF(CLASS!$N391:$S391,AM$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AN$2),SUMIF(CLASS!$N391:$S391,AN$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AO$2),SUMIF(CLASS!$N391:$S391,AO$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AP$2),SUMIF(CLASS!$N391:$S391,AP$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AQ$2),SUMIF(CLASS!$N391:$S391,AQ$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AR$2),SUMIF(CLASS!$N391:$S391,AR$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AS$2),SUMIF(CLASS!$N391:$S391,AS$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AT$2),SUMIF(CLASS!$N391:$S391,AT$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AU$2),SUMIF(CLASS!$N391:$S391,AU$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AV$2),SUMIF(CLASS!$N391:$S391,AV$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AW$2),SUMIF(CLASS!$N391:$S391,AW$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AX$2),SUMIF(CLASS!$N391:$S391,AX$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AY$2),SUMIF(CLASS!$N391:$S391,AY$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,AZ$2),SUMIF(CLASS!$N391:$S391,AZ$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,BA$2),SUMIF(CLASS!$N391:$S391,BA$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,BB$2),SUMIF(CLASS!$N391:$S391,BB$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,BC$2),SUMIF(CLASS!$N391:$S391,BC$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,BD$2),SUMIF(CLASS!$N391:$S391,BD$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,BE$2),SUMIF(CLASS!$N391:$S391,BE$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,BF$2),SUMIF(CLASS!$N391:$S391,BF$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,BG$2),SUMIF(CLASS!$N391:$S391,BG$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,BH$2),SUMIF(CLASS!$N391:$S391,BH$3,CLASS!$E391:$J391))","v":0},{"$f":"IF(CLASS!$L391<>0,FUNCALLOC!$C391*INDEX(INDIRECT(ACCOUNTS!$U391),2,BI$2),SUMIF(CLASS!$N391:$S391,BI$3,CLASS!$E391:$J391))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A392","v":932},{"$f":"ACCOUNTS!B392","v":"Maint Of General Plant- Gas"},{"$f":"ACCOUNTS!C392","v":1198541.3345693217},0,{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,E$2),SUMIF(CLASS!$N392:$S392,E$3,CLASS!$E392:$J392))","v":2795.2436806243327},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,F$2),SUMIF(CLASS!$N392:$S392,F$3,CLASS!$E392:$J392))","v":24146.485651803865},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,G$2),SUMIF(CLASS!$N392:$S392,G$3,CLASS!$E392:$J392))","v":300604.3577187272},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,H$2),SUMIF(CLASS!$N392:$S392,H$3,CLASS!$E392:$J392))","v":10948.534301763937},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,I$2),SUMIF(CLASS!$N392:$S392,I$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,J$2),SUMIF(CLASS!$N392:$S392,J$3,CLASS!$E392:$J392))","v":41254.845330616175},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,K$2),SUMIF(CLASS!$N392:$S392,K$3,CLASS!$E392:$J392))","v":1251.9033429541489},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,L$2),SUMIF(CLASS!$N392:$S392,L$3,CLASS!$E392:$J392))","v":142870.75591549557},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,M$2),SUMIF(CLASS!$N392:$S392,M$3,CLASS!$E392:$J392))","v":11682.915072858985},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,N$2),SUMIF(CLASS!$N392:$S392,N$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,O$2),SUMIF(CLASS!$N392:$S392,O$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,P$2),SUMIF(CLASS!$N392:$S392,P$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,Q$2),SUMIF(CLASS!$N392:$S392,Q$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,R$2),SUMIF(CLASS!$N392:$S392,R$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,S$2),SUMIF(CLASS!$N392:$S392,S$3,CLASS!$E392:$J392))","v":253465.30335368382},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,T$2),SUMIF(CLASS!$N392:$S392,T$3,CLASS!$E392:$J392))","v":2420.8882790587663},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,U$2),SUMIF(CLASS!$N392:$S392,U$3,CLASS!$E392:$J392))","v":125309.64739689973},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,V$2),SUMIF(CLASS!$N392:$S392,V$3,CLASS!$E392:$J392))","v":80924.71625563447},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,W$2),SUMIF(CLASS!$N392:$S392,W$3,CLASS!$E392:$J392))","v":22173.930420351011},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,X$2),SUMIF(CLASS!$N392:$S392,X$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,Y$2),SUMIF(CLASS!$N392:$S392,Y$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,Z$2),SUMIF(CLASS!$N392:$S392,Z$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AA$2),SUMIF(CLASS!$N392:$S392,AA$3,CLASS!$E392:$J392))","v":101284.26636852713},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AB$2),SUMIF(CLASS!$N392:$S392,AB$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AC$2),SUMIF(CLASS!$N392:$S392,AC$3,CLASS!$E392:$J392))","v":6670.3245121236569},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AD$2),SUMIF(CLASS!$N392:$S392,AD$3,CLASS!$E392:$J392))","v":8293.8595811441646},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AE$2),SUMIF(CLASS!$N392:$S392,AE$3,CLASS!$E392:$J392))","v":4005.4929125667695},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AF$2),SUMIF(CLASS!$N392:$S392,AF$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AG$2),SUMIF(CLASS!$N392:$S392,AG$3,CLASS!$E392:$J392))","v":3558.7206281907011},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AH$2),SUMIF(CLASS!$N392:$S392,AH$3,CLASS!$E392:$J392))","v":52364.261857256053},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AI$2),SUMIF(CLASS!$N392:$S392,AI$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AJ$2),SUMIF(CLASS!$N392:$S392,AJ$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AK$2),SUMIF(CLASS!$N392:$S392,AK$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AL$2),SUMIF(CLASS!$N392:$S392,AL$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AM$2),SUMIF(CLASS!$N392:$S392,AM$3,CLASS!$E392:$J392))","v":1.5415857305962994},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AN$2),SUMIF(CLASS!$N392:$S392,AN$3,CLASS!$E392:$J392))","v":2513.3404033107167},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AO$2),SUMIF(CLASS!$N392:$S392,AO$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AP$2),SUMIF(CLASS!$N392:$S392,AP$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AQ$2),SUMIF(CLASS!$N392:$S392,AQ$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AR$2),SUMIF(CLASS!$N392:$S392,AR$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AS$2),SUMIF(CLASS!$N392:$S392,AS$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AT$2),SUMIF(CLASS!$N392:$S392,AT$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AU$2),SUMIF(CLASS!$N392:$S392,AU$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AV$2),SUMIF(CLASS!$N392:$S392,AV$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AW$2),SUMIF(CLASS!$N392:$S392,AW$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AX$2),SUMIF(CLASS!$N392:$S392,AX$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AY$2),SUMIF(CLASS!$N392:$S392,AY$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,AZ$2),SUMIF(CLASS!$N392:$S392,AZ$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,BA$2),SUMIF(CLASS!$N392:$S392,BA$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,BB$2),SUMIF(CLASS!$N392:$S392,BB$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,BC$2),SUMIF(CLASS!$N392:$S392,BC$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,BD$2),SUMIF(CLASS!$N392:$S392,BD$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,BE$2),SUMIF(CLASS!$N392:$S392,BE$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,BF$2),SUMIF(CLASS!$N392:$S392,BF$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,BG$2),SUMIF(CLASS!$N392:$S392,BG$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,BH$2),SUMIF(CLASS!$N392:$S392,BH$3,CLASS!$E392:$J392))","v":0},{"$f":"IF(CLASS!$L392<>0,FUNCALLOC!$C392*INDEX(INDIRECT(ACCOUNTS!$U392),2,BI$2),SUMIF(CLASS!$N392:$S392,BI$3,CLASS!$E392:$J392))","v":0},null,null,2795.2436806243327,0,0,0,0,0,2795.2436806243327,null,24146.485651803865,1251.9033429541489,0,4005.4929125667695,0,0,29403.881907324783,null,0,0,0,0,0,0,0,null,352807.73735110729,154553.67098835454,600542.93616742268,0,0,0,1107904.3445068845,null,0,0,0,0,0,0,0,null,0,0,0,55922.982485446752,0,0,55922.982485446752,null,0,0,0,0,2514.8819890413129,0,2514.8819890413129,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A393","v":935},{"$f":"ACCOUNTS!B393","v":"Maint Of General Plant- Common"},{"$f":"ACCOUNTS!C393","v":7997339.9010601211},0,{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,E$2),SUMIF(CLASS!$N393:$S393,E$3,CLASS!$E393:$J393))","v":18651.433351087468},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,F$2),SUMIF(CLASS!$N393:$S393,F$3,CLASS!$E393:$J393))","v":161118.89311096407},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,G$2),SUMIF(CLASS!$N393:$S393,G$3,CLASS!$E393:$J393))","v":2005800.8473111039},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,H$2),SUMIF(CLASS!$N393:$S393,H$3,CLASS!$E393:$J393))","v":73054.760569509483},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,I$2),SUMIF(CLASS!$N393:$S393,I$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,J$2),SUMIF(CLASS!$N393:$S393,J$3,CLASS!$E393:$J393))","v":275275.46289686847},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,K$2),SUMIF(CLASS!$N393:$S393,K$3,CLASS!$E393:$J393))","v":8353.401145297501},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,L$2),SUMIF(CLASS!$N393:$S393,L$3,CLASS!$E393:$J393))","v":953313.80238812172},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,M$2),SUMIF(CLASS!$N393:$S393,M$3,CLASS!$E393:$J393))","v":77954.960899571626},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,N$2),SUMIF(CLASS!$N393:$S393,N$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,O$2),SUMIF(CLASS!$N393:$S393,O$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,P$2),SUMIF(CLASS!$N393:$S393,P$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,Q$2),SUMIF(CLASS!$N393:$S393,Q$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,R$2),SUMIF(CLASS!$N393:$S393,R$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,S$2),SUMIF(CLASS!$N393:$S393,S$3,CLASS!$E393:$J393))","v":1691262.6419956668},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,T$2),SUMIF(CLASS!$N393:$S393,T$3,CLASS!$E393:$J393))","v":16153.524181193477},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,U$2),SUMIF(CLASS!$N393:$S393,U$3,CLASS!$E393:$J393))","v":836136.23845113895},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,V$2),SUMIF(CLASS!$N393:$S393,V$3,CLASS!$E393:$J393))","v":539975.08773922233},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,W$2),SUMIF(CLASS!$N393:$S393,W$3,CLASS!$E393:$J393))","v":147956.89843915627},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,X$2),SUMIF(CLASS!$N393:$S393,X$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,Y$2),SUMIF(CLASS!$N393:$S393,Y$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,Z$2),SUMIF(CLASS!$N393:$S393,Z$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AA$2),SUMIF(CLASS!$N393:$S393,AA$3,CLASS!$E393:$J393))","v":675825.42330063821},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AB$2),SUMIF(CLASS!$N393:$S393,AB$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AC$2),SUMIF(CLASS!$N393:$S393,AC$3,CLASS!$E393:$J393))","v":44508.145722812806},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AD$2),SUMIF(CLASS!$N393:$S393,AD$3,CLASS!$E393:$J393))","v":55341.282147693557},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AE$2),SUMIF(CLASS!$N393:$S393,AE$3,CLASS!$E393:$J393))","v":26726.894908964019},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AF$2),SUMIF(CLASS!$N393:$S393,AF$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AG$2),SUMIF(CLASS!$N393:$S393,AG$3,CLASS!$E393:$J393))","v":23745.779687091079},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AH$2),SUMIF(CLASS!$N393:$S393,AH$3,CLASS!$E393:$J393))","v":349403.71989012382},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AI$2),SUMIF(CLASS!$N393:$S393,AI$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AJ$2),SUMIF(CLASS!$N393:$S393,AJ$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AK$2),SUMIF(CLASS!$N393:$S393,AK$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AL$2),SUMIF(CLASS!$N393:$S393,AL$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AM$2),SUMIF(CLASS!$N393:$S393,AM$3,CLASS!$E393:$J393))","v":10.286324483446204},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AN$2),SUMIF(CLASS!$N393:$S393,AN$3,CLASS!$E393:$J393))","v":16770.416599412474},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AO$2),SUMIF(CLASS!$N393:$S393,AO$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AP$2),SUMIF(CLASS!$N393:$S393,AP$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AQ$2),SUMIF(CLASS!$N393:$S393,AQ$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AR$2),SUMIF(CLASS!$N393:$S393,AR$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AS$2),SUMIF(CLASS!$N393:$S393,AS$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AT$2),SUMIF(CLASS!$N393:$S393,AT$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AU$2),SUMIF(CLASS!$N393:$S393,AU$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AV$2),SUMIF(CLASS!$N393:$S393,AV$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AW$2),SUMIF(CLASS!$N393:$S393,AW$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AX$2),SUMIF(CLASS!$N393:$S393,AX$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AY$2),SUMIF(CLASS!$N393:$S393,AY$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,AZ$2),SUMIF(CLASS!$N393:$S393,AZ$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,BA$2),SUMIF(CLASS!$N393:$S393,BA$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,BB$2),SUMIF(CLASS!$N393:$S393,BB$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,BC$2),SUMIF(CLASS!$N393:$S393,BC$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,BD$2),SUMIF(CLASS!$N393:$S393,BD$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,BE$2),SUMIF(CLASS!$N393:$S393,BE$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,BF$2),SUMIF(CLASS!$N393:$S393,BF$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,BG$2),SUMIF(CLASS!$N393:$S393,BG$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,BH$2),SUMIF(CLASS!$N393:$S393,BH$3,CLASS!$E393:$J393))","v":0},{"$f":"IF(CLASS!$L393<>0,FUNCALLOC!$C393*INDEX(INDIRECT(ACCOUNTS!$U393),2,BI$2),SUMIF(CLASS!$N393:$S393,BI$3,CLASS!$E393:$J393))","v":0},null,null,18651.433351087468,0,0,0,0,0,18651.433351087468,null,161118.89311096407,8353.401145297501,0,26726.894908964019,0,0,196199.1891652256,null,0,0,0,0,0,0,0,null,2354131.0707774819,1031268.7632876934,4007159.2419775226,0,0,0,7392559.0760426978,null,0,0,0,0,0,0,0,null,0,0,0,373149.49957721488,0,0,373149.49957721488,null,0,0,0,0,16780.702923895922,0,16780.702923895922,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B394","v":"Sub-total"},{"$f":"SUM(C370:C393)","v":60170595.610409051},0,{"$f":"SUM(E370:E393)","v":128023.34468071838},1569554.4296855994,12280397.588529767,87176.636497868967,760.72092282926553,2416331.3932736027,174657.57196698675,5836607.6251554396,410449.49833846441,-22606.021332905148,229688.16545601856,1901257.8051764844,20270.441787454762,0,10290744.827088328,98288.575221357532,6261481.0312214987,3624581.5288537932,848764.48576536041,97242.3942502383,0,0,3449135.7298845537,861409.23539995926,383591.15994501242,700751.03499703971,31893.34663520813,539486.67103153502,3079059.4261301523,3855385.9014747497,0,799286.36755140801,{"$f":"SUM(AK370:AK393)","v":0},39812.244058603741,1333.8035128072192,83297.193736703281,0,0,92481.453512402222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL370:BL393)","v":128023.34468071838},207082.14412311339,0,0,0,0,335105.4888038318,null,{"$f":"SUM(BT370:BT393)","v":1569554.4296855994},174657.57196698675,0,31893.34663520813,0,0,1776105.3482877947,null,{"$f":"SUM(CB370:CB393)","v":760.72092282926553},0,0,0,0,0,760.72092282926553,null,{"$f":"SUM(CJ370:CJ393)","v":14783905.618301239},8168585.3704578448,26615990.002627145,0,0,0,49568480.991386227,null,{"$f":"SUM(CR370:CR393)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ370:CZ393)","v":0},0,0,8273218.3661878435,0,0,8273218.3661878435,null,{"$f":"SUM(DH370:DH393)","v":0},0,0,0,216924.69482051639,0,216924.69482051639,null,{"$f":"SUM(DP370:DP393)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX370:DX393)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF370:EF393)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN370:EN393)","v":0},0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B396","v":"TOTAL O & M EXPENSES"},{"$f":"SUM(C394,C367,C359,C348,C333,C305,C294,C281,C257,C245)","v":159038404.08635572},0,{"$f":"SUM(E394,E367,E359,E348,E333,E305,E294,E281,E257,E245)","v":303647.78748872742},4229861.4587952308,31168938.766143657,87176.636497868967,2929.2409228292654,5406800.4954115022,645157.50476996182,14813923.11274972,850238.33062431309,{"$f":"SUM(N394,N367,N359,N348,N333,N305,N294,N281,N257,N245)","v":-87047.011332905153},3159862.2941736146,1901257.8051764844,20270.441787454762,0,26306502.244878545,251257.6755280536,14396342.370909942,7978881.8600382656,1569854.1813659798,97242.3942502383,0,0,14912877.519779636,3316952.5221576518,846881.38846717402,1914757.3734579114,31893.34663520813,2077353.7136708647,11520052.093189441,9898478.0149185881,0,799286.36755140801,{"$f":"SUM(AK394,AK367,AK359,AK348,AK333,AK305,AK294,AK281,AK257,AK245)","v":0},153301.49470898966,4990.3180884462527,366000.89003846573,0,0,92481.453512402222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL394,BL367,BL359,BL348,BL333,BL305,BL294,BL281,BL257,BL245)","v":303647.78748872742},3072815.2828407092,0,0,0,0,3376463.070329437,null,{"$f":"SUM(BT394,BT367,BT359,BT348,BT333,BT305,BT294,BT281,BT257,BT245)","v":4229861.4587952308},645157.50476996182,0,31893.34663520813,0,0,4906912.3102004007,null,{"$f":"SUM(CB394,CB367,CB359,CB348,CB333,CB305,CB294,CB281,CB257,CB245)","v":2929.2409228292654},0,0,0,0,0,2929.2409228292654,null,{"$f":"SUM(CJ394,CJ367,CJ359,CJ348,CJ333,CJ305,CJ294,CJ281,CJ257,CJ245)","v":36662915.898053028},17585689.690337975,71591549.530833393,0,0,0,125840155.11922443,null,{"$f":"SUM(CR394,CR367,CR359,CR348,CR333,CR305,CR294,CR281,CR257,CR245)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ394,CZ367,CZ359,CZ348,CZ333,CZ305,CZ294,CZ281,CZ257,CZ245)","v":0},0,0,24295170.189330302,0,0,24295170.189330302,null,{"$f":"SUM(DH394,DH367,DH359,DH348,DH333,DH305,DH294,DH281,DH257,DH245)","v":0},0,0,0,616774.15634830378,0,616774.15634830378,null,{"$f":"SUM(DP394,DP367,DP359,DP348,DP333,DP305,DP294,DP281,DP257,DP245)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX394,DX367,DX359,DX348,DX333,DX305,DX294,DX281,DX257,DX245)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF394,EF367,EF359,EF348,EF333,EF305,EF294,EF281,EF257,EF245)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN394,EN367,EN359,EN348,EN333,EN305,EN294,EN281,EN257,EN245)","v":0},0,0,0,0,0,0,{"$f":"ROUND((SUM(ET396,EL396,ED396,DV396,DN396,DF396,CX396,CP396,CH396,BZ396,BR396)-C396),1)","v":0}]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A398","v":"Labor O & M Expenses"},null,null,{"$f":"ROUND((SUM(E398:BI398)-C398),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B400","v":"Production Expense - Labor"},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,0]
[{"$f":"ACCOUNTS!A401","v":710},{"$f":"ACCOUNTS!B401","v":"Oper. Supervision and Engineering"},{"$f":"ACCOUNTS!C401","v":0},0,{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,E$2),SUMIF(CLASS!$N401:$S401,E$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,F$2),SUMIF(CLASS!$N401:$S401,F$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,G$2),SUMIF(CLASS!$N401:$S401,G$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,H$2),SUMIF(CLASS!$N401:$S401,H$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,I$2),SUMIF(CLASS!$N401:$S401,I$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,J$2),SUMIF(CLASS!$N401:$S401,J$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,K$2),SUMIF(CLASS!$N401:$S401,K$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,L$2),SUMIF(CLASS!$N401:$S401,L$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,M$2),SUMIF(CLASS!$N401:$S401,M$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,N$2),SUMIF(CLASS!$N401:$S401,N$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,O$2),SUMIF(CLASS!$N401:$S401,O$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,P$2),SUMIF(CLASS!$N401:$S401,P$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,Q$2),SUMIF(CLASS!$N401:$S401,Q$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,R$2),SUMIF(CLASS!$N401:$S401,R$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,S$2),SUMIF(CLASS!$N401:$S401,S$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,T$2),SUMIF(CLASS!$N401:$S401,T$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,U$2),SUMIF(CLASS!$N401:$S401,U$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,V$2),SUMIF(CLASS!$N401:$S401,V$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,W$2),SUMIF(CLASS!$N401:$S401,W$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,X$2),SUMIF(CLASS!$N401:$S401,X$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,Y$2),SUMIF(CLASS!$N401:$S401,Y$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,Z$2),SUMIF(CLASS!$N401:$S401,Z$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AA$2),SUMIF(CLASS!$N401:$S401,AA$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AB$2),SUMIF(CLASS!$N401:$S401,AB$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AC$2),SUMIF(CLASS!$N401:$S401,AC$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AD$2),SUMIF(CLASS!$N401:$S401,AD$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AE$2),SUMIF(CLASS!$N401:$S401,AE$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AF$2),SUMIF(CLASS!$N401:$S401,AF$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AG$2),SUMIF(CLASS!$N401:$S401,AG$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AH$2),SUMIF(CLASS!$N401:$S401,AH$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AI$2),SUMIF(CLASS!$N401:$S401,AI$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AJ$2),SUMIF(CLASS!$N401:$S401,AJ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AK$2),SUMIF(CLASS!$N401:$S401,AK$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AL$2),SUMIF(CLASS!$N401:$S401,AL$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AM$2),SUMIF(CLASS!$N401:$S401,AM$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AN$2),SUMIF(CLASS!$N401:$S401,AN$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AO$2),SUMIF(CLASS!$N401:$S401,AO$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AP$2),SUMIF(CLASS!$N401:$S401,AP$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AQ$2),SUMIF(CLASS!$N401:$S401,AQ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AR$2),SUMIF(CLASS!$N401:$S401,AR$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AS$2),SUMIF(CLASS!$N401:$S401,AS$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AT$2),SUMIF(CLASS!$N401:$S401,AT$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AU$2),SUMIF(CLASS!$N401:$S401,AU$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AV$2),SUMIF(CLASS!$N401:$S401,AV$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AW$2),SUMIF(CLASS!$N401:$S401,AW$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AX$2),SUMIF(CLASS!$N401:$S401,AX$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AY$2),SUMIF(CLASS!$N401:$S401,AY$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,AZ$2),SUMIF(CLASS!$N401:$S401,AZ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,BA$2),SUMIF(CLASS!$N401:$S401,BA$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,BB$2),SUMIF(CLASS!$N401:$S401,BB$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,BC$2),SUMIF(CLASS!$N401:$S401,BC$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,BD$2),SUMIF(CLASS!$N401:$S401,BD$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,BE$2),SUMIF(CLASS!$N401:$S401,BE$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,BF$2),SUMIF(CLASS!$N401:$S401,BF$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,BG$2),SUMIF(CLASS!$N401:$S401,BG$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,BH$2),SUMIF(CLASS!$N401:$S401,BH$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$U401),2,BI$2),SUMIF(CLASS!$N401:$S401,BI$3,CLASS!$E401:$J401))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E401:$BI401)","v":0},0,0,0,0,0,{"$f":"SUM(BL401:BQ401)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E401:$BI401)","v":0},0,0,0,0,0,{"$f":"SUM(BT401:BY401)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E401:$BI401)","v":0},0,0,0,0,0,{"$f":"SUM(CB401:CG401)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E401:$BI401)","v":0},0,0,0,0,0,{"$f":"SUM(CJ401:CO401)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E401:$BI401)","v":0},0,0,0,0,0,{"$f":"SUM(CR401:CW401)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E401:$BI401)","v":0},0,0,0,0,0,{"$f":"SUM(CZ401:DE401)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E401:$BI401)","v":0},0,0,0,0,0,{"$f":"SUM(DH401:DM401)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E401:$BI401)","v":0},0,0,0,0,0,{"$f":"SUM(DP401:DU401)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E401:$BI401)","v":0},0,0,0,0,0,{"$f":"SUM(DX401:EC401)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E401:$BI401)","v":0},0,0,0,0,0,{"$f":"SUM(EF401:EK401)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E401:$BI401)","v":0},0,0,0,0,0,{"$f":"SUM(EN401:ES401)","v":0},0]
[{"$f":"ACCOUNTS!A402","v":717},{"$f":"ACCOUNTS!B402","v":"LPG Expenses"},{"$f":"ACCOUNTS!C402","v":93145.827811614654},0,{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,E$2),SUMIF(CLASS!$N402:$S402,E$3,CLASS!$E402:$J402))","v":93145.827811614654},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,F$2),SUMIF(CLASS!$N402:$S402,F$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,G$2),SUMIF(CLASS!$N402:$S402,G$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,H$2),SUMIF(CLASS!$N402:$S402,H$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,I$2),SUMIF(CLASS!$N402:$S402,I$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,J$2),SUMIF(CLASS!$N402:$S402,J$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,K$2),SUMIF(CLASS!$N402:$S402,K$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,L$2),SUMIF(CLASS!$N402:$S402,L$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,M$2),SUMIF(CLASS!$N402:$S402,M$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,N$2),SUMIF(CLASS!$N402:$S402,N$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,O$2),SUMIF(CLASS!$N402:$S402,O$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,P$2),SUMIF(CLASS!$N402:$S402,P$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,Q$2),SUMIF(CLASS!$N402:$S402,Q$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,R$2),SUMIF(CLASS!$N402:$S402,R$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,S$2),SUMIF(CLASS!$N402:$S402,S$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,T$2),SUMIF(CLASS!$N402:$S402,T$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,U$2),SUMIF(CLASS!$N402:$S402,U$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,V$2),SUMIF(CLASS!$N402:$S402,V$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,W$2),SUMIF(CLASS!$N402:$S402,W$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,X$2),SUMIF(CLASS!$N402:$S402,X$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,Y$2),SUMIF(CLASS!$N402:$S402,Y$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,Z$2),SUMIF(CLASS!$N402:$S402,Z$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AA$2),SUMIF(CLASS!$N402:$S402,AA$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AB$2),SUMIF(CLASS!$N402:$S402,AB$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AC$2),SUMIF(CLASS!$N402:$S402,AC$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AD$2),SUMIF(CLASS!$N402:$S402,AD$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AE$2),SUMIF(CLASS!$N402:$S402,AE$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AF$2),SUMIF(CLASS!$N402:$S402,AF$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AG$2),SUMIF(CLASS!$N402:$S402,AG$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AH$2),SUMIF(CLASS!$N402:$S402,AH$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AI$2),SUMIF(CLASS!$N402:$S402,AI$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AJ$2),SUMIF(CLASS!$N402:$S402,AJ$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AK$2),SUMIF(CLASS!$N402:$S402,AK$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AL$2),SUMIF(CLASS!$N402:$S402,AL$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AM$2),SUMIF(CLASS!$N402:$S402,AM$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AN$2),SUMIF(CLASS!$N402:$S402,AN$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AO$2),SUMIF(CLASS!$N402:$S402,AO$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AP$2),SUMIF(CLASS!$N402:$S402,AP$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AQ$2),SUMIF(CLASS!$N402:$S402,AQ$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AR$2),SUMIF(CLASS!$N402:$S402,AR$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AS$2),SUMIF(CLASS!$N402:$S402,AS$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AT$2),SUMIF(CLASS!$N402:$S402,AT$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AU$2),SUMIF(CLASS!$N402:$S402,AU$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AV$2),SUMIF(CLASS!$N402:$S402,AV$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AW$2),SUMIF(CLASS!$N402:$S402,AW$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AX$2),SUMIF(CLASS!$N402:$S402,AX$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AY$2),SUMIF(CLASS!$N402:$S402,AY$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,AZ$2),SUMIF(CLASS!$N402:$S402,AZ$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,BA$2),SUMIF(CLASS!$N402:$S402,BA$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,BB$2),SUMIF(CLASS!$N402:$S402,BB$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,BC$2),SUMIF(CLASS!$N402:$S402,BC$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,BD$2),SUMIF(CLASS!$N402:$S402,BD$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,BE$2),SUMIF(CLASS!$N402:$S402,BE$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,BF$2),SUMIF(CLASS!$N402:$S402,BF$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,BG$2),SUMIF(CLASS!$N402:$S402,BG$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,BH$2),SUMIF(CLASS!$N402:$S402,BH$3,CLASS!$E402:$J402))","v":0},{"$f":"IF(CLASS!$L402<>0,FUNCALLOC!$C402*INDEX(INDIRECT(ACCOUNTS!$U402),2,BI$2),SUMIF(CLASS!$N402:$S402,BI$3,CLASS!$E402:$J402))","v":0},null,null,93145.827811614654,0,0,0,0,0,{"$f":"SUM(BL402:BQ402)","v":93145.827811614654},null,0,0,0,0,0,0,{"$f":"SUM(BT402:BY402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB402:CG402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ402:CO402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR402:CW402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ402:DE402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH402:DM402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP402:DU402)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX402:EC402)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A403","v":735},{"$f":"ACCOUNTS!B403","v":"Misc. Production Expenses"},{"$f":"ACCOUNTS!C403","v":0},0,{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,E$2),SUMIF(CLASS!$N403:$S403,E$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,F$2),SUMIF(CLASS!$N403:$S403,F$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,G$2),SUMIF(CLASS!$N403:$S403,G$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,H$2),SUMIF(CLASS!$N403:$S403,H$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,I$2),SUMIF(CLASS!$N403:$S403,I$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,J$2),SUMIF(CLASS!$N403:$S403,J$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,K$2),SUMIF(CLASS!$N403:$S403,K$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,L$2),SUMIF(CLASS!$N403:$S403,L$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,M$2),SUMIF(CLASS!$N403:$S403,M$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,N$2),SUMIF(CLASS!$N403:$S403,N$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,O$2),SUMIF(CLASS!$N403:$S403,O$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,P$2),SUMIF(CLASS!$N403:$S403,P$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,Q$2),SUMIF(CLASS!$N403:$S403,Q$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,R$2),SUMIF(CLASS!$N403:$S403,R$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,S$2),SUMIF(CLASS!$N403:$S403,S$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,T$2),SUMIF(CLASS!$N403:$S403,T$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,U$2),SUMIF(CLASS!$N403:$S403,U$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,V$2),SUMIF(CLASS!$N403:$S403,V$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,W$2),SUMIF(CLASS!$N403:$S403,W$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,X$2),SUMIF(CLASS!$N403:$S403,X$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,Y$2),SUMIF(CLASS!$N403:$S403,Y$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,Z$2),SUMIF(CLASS!$N403:$S403,Z$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AA$2),SUMIF(CLASS!$N403:$S403,AA$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AB$2),SUMIF(CLASS!$N403:$S403,AB$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AC$2),SUMIF(CLASS!$N403:$S403,AC$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AD$2),SUMIF(CLASS!$N403:$S403,AD$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AE$2),SUMIF(CLASS!$N403:$S403,AE$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AF$2),SUMIF(CLASS!$N403:$S403,AF$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AG$2),SUMIF(CLASS!$N403:$S403,AG$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AH$2),SUMIF(CLASS!$N403:$S403,AH$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AI$2),SUMIF(CLASS!$N403:$S403,AI$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AJ$2),SUMIF(CLASS!$N403:$S403,AJ$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AK$2),SUMIF(CLASS!$N403:$S403,AK$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AL$2),SUMIF(CLASS!$N403:$S403,AL$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AM$2),SUMIF(CLASS!$N403:$S403,AM$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AN$2),SUMIF(CLASS!$N403:$S403,AN$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AO$2),SUMIF(CLASS!$N403:$S403,AO$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AP$2),SUMIF(CLASS!$N403:$S403,AP$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AQ$2),SUMIF(CLASS!$N403:$S403,AQ$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AR$2),SUMIF(CLASS!$N403:$S403,AR$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AS$2),SUMIF(CLASS!$N403:$S403,AS$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AT$2),SUMIF(CLASS!$N403:$S403,AT$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AU$2),SUMIF(CLASS!$N403:$S403,AU$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AV$2),SUMIF(CLASS!$N403:$S403,AV$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AW$2),SUMIF(CLASS!$N403:$S403,AW$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AX$2),SUMIF(CLASS!$N403:$S403,AX$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AY$2),SUMIF(CLASS!$N403:$S403,AY$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,AZ$2),SUMIF(CLASS!$N403:$S403,AZ$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,BA$2),SUMIF(CLASS!$N403:$S403,BA$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,BB$2),SUMIF(CLASS!$N403:$S403,BB$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,BC$2),SUMIF(CLASS!$N403:$S403,BC$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,BD$2),SUMIF(CLASS!$N403:$S403,BD$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,BE$2),SUMIF(CLASS!$N403:$S403,BE$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,BF$2),SUMIF(CLASS!$N403:$S403,BF$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,BG$2),SUMIF(CLASS!$N403:$S403,BG$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,BH$2),SUMIF(CLASS!$N403:$S403,BH$3,CLASS!$E403:$J403))","v":0},{"$f":"IF(CLASS!$L403<>0,FUNCALLOC!$C403*INDEX(INDIRECT(ACCOUNTS!$U403),2,BI$2),SUMIF(CLASS!$N403:$S403,BI$3,CLASS!$E403:$J403))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A404","v":741},{"$f":"ACCOUNTS!B404","v":"Maint. Structures and Improvements"},{"$f":"ACCOUNTS!C404","v":0},0,{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,E$2),SUMIF(CLASS!$N404:$S404,E$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,F$2),SUMIF(CLASS!$N404:$S404,F$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,G$2),SUMIF(CLASS!$N404:$S404,G$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,H$2),SUMIF(CLASS!$N404:$S404,H$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,I$2),SUMIF(CLASS!$N404:$S404,I$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,J$2),SUMIF(CLASS!$N404:$S404,J$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,K$2),SUMIF(CLASS!$N404:$S404,K$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,L$2),SUMIF(CLASS!$N404:$S404,L$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,M$2),SUMIF(CLASS!$N404:$S404,M$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,N$2),SUMIF(CLASS!$N404:$S404,N$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,O$2),SUMIF(CLASS!$N404:$S404,O$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,P$2),SUMIF(CLASS!$N404:$S404,P$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,Q$2),SUMIF(CLASS!$N404:$S404,Q$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,R$2),SUMIF(CLASS!$N404:$S404,R$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,S$2),SUMIF(CLASS!$N404:$S404,S$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,T$2),SUMIF(CLASS!$N404:$S404,T$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,U$2),SUMIF(CLASS!$N404:$S404,U$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,V$2),SUMIF(CLASS!$N404:$S404,V$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,W$2),SUMIF(CLASS!$N404:$S404,W$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,X$2),SUMIF(CLASS!$N404:$S404,X$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,Y$2),SUMIF(CLASS!$N404:$S404,Y$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,Z$2),SUMIF(CLASS!$N404:$S404,Z$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AA$2),SUMIF(CLASS!$N404:$S404,AA$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AB$2),SUMIF(CLASS!$N404:$S404,AB$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AC$2),SUMIF(CLASS!$N404:$S404,AC$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AD$2),SUMIF(CLASS!$N404:$S404,AD$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AE$2),SUMIF(CLASS!$N404:$S404,AE$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AF$2),SUMIF(CLASS!$N404:$S404,AF$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AG$2),SUMIF(CLASS!$N404:$S404,AG$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AH$2),SUMIF(CLASS!$N404:$S404,AH$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AI$2),SUMIF(CLASS!$N404:$S404,AI$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AJ$2),SUMIF(CLASS!$N404:$S404,AJ$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AK$2),SUMIF(CLASS!$N404:$S404,AK$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AL$2),SUMIF(CLASS!$N404:$S404,AL$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AM$2),SUMIF(CLASS!$N404:$S404,AM$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AN$2),SUMIF(CLASS!$N404:$S404,AN$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AO$2),SUMIF(CLASS!$N404:$S404,AO$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AP$2),SUMIF(CLASS!$N404:$S404,AP$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AQ$2),SUMIF(CLASS!$N404:$S404,AQ$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AR$2),SUMIF(CLASS!$N404:$S404,AR$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AS$2),SUMIF(CLASS!$N404:$S404,AS$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AT$2),SUMIF(CLASS!$N404:$S404,AT$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AU$2),SUMIF(CLASS!$N404:$S404,AU$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AV$2),SUMIF(CLASS!$N404:$S404,AV$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AW$2),SUMIF(CLASS!$N404:$S404,AW$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AX$2),SUMIF(CLASS!$N404:$S404,AX$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AY$2),SUMIF(CLASS!$N404:$S404,AY$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,AZ$2),SUMIF(CLASS!$N404:$S404,AZ$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,BA$2),SUMIF(CLASS!$N404:$S404,BA$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,BB$2),SUMIF(CLASS!$N404:$S404,BB$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,BC$2),SUMIF(CLASS!$N404:$S404,BC$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,BD$2),SUMIF(CLASS!$N404:$S404,BD$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,BE$2),SUMIF(CLASS!$N404:$S404,BE$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,BF$2),SUMIF(CLASS!$N404:$S404,BF$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,BG$2),SUMIF(CLASS!$N404:$S404,BG$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,BH$2),SUMIF(CLASS!$N404:$S404,BH$3,CLASS!$E404:$J404))","v":0},{"$f":"IF(CLASS!$L404<>0,FUNCALLOC!$C404*INDEX(INDIRECT(ACCOUNTS!$U404),2,BI$2),SUMIF(CLASS!$N404:$S404,BI$3,CLASS!$E404:$J404))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A405","v":742},{"$f":"ACCOUNTS!B405","v":"Maint. Production Equipment"},{"$f":"ACCOUNTS!C405","v":0},0,{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,E$2),SUMIF(CLASS!$N405:$S405,E$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,F$2),SUMIF(CLASS!$N405:$S405,F$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,G$2),SUMIF(CLASS!$N405:$S405,G$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,H$2),SUMIF(CLASS!$N405:$S405,H$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,I$2),SUMIF(CLASS!$N405:$S405,I$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,J$2),SUMIF(CLASS!$N405:$S405,J$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,K$2),SUMIF(CLASS!$N405:$S405,K$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,L$2),SUMIF(CLASS!$N405:$S405,L$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,M$2),SUMIF(CLASS!$N405:$S405,M$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,N$2),SUMIF(CLASS!$N405:$S405,N$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,O$2),SUMIF(CLASS!$N405:$S405,O$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,P$2),SUMIF(CLASS!$N405:$S405,P$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,Q$2),SUMIF(CLASS!$N405:$S405,Q$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,R$2),SUMIF(CLASS!$N405:$S405,R$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,S$2),SUMIF(CLASS!$N405:$S405,S$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,T$2),SUMIF(CLASS!$N405:$S405,T$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,U$2),SUMIF(CLASS!$N405:$S405,U$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,V$2),SUMIF(CLASS!$N405:$S405,V$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,W$2),SUMIF(CLASS!$N405:$S405,W$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,X$2),SUMIF(CLASS!$N405:$S405,X$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,Y$2),SUMIF(CLASS!$N405:$S405,Y$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,Z$2),SUMIF(CLASS!$N405:$S405,Z$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AA$2),SUMIF(CLASS!$N405:$S405,AA$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AB$2),SUMIF(CLASS!$N405:$S405,AB$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AC$2),SUMIF(CLASS!$N405:$S405,AC$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AD$2),SUMIF(CLASS!$N405:$S405,AD$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AE$2),SUMIF(CLASS!$N405:$S405,AE$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AF$2),SUMIF(CLASS!$N405:$S405,AF$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AG$2),SUMIF(CLASS!$N405:$S405,AG$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AH$2),SUMIF(CLASS!$N405:$S405,AH$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AI$2),SUMIF(CLASS!$N405:$S405,AI$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AJ$2),SUMIF(CLASS!$N405:$S405,AJ$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AK$2),SUMIF(CLASS!$N405:$S405,AK$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AL$2),SUMIF(CLASS!$N405:$S405,AL$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AM$2),SUMIF(CLASS!$N405:$S405,AM$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AN$2),SUMIF(CLASS!$N405:$S405,AN$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AO$2),SUMIF(CLASS!$N405:$S405,AO$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AP$2),SUMIF(CLASS!$N405:$S405,AP$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AQ$2),SUMIF(CLASS!$N405:$S405,AQ$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AR$2),SUMIF(CLASS!$N405:$S405,AR$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AS$2),SUMIF(CLASS!$N405:$S405,AS$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AT$2),SUMIF(CLASS!$N405:$S405,AT$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AU$2),SUMIF(CLASS!$N405:$S405,AU$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AV$2),SUMIF(CLASS!$N405:$S405,AV$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AW$2),SUMIF(CLASS!$N405:$S405,AW$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AX$2),SUMIF(CLASS!$N405:$S405,AX$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AY$2),SUMIF(CLASS!$N405:$S405,AY$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,AZ$2),SUMIF(CLASS!$N405:$S405,AZ$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,BA$2),SUMIF(CLASS!$N405:$S405,BA$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,BB$2),SUMIF(CLASS!$N405:$S405,BB$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,BC$2),SUMIF(CLASS!$N405:$S405,BC$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,BD$2),SUMIF(CLASS!$N405:$S405,BD$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,BE$2),SUMIF(CLASS!$N405:$S405,BE$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,BF$2),SUMIF(CLASS!$N405:$S405,BF$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,BG$2),SUMIF(CLASS!$N405:$S405,BG$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,BH$2),SUMIF(CLASS!$N405:$S405,BH$3,CLASS!$E405:$J405))","v":0},{"$f":"IF(CLASS!$L405<>0,FUNCALLOC!$C405*INDEX(INDIRECT(ACCOUNTS!$U405),2,BI$2),SUMIF(CLASS!$N405:$S405,BI$3,CLASS!$E405:$J405))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A406","v":"~"},{"$f":"ACCOUNTS!B406","v":"~"},{"$f":"ACCOUNTS!C406","v":0},0,{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,E$2),SUMIF(CLASS!$N406:$S406,E$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,F$2),SUMIF(CLASS!$N406:$S406,F$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,G$2),SUMIF(CLASS!$N406:$S406,G$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,H$2),SUMIF(CLASS!$N406:$S406,H$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,I$2),SUMIF(CLASS!$N406:$S406,I$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,J$2),SUMIF(CLASS!$N406:$S406,J$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,K$2),SUMIF(CLASS!$N406:$S406,K$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,L$2),SUMIF(CLASS!$N406:$S406,L$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,M$2),SUMIF(CLASS!$N406:$S406,M$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,N$2),SUMIF(CLASS!$N406:$S406,N$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,O$2),SUMIF(CLASS!$N406:$S406,O$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,P$2),SUMIF(CLASS!$N406:$S406,P$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,Q$2),SUMIF(CLASS!$N406:$S406,Q$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,R$2),SUMIF(CLASS!$N406:$S406,R$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,S$2),SUMIF(CLASS!$N406:$S406,S$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,T$2),SUMIF(CLASS!$N406:$S406,T$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,U$2),SUMIF(CLASS!$N406:$S406,U$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,V$2),SUMIF(CLASS!$N406:$S406,V$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,W$2),SUMIF(CLASS!$N406:$S406,W$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,X$2),SUMIF(CLASS!$N406:$S406,X$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,Y$2),SUMIF(CLASS!$N406:$S406,Y$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,Z$2),SUMIF(CLASS!$N406:$S406,Z$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AA$2),SUMIF(CLASS!$N406:$S406,AA$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AB$2),SUMIF(CLASS!$N406:$S406,AB$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AC$2),SUMIF(CLASS!$N406:$S406,AC$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AD$2),SUMIF(CLASS!$N406:$S406,AD$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AE$2),SUMIF(CLASS!$N406:$S406,AE$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AF$2),SUMIF(CLASS!$N406:$S406,AF$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AG$2),SUMIF(CLASS!$N406:$S406,AG$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AH$2),SUMIF(CLASS!$N406:$S406,AH$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AI$2),SUMIF(CLASS!$N406:$S406,AI$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AJ$2),SUMIF(CLASS!$N406:$S406,AJ$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AK$2),SUMIF(CLASS!$N406:$S406,AK$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AL$2),SUMIF(CLASS!$N406:$S406,AL$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AM$2),SUMIF(CLASS!$N406:$S406,AM$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AN$2),SUMIF(CLASS!$N406:$S406,AN$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AO$2),SUMIF(CLASS!$N406:$S406,AO$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AP$2),SUMIF(CLASS!$N406:$S406,AP$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AQ$2),SUMIF(CLASS!$N406:$S406,AQ$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AR$2),SUMIF(CLASS!$N406:$S406,AR$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AS$2),SUMIF(CLASS!$N406:$S406,AS$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AT$2),SUMIF(CLASS!$N406:$S406,AT$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AU$2),SUMIF(CLASS!$N406:$S406,AU$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AV$2),SUMIF(CLASS!$N406:$S406,AV$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AW$2),SUMIF(CLASS!$N406:$S406,AW$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AX$2),SUMIF(CLASS!$N406:$S406,AX$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AY$2),SUMIF(CLASS!$N406:$S406,AY$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,AZ$2),SUMIF(CLASS!$N406:$S406,AZ$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,BA$2),SUMIF(CLASS!$N406:$S406,BA$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,BB$2),SUMIF(CLASS!$N406:$S406,BB$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,BC$2),SUMIF(CLASS!$N406:$S406,BC$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,BD$2),SUMIF(CLASS!$N406:$S406,BD$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,BE$2),SUMIF(CLASS!$N406:$S406,BE$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,BF$2),SUMIF(CLASS!$N406:$S406,BF$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,BG$2),SUMIF(CLASS!$N406:$S406,BG$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,BH$2),SUMIF(CLASS!$N406:$S406,BH$3,CLASS!$E406:$J406))","v":0},{"$f":"IF(CLASS!$L406<>0,FUNCALLOC!$C406*INDEX(INDIRECT(ACCOUNTS!$U406),2,BI$2),SUMIF(CLASS!$N406:$S406,BI$3,CLASS!$E406:$J406))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A407","v":"~"},{"$f":"ACCOUNTS!B407","v":"~"},{"$f":"ACCOUNTS!C407","v":0},0,{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,E$2),SUMIF(CLASS!$N407:$S407,E$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,F$2),SUMIF(CLASS!$N407:$S407,F$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,G$2),SUMIF(CLASS!$N407:$S407,G$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,H$2),SUMIF(CLASS!$N407:$S407,H$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,I$2),SUMIF(CLASS!$N407:$S407,I$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,J$2),SUMIF(CLASS!$N407:$S407,J$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,K$2),SUMIF(CLASS!$N407:$S407,K$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,L$2),SUMIF(CLASS!$N407:$S407,L$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,M$2),SUMIF(CLASS!$N407:$S407,M$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,N$2),SUMIF(CLASS!$N407:$S407,N$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,O$2),SUMIF(CLASS!$N407:$S407,O$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,P$2),SUMIF(CLASS!$N407:$S407,P$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,Q$2),SUMIF(CLASS!$N407:$S407,Q$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,R$2),SUMIF(CLASS!$N407:$S407,R$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,S$2),SUMIF(CLASS!$N407:$S407,S$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,T$2),SUMIF(CLASS!$N407:$S407,T$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,U$2),SUMIF(CLASS!$N407:$S407,U$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,V$2),SUMIF(CLASS!$N407:$S407,V$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,W$2),SUMIF(CLASS!$N407:$S407,W$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,X$2),SUMIF(CLASS!$N407:$S407,X$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,Y$2),SUMIF(CLASS!$N407:$S407,Y$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,Z$2),SUMIF(CLASS!$N407:$S407,Z$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AA$2),SUMIF(CLASS!$N407:$S407,AA$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AB$2),SUMIF(CLASS!$N407:$S407,AB$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AC$2),SUMIF(CLASS!$N407:$S407,AC$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AD$2),SUMIF(CLASS!$N407:$S407,AD$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AE$2),SUMIF(CLASS!$N407:$S407,AE$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AF$2),SUMIF(CLASS!$N407:$S407,AF$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AG$2),SUMIF(CLASS!$N407:$S407,AG$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AH$2),SUMIF(CLASS!$N407:$S407,AH$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AI$2),SUMIF(CLASS!$N407:$S407,AI$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AJ$2),SUMIF(CLASS!$N407:$S407,AJ$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AK$2),SUMIF(CLASS!$N407:$S407,AK$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AL$2),SUMIF(CLASS!$N407:$S407,AL$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AM$2),SUMIF(CLASS!$N407:$S407,AM$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AN$2),SUMIF(CLASS!$N407:$S407,AN$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AO$2),SUMIF(CLASS!$N407:$S407,AO$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AP$2),SUMIF(CLASS!$N407:$S407,AP$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AQ$2),SUMIF(CLASS!$N407:$S407,AQ$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AR$2),SUMIF(CLASS!$N407:$S407,AR$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AS$2),SUMIF(CLASS!$N407:$S407,AS$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AT$2),SUMIF(CLASS!$N407:$S407,AT$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AU$2),SUMIF(CLASS!$N407:$S407,AU$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AV$2),SUMIF(CLASS!$N407:$S407,AV$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AW$2),SUMIF(CLASS!$N407:$S407,AW$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AX$2),SUMIF(CLASS!$N407:$S407,AX$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AY$2),SUMIF(CLASS!$N407:$S407,AY$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,AZ$2),SUMIF(CLASS!$N407:$S407,AZ$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,BA$2),SUMIF(CLASS!$N407:$S407,BA$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,BB$2),SUMIF(CLASS!$N407:$S407,BB$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,BC$2),SUMIF(CLASS!$N407:$S407,BC$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,BD$2),SUMIF(CLASS!$N407:$S407,BD$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,BE$2),SUMIF(CLASS!$N407:$S407,BE$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,BF$2),SUMIF(CLASS!$N407:$S407,BF$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,BG$2),SUMIF(CLASS!$N407:$S407,BG$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,BH$2),SUMIF(CLASS!$N407:$S407,BH$3,CLASS!$E407:$J407))","v":0},{"$f":"IF(CLASS!$L407<>0,FUNCALLOC!$C407*INDEX(INDIRECT(ACCOUNTS!$U407),2,BI$2),SUMIF(CLASS!$N407:$S407,BI$3,CLASS!$E407:$J407))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A408","v":"~"},{"$f":"ACCOUNTS!B408","v":"~"},{"$f":"ACCOUNTS!C408","v":0},0,{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,E$2),SUMIF(CLASS!$N408:$S408,E$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,F$2),SUMIF(CLASS!$N408:$S408,F$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,G$2),SUMIF(CLASS!$N408:$S408,G$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,H$2),SUMIF(CLASS!$N408:$S408,H$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,I$2),SUMIF(CLASS!$N408:$S408,I$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,J$2),SUMIF(CLASS!$N408:$S408,J$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,K$2),SUMIF(CLASS!$N408:$S408,K$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,L$2),SUMIF(CLASS!$N408:$S408,L$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,M$2),SUMIF(CLASS!$N408:$S408,M$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,N$2),SUMIF(CLASS!$N408:$S408,N$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,O$2),SUMIF(CLASS!$N408:$S408,O$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,P$2),SUMIF(CLASS!$N408:$S408,P$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,Q$2),SUMIF(CLASS!$N408:$S408,Q$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,R$2),SUMIF(CLASS!$N408:$S408,R$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,S$2),SUMIF(CLASS!$N408:$S408,S$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,T$2),SUMIF(CLASS!$N408:$S408,T$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,U$2),SUMIF(CLASS!$N408:$S408,U$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,V$2),SUMIF(CLASS!$N408:$S408,V$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,W$2),SUMIF(CLASS!$N408:$S408,W$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,X$2),SUMIF(CLASS!$N408:$S408,X$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,Y$2),SUMIF(CLASS!$N408:$S408,Y$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,Z$2),SUMIF(CLASS!$N408:$S408,Z$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AA$2),SUMIF(CLASS!$N408:$S408,AA$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AB$2),SUMIF(CLASS!$N408:$S408,AB$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AC$2),SUMIF(CLASS!$N408:$S408,AC$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AD$2),SUMIF(CLASS!$N408:$S408,AD$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AE$2),SUMIF(CLASS!$N408:$S408,AE$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AF$2),SUMIF(CLASS!$N408:$S408,AF$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AG$2),SUMIF(CLASS!$N408:$S408,AG$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AH$2),SUMIF(CLASS!$N408:$S408,AH$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AI$2),SUMIF(CLASS!$N408:$S408,AI$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AJ$2),SUMIF(CLASS!$N408:$S408,AJ$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AK$2),SUMIF(CLASS!$N408:$S408,AK$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AL$2),SUMIF(CLASS!$N408:$S408,AL$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AM$2),SUMIF(CLASS!$N408:$S408,AM$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AN$2),SUMIF(CLASS!$N408:$S408,AN$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AO$2),SUMIF(CLASS!$N408:$S408,AO$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AP$2),SUMIF(CLASS!$N408:$S408,AP$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AQ$2),SUMIF(CLASS!$N408:$S408,AQ$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AR$2),SUMIF(CLASS!$N408:$S408,AR$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AS$2),SUMIF(CLASS!$N408:$S408,AS$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AT$2),SUMIF(CLASS!$N408:$S408,AT$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AU$2),SUMIF(CLASS!$N408:$S408,AU$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AV$2),SUMIF(CLASS!$N408:$S408,AV$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AW$2),SUMIF(CLASS!$N408:$S408,AW$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AX$2),SUMIF(CLASS!$N408:$S408,AX$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AY$2),SUMIF(CLASS!$N408:$S408,AY$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,AZ$2),SUMIF(CLASS!$N408:$S408,AZ$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,BA$2),SUMIF(CLASS!$N408:$S408,BA$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,BB$2),SUMIF(CLASS!$N408:$S408,BB$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,BC$2),SUMIF(CLASS!$N408:$S408,BC$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,BD$2),SUMIF(CLASS!$N408:$S408,BD$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,BE$2),SUMIF(CLASS!$N408:$S408,BE$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,BF$2),SUMIF(CLASS!$N408:$S408,BF$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,BG$2),SUMIF(CLASS!$N408:$S408,BG$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,BH$2),SUMIF(CLASS!$N408:$S408,BH$3,CLASS!$E408:$J408))","v":0},{"$f":"IF(CLASS!$L408<>0,FUNCALLOC!$C408*INDEX(INDIRECT(ACCOUNTS!$U408),2,BI$2),SUMIF(CLASS!$N408:$S408,BI$3,CLASS!$E408:$J408))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A409","v":"~"},{"$f":"ACCOUNTS!B409","v":"~"},{"$f":"ACCOUNTS!C409","v":0},0,{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,E$2),SUMIF(CLASS!$N409:$S409,E$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,F$2),SUMIF(CLASS!$N409:$S409,F$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,G$2),SUMIF(CLASS!$N409:$S409,G$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,H$2),SUMIF(CLASS!$N409:$S409,H$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,I$2),SUMIF(CLASS!$N409:$S409,I$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,J$2),SUMIF(CLASS!$N409:$S409,J$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,K$2),SUMIF(CLASS!$N409:$S409,K$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,L$2),SUMIF(CLASS!$N409:$S409,L$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,M$2),SUMIF(CLASS!$N409:$S409,M$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,N$2),SUMIF(CLASS!$N409:$S409,N$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,O$2),SUMIF(CLASS!$N409:$S409,O$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,P$2),SUMIF(CLASS!$N409:$S409,P$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,Q$2),SUMIF(CLASS!$N409:$S409,Q$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,R$2),SUMIF(CLASS!$N409:$S409,R$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,S$2),SUMIF(CLASS!$N409:$S409,S$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,T$2),SUMIF(CLASS!$N409:$S409,T$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,U$2),SUMIF(CLASS!$N409:$S409,U$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,V$2),SUMIF(CLASS!$N409:$S409,V$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,W$2),SUMIF(CLASS!$N409:$S409,W$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,X$2),SUMIF(CLASS!$N409:$S409,X$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,Y$2),SUMIF(CLASS!$N409:$S409,Y$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,Z$2),SUMIF(CLASS!$N409:$S409,Z$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AA$2),SUMIF(CLASS!$N409:$S409,AA$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AB$2),SUMIF(CLASS!$N409:$S409,AB$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AC$2),SUMIF(CLASS!$N409:$S409,AC$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AD$2),SUMIF(CLASS!$N409:$S409,AD$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AE$2),SUMIF(CLASS!$N409:$S409,AE$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AF$2),SUMIF(CLASS!$N409:$S409,AF$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AG$2),SUMIF(CLASS!$N409:$S409,AG$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AH$2),SUMIF(CLASS!$N409:$S409,AH$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AI$2),SUMIF(CLASS!$N409:$S409,AI$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AJ$2),SUMIF(CLASS!$N409:$S409,AJ$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AK$2),SUMIF(CLASS!$N409:$S409,AK$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AL$2),SUMIF(CLASS!$N409:$S409,AL$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AM$2),SUMIF(CLASS!$N409:$S409,AM$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AN$2),SUMIF(CLASS!$N409:$S409,AN$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AO$2),SUMIF(CLASS!$N409:$S409,AO$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AP$2),SUMIF(CLASS!$N409:$S409,AP$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AQ$2),SUMIF(CLASS!$N409:$S409,AQ$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AR$2),SUMIF(CLASS!$N409:$S409,AR$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AS$2),SUMIF(CLASS!$N409:$S409,AS$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AT$2),SUMIF(CLASS!$N409:$S409,AT$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AU$2),SUMIF(CLASS!$N409:$S409,AU$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AV$2),SUMIF(CLASS!$N409:$S409,AV$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AW$2),SUMIF(CLASS!$N409:$S409,AW$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AX$2),SUMIF(CLASS!$N409:$S409,AX$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AY$2),SUMIF(CLASS!$N409:$S409,AY$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,AZ$2),SUMIF(CLASS!$N409:$S409,AZ$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,BA$2),SUMIF(CLASS!$N409:$S409,BA$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,BB$2),SUMIF(CLASS!$N409:$S409,BB$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,BC$2),SUMIF(CLASS!$N409:$S409,BC$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,BD$2),SUMIF(CLASS!$N409:$S409,BD$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,BE$2),SUMIF(CLASS!$N409:$S409,BE$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,BF$2),SUMIF(CLASS!$N409:$S409,BF$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,BG$2),SUMIF(CLASS!$N409:$S409,BG$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,BH$2),SUMIF(CLASS!$N409:$S409,BH$3,CLASS!$E409:$J409))","v":0},{"$f":"IF(CLASS!$L409<>0,FUNCALLOC!$C409*INDEX(INDIRECT(ACCOUNTS!$U409),2,BI$2),SUMIF(CLASS!$N409:$S409,BI$3,CLASS!$E409:$J409))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B410","v":"Sub-total"},{"$f":"SUM(C401:C409)","v":93145.827811614654},0,{"$f":"SUM(E401:E409)","v":93145.827811614654},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS401:AS409)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL401:BL409)","v":93145.827811614654},0,0,0,0,0,93145.827811614654,null,{"$f":"SUM(BT401:BT409)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB401:CB409)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ401:CJ409)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR401:CR409)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ401:CZ409)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH401:DH409)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP401:DP409)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX401:DX409)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF401:EF409)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN401:EN409)","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,0]
[null,{"$f":"ACCOUNTS!B412","v":"Other Gas Supply Expenses"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A413","v":807.2},{"$f":"ACCOUNTS!B413","v":"Purchased Gas Expense"},{"$f":"ACCOUNTS!C413","v":0},0,{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,E$2),SUMIF(CLASS!$N413:$S413,E$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,F$2),SUMIF(CLASS!$N413:$S413,F$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,G$2),SUMIF(CLASS!$N413:$S413,G$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,H$2),SUMIF(CLASS!$N413:$S413,H$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,I$2),SUMIF(CLASS!$N413:$S413,I$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,J$2),SUMIF(CLASS!$N413:$S413,J$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,K$2),SUMIF(CLASS!$N413:$S413,K$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,L$2),SUMIF(CLASS!$N413:$S413,L$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,M$2),SUMIF(CLASS!$N413:$S413,M$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,N$2),SUMIF(CLASS!$N413:$S413,N$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,O$2),SUMIF(CLASS!$N413:$S413,O$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,P$2),SUMIF(CLASS!$N413:$S413,P$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,Q$2),SUMIF(CLASS!$N413:$S413,Q$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,R$2),SUMIF(CLASS!$N413:$S413,R$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,S$2),SUMIF(CLASS!$N413:$S413,S$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,T$2),SUMIF(CLASS!$N413:$S413,T$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,U$2),SUMIF(CLASS!$N413:$S413,U$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,V$2),SUMIF(CLASS!$N413:$S413,V$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,W$2),SUMIF(CLASS!$N413:$S413,W$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,X$2),SUMIF(CLASS!$N413:$S413,X$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,Y$2),SUMIF(CLASS!$N413:$S413,Y$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,Z$2),SUMIF(CLASS!$N413:$S413,Z$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AA$2),SUMIF(CLASS!$N413:$S413,AA$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AB$2),SUMIF(CLASS!$N413:$S413,AB$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AC$2),SUMIF(CLASS!$N413:$S413,AC$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AD$2),SUMIF(CLASS!$N413:$S413,AD$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AE$2),SUMIF(CLASS!$N413:$S413,AE$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AF$2),SUMIF(CLASS!$N413:$S413,AF$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AG$2),SUMIF(CLASS!$N413:$S413,AG$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AH$2),SUMIF(CLASS!$N413:$S413,AH$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AI$2),SUMIF(CLASS!$N413:$S413,AI$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AJ$2),SUMIF(CLASS!$N413:$S413,AJ$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AK$2),SUMIF(CLASS!$N413:$S413,AK$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AL$2),SUMIF(CLASS!$N413:$S413,AL$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AM$2),SUMIF(CLASS!$N413:$S413,AM$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AN$2),SUMIF(CLASS!$N413:$S413,AN$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AO$2),SUMIF(CLASS!$N413:$S413,AO$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AP$2),SUMIF(CLASS!$N413:$S413,AP$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AQ$2),SUMIF(CLASS!$N413:$S413,AQ$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AR$2),SUMIF(CLASS!$N413:$S413,AR$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AS$2),SUMIF(CLASS!$N413:$S413,AS$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AT$2),SUMIF(CLASS!$N413:$S413,AT$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AU$2),SUMIF(CLASS!$N413:$S413,AU$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AV$2),SUMIF(CLASS!$N413:$S413,AV$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AW$2),SUMIF(CLASS!$N413:$S413,AW$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AX$2),SUMIF(CLASS!$N413:$S413,AX$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AY$2),SUMIF(CLASS!$N413:$S413,AY$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,AZ$2),SUMIF(CLASS!$N413:$S413,AZ$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,BA$2),SUMIF(CLASS!$N413:$S413,BA$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,BB$2),SUMIF(CLASS!$N413:$S413,BB$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,BC$2),SUMIF(CLASS!$N413:$S413,BC$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,BD$2),SUMIF(CLASS!$N413:$S413,BD$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,BE$2),SUMIF(CLASS!$N413:$S413,BE$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,BF$2),SUMIF(CLASS!$N413:$S413,BF$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,BG$2),SUMIF(CLASS!$N413:$S413,BG$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,BH$2),SUMIF(CLASS!$N413:$S413,BH$3,CLASS!$E413:$J413))","v":0},{"$f":"IF(CLASS!$L413<>0,FUNCALLOC!$C413*INDEX(INDIRECT(ACCOUNTS!$U413),2,BI$2),SUMIF(CLASS!$N413:$S413,BI$3,CLASS!$E413:$J413))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E413:$BI413)","v":0},0,0,0,0,0,{"$f":"SUM(BL413:BQ413)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E413:$BI413)","v":0},0,0,0,0,0,{"$f":"SUM(BT413:BY413)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E413:$BI413)","v":0},0,0,0,0,0,{"$f":"SUM(CB413:CG413)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E413:$BI413)","v":0},0,0,0,0,0,{"$f":"SUM(CJ413:CO413)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E413:$BI413)","v":0},0,0,0,0,0,{"$f":"SUM(CR413:CW413)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E413:$BI413)","v":0},0,0,0,0,0,{"$f":"SUM(CZ413:DE413)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E413:$BI413)","v":0},0,0,0,0,0,{"$f":"SUM(DH413:DM413)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E413:$BI413)","v":0},0,0,0,0,0,{"$f":"SUM(DP413:DU413)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E413:$BI413)","v":0},0,0,0,0,0,{"$f":"SUM(DX413:EC413)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E413:$BI413)","v":0},0,0,0,0,0,{"$f":"SUM(EF413:EK413)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E413:$BI413)","v":0},0,0,0,0,0,{"$f":"SUM(EN413:ES413)","v":0},0]
[{"$f":"ACCOUNTS!A414","v":807.4},{"$f":"ACCOUNTS!B414","v":"Purchased Gas Expense"},{"$f":"ACCOUNTS!C414","v":0},0,{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,E$2),SUMIF(CLASS!$N414:$S414,E$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,F$2),SUMIF(CLASS!$N414:$S414,F$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,G$2),SUMIF(CLASS!$N414:$S414,G$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,H$2),SUMIF(CLASS!$N414:$S414,H$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,I$2),SUMIF(CLASS!$N414:$S414,I$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,J$2),SUMIF(CLASS!$N414:$S414,J$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,K$2),SUMIF(CLASS!$N414:$S414,K$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,L$2),SUMIF(CLASS!$N414:$S414,L$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,M$2),SUMIF(CLASS!$N414:$S414,M$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,N$2),SUMIF(CLASS!$N414:$S414,N$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,O$2),SUMIF(CLASS!$N414:$S414,O$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,P$2),SUMIF(CLASS!$N414:$S414,P$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,Q$2),SUMIF(CLASS!$N414:$S414,Q$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,R$2),SUMIF(CLASS!$N414:$S414,R$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,S$2),SUMIF(CLASS!$N414:$S414,S$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,T$2),SUMIF(CLASS!$N414:$S414,T$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,U$2),SUMIF(CLASS!$N414:$S414,U$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,V$2),SUMIF(CLASS!$N414:$S414,V$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,W$2),SUMIF(CLASS!$N414:$S414,W$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,X$2),SUMIF(CLASS!$N414:$S414,X$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,Y$2),SUMIF(CLASS!$N414:$S414,Y$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,Z$2),SUMIF(CLASS!$N414:$S414,Z$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AA$2),SUMIF(CLASS!$N414:$S414,AA$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AB$2),SUMIF(CLASS!$N414:$S414,AB$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AC$2),SUMIF(CLASS!$N414:$S414,AC$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AD$2),SUMIF(CLASS!$N414:$S414,AD$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AE$2),SUMIF(CLASS!$N414:$S414,AE$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AF$2),SUMIF(CLASS!$N414:$S414,AF$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AG$2),SUMIF(CLASS!$N414:$S414,AG$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AH$2),SUMIF(CLASS!$N414:$S414,AH$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AI$2),SUMIF(CLASS!$N414:$S414,AI$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AJ$2),SUMIF(CLASS!$N414:$S414,AJ$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AK$2),SUMIF(CLASS!$N414:$S414,AK$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AL$2),SUMIF(CLASS!$N414:$S414,AL$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AM$2),SUMIF(CLASS!$N414:$S414,AM$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AN$2),SUMIF(CLASS!$N414:$S414,AN$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AO$2),SUMIF(CLASS!$N414:$S414,AO$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AP$2),SUMIF(CLASS!$N414:$S414,AP$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AQ$2),SUMIF(CLASS!$N414:$S414,AQ$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AR$2),SUMIF(CLASS!$N414:$S414,AR$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AS$2),SUMIF(CLASS!$N414:$S414,AS$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AT$2),SUMIF(CLASS!$N414:$S414,AT$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AU$2),SUMIF(CLASS!$N414:$S414,AU$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AV$2),SUMIF(CLASS!$N414:$S414,AV$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AW$2),SUMIF(CLASS!$N414:$S414,AW$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AX$2),SUMIF(CLASS!$N414:$S414,AX$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AY$2),SUMIF(CLASS!$N414:$S414,AY$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,AZ$2),SUMIF(CLASS!$N414:$S414,AZ$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,BA$2),SUMIF(CLASS!$N414:$S414,BA$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,BB$2),SUMIF(CLASS!$N414:$S414,BB$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,BC$2),SUMIF(CLASS!$N414:$S414,BC$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,BD$2),SUMIF(CLASS!$N414:$S414,BD$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,BE$2),SUMIF(CLASS!$N414:$S414,BE$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,BF$2),SUMIF(CLASS!$N414:$S414,BF$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,BG$2),SUMIF(CLASS!$N414:$S414,BG$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,BH$2),SUMIF(CLASS!$N414:$S414,BH$3,CLASS!$E414:$J414))","v":0},{"$f":"IF(CLASS!$L414<>0,FUNCALLOC!$C414*INDEX(INDIRECT(ACCOUNTS!$U414),2,BI$2),SUMIF(CLASS!$N414:$S414,BI$3,CLASS!$E414:$J414))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL414:BQ414)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT414:BY414)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB414:CG414)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ414:CO414)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR414:CW414)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ414:DE414)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH414:DM414)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP414:DU414)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX414:EC414)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF414:EK414)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN414:ES414)","v":0},0]
[null,{"$f":"ACCOUNTS!B415","v":"Sub-total"},{"$f":"SUM(C413:C414)","v":0},0,{"$f":"SUM(E413:E414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS413:AS414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL413:BL414)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT413:BT414)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB413:CB414)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ413:CJ414)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR413:CR414)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ413:CZ414)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH413:DH414)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP413:DP414)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX413:DX414)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF413:EF414)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN413:EN414)","v":0},0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B417","v":"Natural Gas Underground Storage - Labor"},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,{"$f":"ROUND((SUM(ET417,EL417,ED417,DV417,DN417,DF417,CX417,CP417,CH417,BZ417,BR417)-C417),1)","v":0}]
[{"$f":"ACCOUNTS!A418","v":0},{"$f":"ACCOUNTS!B418","v":"JP Storage Balancing - DIR"},{"$f":"ACCOUNTS!C418","v":248992.34483251095},0,{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,E$2),SUMIF(CLASS!$N418:$S418,E$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,F$2),SUMIF(CLASS!$N418:$S418,F$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,G$2),SUMIF(CLASS!$N418:$S418,G$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,H$2),SUMIF(CLASS!$N418:$S418,H$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,I$2),SUMIF(CLASS!$N418:$S418,I$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,J$2),SUMIF(CLASS!$N418:$S418,J$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,K$2),SUMIF(CLASS!$N418:$S418,K$3,CLASS!$E418:$J418))","v":248992.34483251095},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,L$2),SUMIF(CLASS!$N418:$S418,L$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,M$2),SUMIF(CLASS!$N418:$S418,M$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,N$2),SUMIF(CLASS!$N418:$S418,N$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,O$2),SUMIF(CLASS!$N418:$S418,O$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,P$2),SUMIF(CLASS!$N418:$S418,P$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,Q$2),SUMIF(CLASS!$N418:$S418,Q$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,R$2),SUMIF(CLASS!$N418:$S418,R$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,S$2),SUMIF(CLASS!$N418:$S418,S$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,T$2),SUMIF(CLASS!$N418:$S418,T$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,U$2),SUMIF(CLASS!$N418:$S418,U$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,V$2),SUMIF(CLASS!$N418:$S418,V$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,W$2),SUMIF(CLASS!$N418:$S418,W$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,X$2),SUMIF(CLASS!$N418:$S418,X$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,Y$2),SUMIF(CLASS!$N418:$S418,Y$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,Z$2),SUMIF(CLASS!$N418:$S418,Z$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AA$2),SUMIF(CLASS!$N418:$S418,AA$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AB$2),SUMIF(CLASS!$N418:$S418,AB$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AC$2),SUMIF(CLASS!$N418:$S418,AC$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AD$2),SUMIF(CLASS!$N418:$S418,AD$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AE$2),SUMIF(CLASS!$N418:$S418,AE$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AF$2),SUMIF(CLASS!$N418:$S418,AF$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AG$2),SUMIF(CLASS!$N418:$S418,AG$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AH$2),SUMIF(CLASS!$N418:$S418,AH$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AI$2),SUMIF(CLASS!$N418:$S418,AI$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AJ$2),SUMIF(CLASS!$N418:$S418,AJ$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AK$2),SUMIF(CLASS!$N418:$S418,AK$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AL$2),SUMIF(CLASS!$N418:$S418,AL$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AM$2),SUMIF(CLASS!$N418:$S418,AM$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AN$2),SUMIF(CLASS!$N418:$S418,AN$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AO$2),SUMIF(CLASS!$N418:$S418,AO$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AP$2),SUMIF(CLASS!$N418:$S418,AP$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AQ$2),SUMIF(CLASS!$N418:$S418,AQ$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AR$2),SUMIF(CLASS!$N418:$S418,AR$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AS$2),SUMIF(CLASS!$N418:$S418,AS$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AT$2),SUMIF(CLASS!$N418:$S418,AT$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AU$2),SUMIF(CLASS!$N418:$S418,AU$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AV$2),SUMIF(CLASS!$N418:$S418,AV$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AW$2),SUMIF(CLASS!$N418:$S418,AW$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AX$2),SUMIF(CLASS!$N418:$S418,AX$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AY$2),SUMIF(CLASS!$N418:$S418,AY$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,AZ$2),SUMIF(CLASS!$N418:$S418,AZ$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,BA$2),SUMIF(CLASS!$N418:$S418,BA$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,BB$2),SUMIF(CLASS!$N418:$S418,BB$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,BC$2),SUMIF(CLASS!$N418:$S418,BC$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,BD$2),SUMIF(CLASS!$N418:$S418,BD$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,BE$2),SUMIF(CLASS!$N418:$S418,BE$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,BF$2),SUMIF(CLASS!$N418:$S418,BF$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,BG$2),SUMIF(CLASS!$N418:$S418,BG$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,BH$2),SUMIF(CLASS!$N418:$S418,BH$3,CLASS!$E418:$J418))","v":0},{"$f":"IF(CLASS!$L418<>0,FUNCALLOC!$C418*INDEX(INDIRECT(ACCOUNTS!$U418),2,BI$2),SUMIF(CLASS!$N418:$S418,BI$3,CLASS!$E418:$J418))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E418:$BI418)","v":0},0,0,0,0,0,{"$f":"SUM(BL418:BQ418)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E418:$BI418)","v":0},248992.34483251095,0,0,0,0,{"$f":"SUM(BT418:BY418)","v":248992.34483251095},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E418:$BI418)","v":0},0,0,0,0,0,{"$f":"SUM(CB418:CG418)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E418:$BI418)","v":0},0,0,0,0,0,{"$f":"SUM(CJ418:CO418)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E418:$BI418)","v":0},0,0,0,0,0,{"$f":"SUM(CR418:CW418)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E418:$BI418)","v":0},0,0,0,0,0,{"$f":"SUM(CZ418:DE418)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E418:$BI418)","v":0},0,0,0,0,0,{"$f":"SUM(DH418:DM418)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E418:$BI418)","v":0},0,0,0,0,0,{"$f":"SUM(DP418:DU418)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E418:$BI418)","v":0},0,0,0,0,0,{"$f":"SUM(DX418:EC418)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E418:$BI418)","v":0},0,0,0,0,0,{"$f":"SUM(EF418:EK418)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E418:$BI418)","v":0},0,0,0,0,0,{"$f":"SUM(EN418:ES418)","v":0},0]
[{"$f":"ACCOUNTS!A419","v":814},{"$f":"ACCOUNTS!B419","v":"Operation Supv & Eng"},{"$f":"ACCOUNTS!C419","v":105513.49661034811},0,{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,E$2),SUMIF(CLASS!$N419:$S419,E$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,F$2),SUMIF(CLASS!$N419:$S419,F$3,CLASS!$E419:$J419))","v":105513.49661034811},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,G$2),SUMIF(CLASS!$N419:$S419,G$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,H$2),SUMIF(CLASS!$N419:$S419,H$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,I$2),SUMIF(CLASS!$N419:$S419,I$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,J$2),SUMIF(CLASS!$N419:$S419,J$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,K$2),SUMIF(CLASS!$N419:$S419,K$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,L$2),SUMIF(CLASS!$N419:$S419,L$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,M$2),SUMIF(CLASS!$N419:$S419,M$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,N$2),SUMIF(CLASS!$N419:$S419,N$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,O$2),SUMIF(CLASS!$N419:$S419,O$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,P$2),SUMIF(CLASS!$N419:$S419,P$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,Q$2),SUMIF(CLASS!$N419:$S419,Q$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,R$2),SUMIF(CLASS!$N419:$S419,R$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,S$2),SUMIF(CLASS!$N419:$S419,S$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,T$2),SUMIF(CLASS!$N419:$S419,T$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,U$2),SUMIF(CLASS!$N419:$S419,U$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,V$2),SUMIF(CLASS!$N419:$S419,V$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,W$2),SUMIF(CLASS!$N419:$S419,W$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,X$2),SUMIF(CLASS!$N419:$S419,X$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,Y$2),SUMIF(CLASS!$N419:$S419,Y$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,Z$2),SUMIF(CLASS!$N419:$S419,Z$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AA$2),SUMIF(CLASS!$N419:$S419,AA$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AB$2),SUMIF(CLASS!$N419:$S419,AB$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AC$2),SUMIF(CLASS!$N419:$S419,AC$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AD$2),SUMIF(CLASS!$N419:$S419,AD$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AE$2),SUMIF(CLASS!$N419:$S419,AE$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AF$2),SUMIF(CLASS!$N419:$S419,AF$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AG$2),SUMIF(CLASS!$N419:$S419,AG$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AH$2),SUMIF(CLASS!$N419:$S419,AH$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AI$2),SUMIF(CLASS!$N419:$S419,AI$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AJ$2),SUMIF(CLASS!$N419:$S419,AJ$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AK$2),SUMIF(CLASS!$N419:$S419,AK$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AL$2),SUMIF(CLASS!$N419:$S419,AL$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AM$2),SUMIF(CLASS!$N419:$S419,AM$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AN$2),SUMIF(CLASS!$N419:$S419,AN$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AO$2),SUMIF(CLASS!$N419:$S419,AO$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AP$2),SUMIF(CLASS!$N419:$S419,AP$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AQ$2),SUMIF(CLASS!$N419:$S419,AQ$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AR$2),SUMIF(CLASS!$N419:$S419,AR$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AS$2),SUMIF(CLASS!$N419:$S419,AS$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AT$2),SUMIF(CLASS!$N419:$S419,AT$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AU$2),SUMIF(CLASS!$N419:$S419,AU$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AV$2),SUMIF(CLASS!$N419:$S419,AV$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AW$2),SUMIF(CLASS!$N419:$S419,AW$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AX$2),SUMIF(CLASS!$N419:$S419,AX$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AY$2),SUMIF(CLASS!$N419:$S419,AY$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,AZ$2),SUMIF(CLASS!$N419:$S419,AZ$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,BA$2),SUMIF(CLASS!$N419:$S419,BA$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,BB$2),SUMIF(CLASS!$N419:$S419,BB$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,BC$2),SUMIF(CLASS!$N419:$S419,BC$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,BD$2),SUMIF(CLASS!$N419:$S419,BD$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,BE$2),SUMIF(CLASS!$N419:$S419,BE$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,BF$2),SUMIF(CLASS!$N419:$S419,BF$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,BG$2),SUMIF(CLASS!$N419:$S419,BG$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,BH$2),SUMIF(CLASS!$N419:$S419,BH$3,CLASS!$E419:$J419))","v":0},{"$f":"IF(CLASS!$L419<>0,FUNCALLOC!$C419*INDEX(INDIRECT(ACCOUNTS!$U419),2,BI$2),SUMIF(CLASS!$N419:$S419,BI$3,CLASS!$E419:$J419))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL419:BQ419)","v":0},null,105513.49661034811,0,0,0,0,0,{"$f":"SUM(BT419:BY419)","v":105513.49661034811},null,0,0,0,0,0,0,{"$f":"SUM(CB419:CG419)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ419:CO419)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR419:CW419)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ419:DE419)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH419:DM419)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP419:DU419)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX419:EC419)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF419:EK419)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A420","v":818},{"$f":"ACCOUNTS!B420","v":"Oper Compressor Sta Exp"},{"$f":"ACCOUNTS!C420","v":135568.42690136452},0,{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,E$2),SUMIF(CLASS!$N420:$S420,E$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,F$2),SUMIF(CLASS!$N420:$S420,F$3,CLASS!$E420:$J420))","v":135568.42690136452},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,G$2),SUMIF(CLASS!$N420:$S420,G$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,H$2),SUMIF(CLASS!$N420:$S420,H$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,I$2),SUMIF(CLASS!$N420:$S420,I$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,J$2),SUMIF(CLASS!$N420:$S420,J$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,K$2),SUMIF(CLASS!$N420:$S420,K$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,L$2),SUMIF(CLASS!$N420:$S420,L$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,M$2),SUMIF(CLASS!$N420:$S420,M$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,N$2),SUMIF(CLASS!$N420:$S420,N$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,O$2),SUMIF(CLASS!$N420:$S420,O$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,P$2),SUMIF(CLASS!$N420:$S420,P$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,Q$2),SUMIF(CLASS!$N420:$S420,Q$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,R$2),SUMIF(CLASS!$N420:$S420,R$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,S$2),SUMIF(CLASS!$N420:$S420,S$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,T$2),SUMIF(CLASS!$N420:$S420,T$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,U$2),SUMIF(CLASS!$N420:$S420,U$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,V$2),SUMIF(CLASS!$N420:$S420,V$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,W$2),SUMIF(CLASS!$N420:$S420,W$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,X$2),SUMIF(CLASS!$N420:$S420,X$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,Y$2),SUMIF(CLASS!$N420:$S420,Y$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,Z$2),SUMIF(CLASS!$N420:$S420,Z$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AA$2),SUMIF(CLASS!$N420:$S420,AA$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AB$2),SUMIF(CLASS!$N420:$S420,AB$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AC$2),SUMIF(CLASS!$N420:$S420,AC$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AD$2),SUMIF(CLASS!$N420:$S420,AD$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AE$2),SUMIF(CLASS!$N420:$S420,AE$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AF$2),SUMIF(CLASS!$N420:$S420,AF$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AG$2),SUMIF(CLASS!$N420:$S420,AG$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AH$2),SUMIF(CLASS!$N420:$S420,AH$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AI$2),SUMIF(CLASS!$N420:$S420,AI$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AJ$2),SUMIF(CLASS!$N420:$S420,AJ$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AK$2),SUMIF(CLASS!$N420:$S420,AK$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AL$2),SUMIF(CLASS!$N420:$S420,AL$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AM$2),SUMIF(CLASS!$N420:$S420,AM$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AN$2),SUMIF(CLASS!$N420:$S420,AN$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AO$2),SUMIF(CLASS!$N420:$S420,AO$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AP$2),SUMIF(CLASS!$N420:$S420,AP$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AQ$2),SUMIF(CLASS!$N420:$S420,AQ$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AR$2),SUMIF(CLASS!$N420:$S420,AR$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AS$2),SUMIF(CLASS!$N420:$S420,AS$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AT$2),SUMIF(CLASS!$N420:$S420,AT$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AU$2),SUMIF(CLASS!$N420:$S420,AU$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AV$2),SUMIF(CLASS!$N420:$S420,AV$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AW$2),SUMIF(CLASS!$N420:$S420,AW$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AX$2),SUMIF(CLASS!$N420:$S420,AX$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AY$2),SUMIF(CLASS!$N420:$S420,AY$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,AZ$2),SUMIF(CLASS!$N420:$S420,AZ$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,BA$2),SUMIF(CLASS!$N420:$S420,BA$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,BB$2),SUMIF(CLASS!$N420:$S420,BB$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,BC$2),SUMIF(CLASS!$N420:$S420,BC$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,BD$2),SUMIF(CLASS!$N420:$S420,BD$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,BE$2),SUMIF(CLASS!$N420:$S420,BE$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,BF$2),SUMIF(CLASS!$N420:$S420,BF$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,BG$2),SUMIF(CLASS!$N420:$S420,BG$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,BH$2),SUMIF(CLASS!$N420:$S420,BH$3,CLASS!$E420:$J420))","v":0},{"$f":"IF(CLASS!$L420<>0,FUNCALLOC!$C420*INDEX(INDIRECT(ACCOUNTS!$U420),2,BI$2),SUMIF(CLASS!$N420:$S420,BI$3,CLASS!$E420:$J420))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL420:BQ420)","v":0},null,135568.42690136452,0,0,0,0,0,{"$f":"SUM(BT420:BY420)","v":135568.42690136452},null,0,0,0,0,0,0,{"$f":"SUM(CB420:CG420)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ420:CO420)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR420:CW420)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ420:DE420)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH420:DM420)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP420:DU420)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX420:EC420)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF420:EK420)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A421","v":841},{"$f":"ACCOUNTS!B421","v":"Operating Labor & Expenses"},{"$f":"ACCOUNTS!C421","v":525116.38227398868},0,{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,E$2),SUMIF(CLASS!$N421:$S421,E$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,F$2),SUMIF(CLASS!$N421:$S421,F$3,CLASS!$E421:$J421))","v":525116.38227398868},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,G$2),SUMIF(CLASS!$N421:$S421,G$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,H$2),SUMIF(CLASS!$N421:$S421,H$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,I$2),SUMIF(CLASS!$N421:$S421,I$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,J$2),SUMIF(CLASS!$N421:$S421,J$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,K$2),SUMIF(CLASS!$N421:$S421,K$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,L$2),SUMIF(CLASS!$N421:$S421,L$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,M$2),SUMIF(CLASS!$N421:$S421,M$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,N$2),SUMIF(CLASS!$N421:$S421,N$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,O$2),SUMIF(CLASS!$N421:$S421,O$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,P$2),SUMIF(CLASS!$N421:$S421,P$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,Q$2),SUMIF(CLASS!$N421:$S421,Q$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,R$2),SUMIF(CLASS!$N421:$S421,R$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,S$2),SUMIF(CLASS!$N421:$S421,S$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,T$2),SUMIF(CLASS!$N421:$S421,T$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,U$2),SUMIF(CLASS!$N421:$S421,U$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,V$2),SUMIF(CLASS!$N421:$S421,V$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,W$2),SUMIF(CLASS!$N421:$S421,W$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,X$2),SUMIF(CLASS!$N421:$S421,X$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,Y$2),SUMIF(CLASS!$N421:$S421,Y$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,Z$2),SUMIF(CLASS!$N421:$S421,Z$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AA$2),SUMIF(CLASS!$N421:$S421,AA$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AB$2),SUMIF(CLASS!$N421:$S421,AB$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AC$2),SUMIF(CLASS!$N421:$S421,AC$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AD$2),SUMIF(CLASS!$N421:$S421,AD$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AE$2),SUMIF(CLASS!$N421:$S421,AE$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AF$2),SUMIF(CLASS!$N421:$S421,AF$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AG$2),SUMIF(CLASS!$N421:$S421,AG$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AH$2),SUMIF(CLASS!$N421:$S421,AH$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AI$2),SUMIF(CLASS!$N421:$S421,AI$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AJ$2),SUMIF(CLASS!$N421:$S421,AJ$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AK$2),SUMIF(CLASS!$N421:$S421,AK$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AL$2),SUMIF(CLASS!$N421:$S421,AL$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AM$2),SUMIF(CLASS!$N421:$S421,AM$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AN$2),SUMIF(CLASS!$N421:$S421,AN$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AO$2),SUMIF(CLASS!$N421:$S421,AO$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AP$2),SUMIF(CLASS!$N421:$S421,AP$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AQ$2),SUMIF(CLASS!$N421:$S421,AQ$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AR$2),SUMIF(CLASS!$N421:$S421,AR$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AS$2),SUMIF(CLASS!$N421:$S421,AS$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AT$2),SUMIF(CLASS!$N421:$S421,AT$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AU$2),SUMIF(CLASS!$N421:$S421,AU$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AV$2),SUMIF(CLASS!$N421:$S421,AV$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AW$2),SUMIF(CLASS!$N421:$S421,AW$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AX$2),SUMIF(CLASS!$N421:$S421,AX$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AY$2),SUMIF(CLASS!$N421:$S421,AY$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,AZ$2),SUMIF(CLASS!$N421:$S421,AZ$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,BA$2),SUMIF(CLASS!$N421:$S421,BA$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,BB$2),SUMIF(CLASS!$N421:$S421,BB$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,BC$2),SUMIF(CLASS!$N421:$S421,BC$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,BD$2),SUMIF(CLASS!$N421:$S421,BD$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,BE$2),SUMIF(CLASS!$N421:$S421,BE$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,BF$2),SUMIF(CLASS!$N421:$S421,BF$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,BG$2),SUMIF(CLASS!$N421:$S421,BG$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,BH$2),SUMIF(CLASS!$N421:$S421,BH$3,CLASS!$E421:$J421))","v":0},{"$f":"IF(CLASS!$L421<>0,FUNCALLOC!$C421*INDEX(INDIRECT(ACCOUNTS!$U421),2,BI$2),SUMIF(CLASS!$N421:$S421,BI$3,CLASS!$E421:$J421))","v":0},null,null,0,0,0,0,0,0,0,null,525116.38227398868,0,0,0,0,0,525116.38227398868,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A422","v":830},{"$f":"ACCOUNTS!B422","v":"Maint Supv & Engineering"},{"$f":"ACCOUNTS!C422","v":95946.213977141393},0,{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,E$2),SUMIF(CLASS!$N422:$S422,E$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,F$2),SUMIF(CLASS!$N422:$S422,F$3,CLASS!$E422:$J422))","v":95946.213977141393},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,G$2),SUMIF(CLASS!$N422:$S422,G$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,H$2),SUMIF(CLASS!$N422:$S422,H$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,I$2),SUMIF(CLASS!$N422:$S422,I$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,J$2),SUMIF(CLASS!$N422:$S422,J$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,K$2),SUMIF(CLASS!$N422:$S422,K$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,L$2),SUMIF(CLASS!$N422:$S422,L$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,M$2),SUMIF(CLASS!$N422:$S422,M$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,N$2),SUMIF(CLASS!$N422:$S422,N$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,O$2),SUMIF(CLASS!$N422:$S422,O$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,P$2),SUMIF(CLASS!$N422:$S422,P$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,Q$2),SUMIF(CLASS!$N422:$S422,Q$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,R$2),SUMIF(CLASS!$N422:$S422,R$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,S$2),SUMIF(CLASS!$N422:$S422,S$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,T$2),SUMIF(CLASS!$N422:$S422,T$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,U$2),SUMIF(CLASS!$N422:$S422,U$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,V$2),SUMIF(CLASS!$N422:$S422,V$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,W$2),SUMIF(CLASS!$N422:$S422,W$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,X$2),SUMIF(CLASS!$N422:$S422,X$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,Y$2),SUMIF(CLASS!$N422:$S422,Y$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,Z$2),SUMIF(CLASS!$N422:$S422,Z$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AA$2),SUMIF(CLASS!$N422:$S422,AA$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AB$2),SUMIF(CLASS!$N422:$S422,AB$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AC$2),SUMIF(CLASS!$N422:$S422,AC$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AD$2),SUMIF(CLASS!$N422:$S422,AD$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AE$2),SUMIF(CLASS!$N422:$S422,AE$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AF$2),SUMIF(CLASS!$N422:$S422,AF$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AG$2),SUMIF(CLASS!$N422:$S422,AG$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AH$2),SUMIF(CLASS!$N422:$S422,AH$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AI$2),SUMIF(CLASS!$N422:$S422,AI$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AJ$2),SUMIF(CLASS!$N422:$S422,AJ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AK$2),SUMIF(CLASS!$N422:$S422,AK$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AL$2),SUMIF(CLASS!$N422:$S422,AL$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AM$2),SUMIF(CLASS!$N422:$S422,AM$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AN$2),SUMIF(CLASS!$N422:$S422,AN$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AO$2),SUMIF(CLASS!$N422:$S422,AO$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AP$2),SUMIF(CLASS!$N422:$S422,AP$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AQ$2),SUMIF(CLASS!$N422:$S422,AQ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AR$2),SUMIF(CLASS!$N422:$S422,AR$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AS$2),SUMIF(CLASS!$N422:$S422,AS$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AT$2),SUMIF(CLASS!$N422:$S422,AT$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AU$2),SUMIF(CLASS!$N422:$S422,AU$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AV$2),SUMIF(CLASS!$N422:$S422,AV$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AW$2),SUMIF(CLASS!$N422:$S422,AW$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AX$2),SUMIF(CLASS!$N422:$S422,AX$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AY$2),SUMIF(CLASS!$N422:$S422,AY$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,AZ$2),SUMIF(CLASS!$N422:$S422,AZ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,BA$2),SUMIF(CLASS!$N422:$S422,BA$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,BB$2),SUMIF(CLASS!$N422:$S422,BB$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,BC$2),SUMIF(CLASS!$N422:$S422,BC$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,BD$2),SUMIF(CLASS!$N422:$S422,BD$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,BE$2),SUMIF(CLASS!$N422:$S422,BE$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,BF$2),SUMIF(CLASS!$N422:$S422,BF$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,BG$2),SUMIF(CLASS!$N422:$S422,BG$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,BH$2),SUMIF(CLASS!$N422:$S422,BH$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$U422),2,BI$2),SUMIF(CLASS!$N422:$S422,BI$3,CLASS!$E422:$J422))","v":0},null,null,0,0,0,0,0,0,0,null,95946.213977141393,0,0,0,0,0,95946.213977141393,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A423","v":834},{"$f":"ACCOUNTS!B423","v":"Maint Compressor Sta Equip"},{"$f":"ACCOUNTS!C423","v":72004.168530611671},{"$f":"ROUND((SUM(E423:BI423)-C423),1)","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,E$2),SUMIF(CLASS!$N423:$S423,E$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,F$2),SUMIF(CLASS!$N423:$S423,F$3,CLASS!$E423:$J423))","v":72004.168530611671},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,G$2),SUMIF(CLASS!$N423:$S423,G$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,H$2),SUMIF(CLASS!$N423:$S423,H$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,I$2),SUMIF(CLASS!$N423:$S423,I$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,J$2),SUMIF(CLASS!$N423:$S423,J$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,K$2),SUMIF(CLASS!$N423:$S423,K$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,L$2),SUMIF(CLASS!$N423:$S423,L$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,M$2),SUMIF(CLASS!$N423:$S423,M$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,N$2),SUMIF(CLASS!$N423:$S423,N$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,O$2),SUMIF(CLASS!$N423:$S423,O$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,P$2),SUMIF(CLASS!$N423:$S423,P$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,Q$2),SUMIF(CLASS!$N423:$S423,Q$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,R$2),SUMIF(CLASS!$N423:$S423,R$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,S$2),SUMIF(CLASS!$N423:$S423,S$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,T$2),SUMIF(CLASS!$N423:$S423,T$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,U$2),SUMIF(CLASS!$N423:$S423,U$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,V$2),SUMIF(CLASS!$N423:$S423,V$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,W$2),SUMIF(CLASS!$N423:$S423,W$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,X$2),SUMIF(CLASS!$N423:$S423,X$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,Y$2),SUMIF(CLASS!$N423:$S423,Y$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,Z$2),SUMIF(CLASS!$N423:$S423,Z$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AA$2),SUMIF(CLASS!$N423:$S423,AA$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AB$2),SUMIF(CLASS!$N423:$S423,AB$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AC$2),SUMIF(CLASS!$N423:$S423,AC$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AD$2),SUMIF(CLASS!$N423:$S423,AD$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AE$2),SUMIF(CLASS!$N423:$S423,AE$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AF$2),SUMIF(CLASS!$N423:$S423,AF$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AG$2),SUMIF(CLASS!$N423:$S423,AG$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AH$2),SUMIF(CLASS!$N423:$S423,AH$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AI$2),SUMIF(CLASS!$N423:$S423,AI$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AJ$2),SUMIF(CLASS!$N423:$S423,AJ$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AK$2),SUMIF(CLASS!$N423:$S423,AK$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AL$2),SUMIF(CLASS!$N423:$S423,AL$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AM$2),SUMIF(CLASS!$N423:$S423,AM$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AN$2),SUMIF(CLASS!$N423:$S423,AN$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AO$2),SUMIF(CLASS!$N423:$S423,AO$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AP$2),SUMIF(CLASS!$N423:$S423,AP$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AQ$2),SUMIF(CLASS!$N423:$S423,AQ$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AR$2),SUMIF(CLASS!$N423:$S423,AR$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AS$2),SUMIF(CLASS!$N423:$S423,AS$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AT$2),SUMIF(CLASS!$N423:$S423,AT$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AU$2),SUMIF(CLASS!$N423:$S423,AU$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AV$2),SUMIF(CLASS!$N423:$S423,AV$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AW$2),SUMIF(CLASS!$N423:$S423,AW$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AX$2),SUMIF(CLASS!$N423:$S423,AX$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AY$2),SUMIF(CLASS!$N423:$S423,AY$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,AZ$2),SUMIF(CLASS!$N423:$S423,AZ$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,BA$2),SUMIF(CLASS!$N423:$S423,BA$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,BB$2),SUMIF(CLASS!$N423:$S423,BB$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,BC$2),SUMIF(CLASS!$N423:$S423,BC$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,BD$2),SUMIF(CLASS!$N423:$S423,BD$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,BE$2),SUMIF(CLASS!$N423:$S423,BE$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,BF$2),SUMIF(CLASS!$N423:$S423,BF$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,BG$2),SUMIF(CLASS!$N423:$S423,BG$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,BH$2),SUMIF(CLASS!$N423:$S423,BH$3,CLASS!$E423:$J423))","v":0},{"$f":"IF(CLASS!$L423<>0,FUNCALLOC!$C423*INDEX(INDIRECT(ACCOUNTS!$U423),2,BI$2),SUMIF(CLASS!$N423:$S423,BI$3,CLASS!$E423:$J423))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL423:BQ423)","v":0},null,72004.168530611671,0,0,0,0,0,{"$f":"SUM(BT423:BY423)","v":72004.168530611671},null,0,0,0,0,0,0,{"$f":"SUM(CB423:CG423)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ423:CO423)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR423:CW423)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ423:DE423)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH423:DM423)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP423:DU423)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX423:EC423)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF423:EK423)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET423,EL423,ED423,DV423,DN423,DF423,CX423,CP423,CH423,BZ423,BR423)-C423),1)","v":0}]
[{"$f":"ACCOUNTS!A424","v":824},{"$f":"ACCOUNTS!B424","v":"Other Expenses"},{"$f":"ACCOUNTS!C424","v":2536.7994098011163},0,{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,E$2),SUMIF(CLASS!$N424:$S424,E$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,F$2),SUMIF(CLASS!$N424:$S424,F$3,CLASS!$E424:$J424))","v":2536.7994098011163},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,G$2),SUMIF(CLASS!$N424:$S424,G$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,H$2),SUMIF(CLASS!$N424:$S424,H$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,I$2),SUMIF(CLASS!$N424:$S424,I$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,J$2),SUMIF(CLASS!$N424:$S424,J$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,K$2),SUMIF(CLASS!$N424:$S424,K$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,L$2),SUMIF(CLASS!$N424:$S424,L$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,M$2),SUMIF(CLASS!$N424:$S424,M$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,N$2),SUMIF(CLASS!$N424:$S424,N$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,O$2),SUMIF(CLASS!$N424:$S424,O$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,P$2),SUMIF(CLASS!$N424:$S424,P$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,Q$2),SUMIF(CLASS!$N424:$S424,Q$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,R$2),SUMIF(CLASS!$N424:$S424,R$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,S$2),SUMIF(CLASS!$N424:$S424,S$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,T$2),SUMIF(CLASS!$N424:$S424,T$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,U$2),SUMIF(CLASS!$N424:$S424,U$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,V$2),SUMIF(CLASS!$N424:$S424,V$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,W$2),SUMIF(CLASS!$N424:$S424,W$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,X$2),SUMIF(CLASS!$N424:$S424,X$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,Y$2),SUMIF(CLASS!$N424:$S424,Y$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,Z$2),SUMIF(CLASS!$N424:$S424,Z$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AA$2),SUMIF(CLASS!$N424:$S424,AA$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AB$2),SUMIF(CLASS!$N424:$S424,AB$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AC$2),SUMIF(CLASS!$N424:$S424,AC$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AD$2),SUMIF(CLASS!$N424:$S424,AD$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AE$2),SUMIF(CLASS!$N424:$S424,AE$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AF$2),SUMIF(CLASS!$N424:$S424,AF$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AG$2),SUMIF(CLASS!$N424:$S424,AG$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AH$2),SUMIF(CLASS!$N424:$S424,AH$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AI$2),SUMIF(CLASS!$N424:$S424,AI$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AJ$2),SUMIF(CLASS!$N424:$S424,AJ$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AK$2),SUMIF(CLASS!$N424:$S424,AK$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AL$2),SUMIF(CLASS!$N424:$S424,AL$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AM$2),SUMIF(CLASS!$N424:$S424,AM$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AN$2),SUMIF(CLASS!$N424:$S424,AN$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AO$2),SUMIF(CLASS!$N424:$S424,AO$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AP$2),SUMIF(CLASS!$N424:$S424,AP$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AQ$2),SUMIF(CLASS!$N424:$S424,AQ$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AR$2),SUMIF(CLASS!$N424:$S424,AR$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AS$2),SUMIF(CLASS!$N424:$S424,AS$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AT$2),SUMIF(CLASS!$N424:$S424,AT$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AU$2),SUMIF(CLASS!$N424:$S424,AU$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AV$2),SUMIF(CLASS!$N424:$S424,AV$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AW$2),SUMIF(CLASS!$N424:$S424,AW$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AX$2),SUMIF(CLASS!$N424:$S424,AX$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AY$2),SUMIF(CLASS!$N424:$S424,AY$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,AZ$2),SUMIF(CLASS!$N424:$S424,AZ$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,BA$2),SUMIF(CLASS!$N424:$S424,BA$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,BB$2),SUMIF(CLASS!$N424:$S424,BB$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,BC$2),SUMIF(CLASS!$N424:$S424,BC$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,BD$2),SUMIF(CLASS!$N424:$S424,BD$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,BE$2),SUMIF(CLASS!$N424:$S424,BE$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,BF$2),SUMIF(CLASS!$N424:$S424,BF$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,BG$2),SUMIF(CLASS!$N424:$S424,BG$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,BH$2),SUMIF(CLASS!$N424:$S424,BH$3,CLASS!$E424:$J424))","v":0},{"$f":"IF(CLASS!$L424<>0,FUNCALLOC!$C424*INDEX(INDIRECT(ACCOUNTS!$U424),2,BI$2),SUMIF(CLASS!$N424:$S424,BI$3,CLASS!$E424:$J424))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL424:BQ424)","v":0},null,2536.7994098011163,0,0,0,0,0,{"$f":"SUM(BT424:BY424)","v":2536.7994098011163},null,0,0,0,0,0,0,{"$f":"SUM(CB424:CG424)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ424:CO424)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR424:CW424)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ424:DE424)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH424:DM424)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP424:DU424)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX424:EC424)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF424:EK424)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B425","v":"Sub-total"},{"$f":"SUM(C418:C424)","v":1185677.8325357665},0,{"$f":"SUM(E418:E424)","v":0},936685.48770325561,0,0,0,0,248992.34483251095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS418:AS424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL418:BL424)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT418:BT424)","v":936685.48770325561},248992.34483251095,0,0,0,0,1185677.8325357665,null,{"$f":"SUM(CB418:CB424)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ418:CJ424)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR418:CR424)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ418:CZ424)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH418:DH424)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP418:DP424)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX418:DX424)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF418:EF424)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN418:EN424)","v":0},0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B427","v":"Natural Gas Local Storage - Labor"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(ET427,EL427,ED427,DV427,DN427,DF427,CX427,CP427,CH427,BZ427,BR427)-C427),1)","v":0}]
[{"$f":"ACCOUNTS!A428","v":843.2},{"$f":"ACCOUNTS!B428","v":"Maint Struc & Impro"},{"$f":"ACCOUNTS!C428","v":1.2492057903075831},0,{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,E$2),SUMIF(CLASS!$N428:$S428,E$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,F$2),SUMIF(CLASS!$N428:$S428,F$3,CLASS!$E428:$J428))","v":1.2492057903075831},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,G$2),SUMIF(CLASS!$N428:$S428,G$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,H$2),SUMIF(CLASS!$N428:$S428,H$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,I$2),SUMIF(CLASS!$N428:$S428,I$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,J$2),SUMIF(CLASS!$N428:$S428,J$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,K$2),SUMIF(CLASS!$N428:$S428,K$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,L$2),SUMIF(CLASS!$N428:$S428,L$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,M$2),SUMIF(CLASS!$N428:$S428,M$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,N$2),SUMIF(CLASS!$N428:$S428,N$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,O$2),SUMIF(CLASS!$N428:$S428,O$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,P$2),SUMIF(CLASS!$N428:$S428,P$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,Q$2),SUMIF(CLASS!$N428:$S428,Q$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,R$2),SUMIF(CLASS!$N428:$S428,R$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,S$2),SUMIF(CLASS!$N428:$S428,S$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,T$2),SUMIF(CLASS!$N428:$S428,T$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,U$2),SUMIF(CLASS!$N428:$S428,U$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,V$2),SUMIF(CLASS!$N428:$S428,V$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,W$2),SUMIF(CLASS!$N428:$S428,W$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,X$2),SUMIF(CLASS!$N428:$S428,X$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,Y$2),SUMIF(CLASS!$N428:$S428,Y$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,Z$2),SUMIF(CLASS!$N428:$S428,Z$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AA$2),SUMIF(CLASS!$N428:$S428,AA$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AB$2),SUMIF(CLASS!$N428:$S428,AB$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AC$2),SUMIF(CLASS!$N428:$S428,AC$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AD$2),SUMIF(CLASS!$N428:$S428,AD$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AE$2),SUMIF(CLASS!$N428:$S428,AE$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AF$2),SUMIF(CLASS!$N428:$S428,AF$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AG$2),SUMIF(CLASS!$N428:$S428,AG$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AH$2),SUMIF(CLASS!$N428:$S428,AH$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AI$2),SUMIF(CLASS!$N428:$S428,AI$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AJ$2),SUMIF(CLASS!$N428:$S428,AJ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AK$2),SUMIF(CLASS!$N428:$S428,AK$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AL$2),SUMIF(CLASS!$N428:$S428,AL$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AM$2),SUMIF(CLASS!$N428:$S428,AM$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AN$2),SUMIF(CLASS!$N428:$S428,AN$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AO$2),SUMIF(CLASS!$N428:$S428,AO$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AP$2),SUMIF(CLASS!$N428:$S428,AP$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AQ$2),SUMIF(CLASS!$N428:$S428,AQ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AR$2),SUMIF(CLASS!$N428:$S428,AR$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AS$2),SUMIF(CLASS!$N428:$S428,AS$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AT$2),SUMIF(CLASS!$N428:$S428,AT$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AU$2),SUMIF(CLASS!$N428:$S428,AU$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AV$2),SUMIF(CLASS!$N428:$S428,AV$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AW$2),SUMIF(CLASS!$N428:$S428,AW$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AX$2),SUMIF(CLASS!$N428:$S428,AX$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AY$2),SUMIF(CLASS!$N428:$S428,AY$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,AZ$2),SUMIF(CLASS!$N428:$S428,AZ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,BA$2),SUMIF(CLASS!$N428:$S428,BA$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,BB$2),SUMIF(CLASS!$N428:$S428,BB$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,BC$2),SUMIF(CLASS!$N428:$S428,BC$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,BD$2),SUMIF(CLASS!$N428:$S428,BD$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,BE$2),SUMIF(CLASS!$N428:$S428,BE$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,BF$2),SUMIF(CLASS!$N428:$S428,BF$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,BG$2),SUMIF(CLASS!$N428:$S428,BG$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,BH$2),SUMIF(CLASS!$N428:$S428,BH$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOC!$C428*INDEX(INDIRECT(ACCOUNTS!$U428),2,BI$2),SUMIF(CLASS!$N428:$S428,BI$3,CLASS!$E428:$J428))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E428:$BI428)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E428:$BI428)","v":1.2492057903075831},0,0,0,0,0,1.2492057903075831,null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E428:$BI428)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E428:$BI428)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E428:$BI428)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E428:$BI428)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E428:$BI428)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E428:$BI428)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E428:$BI428)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E428:$BI428)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E428:$BI428)","v":0},0,0,0,0,0,{"$f":"SUM(EN428:ES428)","v":0},0]
[{"$f":"ACCOUNTS!A429","v":843.3},{"$f":"ACCOUNTS!B429","v":"Maintenance of Gas Holders"},{"$f":"ACCOUNTS!C429","v":0},0,{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,E$2),SUMIF(CLASS!$N429:$S429,E$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,F$2),SUMIF(CLASS!$N429:$S429,F$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,G$2),SUMIF(CLASS!$N429:$S429,G$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,H$2),SUMIF(CLASS!$N429:$S429,H$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,I$2),SUMIF(CLASS!$N429:$S429,I$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,J$2),SUMIF(CLASS!$N429:$S429,J$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,K$2),SUMIF(CLASS!$N429:$S429,K$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,L$2),SUMIF(CLASS!$N429:$S429,L$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,M$2),SUMIF(CLASS!$N429:$S429,M$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,N$2),SUMIF(CLASS!$N429:$S429,N$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,O$2),SUMIF(CLASS!$N429:$S429,O$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,P$2),SUMIF(CLASS!$N429:$S429,P$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,Q$2),SUMIF(CLASS!$N429:$S429,Q$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,R$2),SUMIF(CLASS!$N429:$S429,R$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,S$2),SUMIF(CLASS!$N429:$S429,S$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,T$2),SUMIF(CLASS!$N429:$S429,T$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,U$2),SUMIF(CLASS!$N429:$S429,U$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,V$2),SUMIF(CLASS!$N429:$S429,V$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,W$2),SUMIF(CLASS!$N429:$S429,W$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,X$2),SUMIF(CLASS!$N429:$S429,X$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,Y$2),SUMIF(CLASS!$N429:$S429,Y$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,Z$2),SUMIF(CLASS!$N429:$S429,Z$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AA$2),SUMIF(CLASS!$N429:$S429,AA$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AB$2),SUMIF(CLASS!$N429:$S429,AB$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AC$2),SUMIF(CLASS!$N429:$S429,AC$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AD$2),SUMIF(CLASS!$N429:$S429,AD$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AE$2),SUMIF(CLASS!$N429:$S429,AE$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AF$2),SUMIF(CLASS!$N429:$S429,AF$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AG$2),SUMIF(CLASS!$N429:$S429,AG$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AH$2),SUMIF(CLASS!$N429:$S429,AH$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AI$2),SUMIF(CLASS!$N429:$S429,AI$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AJ$2),SUMIF(CLASS!$N429:$S429,AJ$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AK$2),SUMIF(CLASS!$N429:$S429,AK$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AL$2),SUMIF(CLASS!$N429:$S429,AL$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AM$2),SUMIF(CLASS!$N429:$S429,AM$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AN$2),SUMIF(CLASS!$N429:$S429,AN$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AO$2),SUMIF(CLASS!$N429:$S429,AO$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AP$2),SUMIF(CLASS!$N429:$S429,AP$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AQ$2),SUMIF(CLASS!$N429:$S429,AQ$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AR$2),SUMIF(CLASS!$N429:$S429,AR$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AS$2),SUMIF(CLASS!$N429:$S429,AS$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AT$2),SUMIF(CLASS!$N429:$S429,AT$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AU$2),SUMIF(CLASS!$N429:$S429,AU$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AV$2),SUMIF(CLASS!$N429:$S429,AV$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AW$2),SUMIF(CLASS!$N429:$S429,AW$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AX$2),SUMIF(CLASS!$N429:$S429,AX$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AY$2),SUMIF(CLASS!$N429:$S429,AY$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,AZ$2),SUMIF(CLASS!$N429:$S429,AZ$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,BA$2),SUMIF(CLASS!$N429:$S429,BA$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,BB$2),SUMIF(CLASS!$N429:$S429,BB$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,BC$2),SUMIF(CLASS!$N429:$S429,BC$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,BD$2),SUMIF(CLASS!$N429:$S429,BD$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,BE$2),SUMIF(CLASS!$N429:$S429,BE$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,BF$2),SUMIF(CLASS!$N429:$S429,BF$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,BG$2),SUMIF(CLASS!$N429:$S429,BG$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,BH$2),SUMIF(CLASS!$N429:$S429,BH$3,CLASS!$E429:$J429))","v":0},{"$f":"IF(CLASS!$L429<>0,FUNCALLOC!$C429*INDEX(INDIRECT(ACCOUNTS!$U429),2,BI$2),SUMIF(CLASS!$N429:$S429,BI$3,CLASS!$E429:$J429))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A430","v":843.6},{"$f":"ACCOUNTS!B430","v":"Maintenance of Vaporizing Equipment"},{"$f":"ACCOUNTS!C430","v":0},0,{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,E$2),SUMIF(CLASS!$N430:$S430,E$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,F$2),SUMIF(CLASS!$N430:$S430,F$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,G$2),SUMIF(CLASS!$N430:$S430,G$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,H$2),SUMIF(CLASS!$N430:$S430,H$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,I$2),SUMIF(CLASS!$N430:$S430,I$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,J$2),SUMIF(CLASS!$N430:$S430,J$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,K$2),SUMIF(CLASS!$N430:$S430,K$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,L$2),SUMIF(CLASS!$N430:$S430,L$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,M$2),SUMIF(CLASS!$N430:$S430,M$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,N$2),SUMIF(CLASS!$N430:$S430,N$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,O$2),SUMIF(CLASS!$N430:$S430,O$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,P$2),SUMIF(CLASS!$N430:$S430,P$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,Q$2),SUMIF(CLASS!$N430:$S430,Q$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,R$2),SUMIF(CLASS!$N430:$S430,R$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,S$2),SUMIF(CLASS!$N430:$S430,S$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,T$2),SUMIF(CLASS!$N430:$S430,T$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,U$2),SUMIF(CLASS!$N430:$S430,U$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,V$2),SUMIF(CLASS!$N430:$S430,V$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,W$2),SUMIF(CLASS!$N430:$S430,W$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,X$2),SUMIF(CLASS!$N430:$S430,X$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,Y$2),SUMIF(CLASS!$N430:$S430,Y$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,Z$2),SUMIF(CLASS!$N430:$S430,Z$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AA$2),SUMIF(CLASS!$N430:$S430,AA$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AB$2),SUMIF(CLASS!$N430:$S430,AB$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AC$2),SUMIF(CLASS!$N430:$S430,AC$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AD$2),SUMIF(CLASS!$N430:$S430,AD$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AE$2),SUMIF(CLASS!$N430:$S430,AE$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AF$2),SUMIF(CLASS!$N430:$S430,AF$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AG$2),SUMIF(CLASS!$N430:$S430,AG$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AH$2),SUMIF(CLASS!$N430:$S430,AH$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AI$2),SUMIF(CLASS!$N430:$S430,AI$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AJ$2),SUMIF(CLASS!$N430:$S430,AJ$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AK$2),SUMIF(CLASS!$N430:$S430,AK$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AL$2),SUMIF(CLASS!$N430:$S430,AL$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AM$2),SUMIF(CLASS!$N430:$S430,AM$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AN$2),SUMIF(CLASS!$N430:$S430,AN$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AO$2),SUMIF(CLASS!$N430:$S430,AO$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AP$2),SUMIF(CLASS!$N430:$S430,AP$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AQ$2),SUMIF(CLASS!$N430:$S430,AQ$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AR$2),SUMIF(CLASS!$N430:$S430,AR$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AS$2),SUMIF(CLASS!$N430:$S430,AS$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AT$2),SUMIF(CLASS!$N430:$S430,AT$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AU$2),SUMIF(CLASS!$N430:$S430,AU$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AV$2),SUMIF(CLASS!$N430:$S430,AV$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AW$2),SUMIF(CLASS!$N430:$S430,AW$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AX$2),SUMIF(CLASS!$N430:$S430,AX$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AY$2),SUMIF(CLASS!$N430:$S430,AY$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,AZ$2),SUMIF(CLASS!$N430:$S430,AZ$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,BA$2),SUMIF(CLASS!$N430:$S430,BA$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,BB$2),SUMIF(CLASS!$N430:$S430,BB$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,BC$2),SUMIF(CLASS!$N430:$S430,BC$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,BD$2),SUMIF(CLASS!$N430:$S430,BD$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,BE$2),SUMIF(CLASS!$N430:$S430,BE$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,BF$2),SUMIF(CLASS!$N430:$S430,BF$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,BG$2),SUMIF(CLASS!$N430:$S430,BG$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,BH$2),SUMIF(CLASS!$N430:$S430,BH$3,CLASS!$E430:$J430))","v":0},{"$f":"IF(CLASS!$L430<>0,FUNCALLOC!$C430*INDEX(INDIRECT(ACCOUNTS!$U430),2,BI$2),SUMIF(CLASS!$N430:$S430,BI$3,CLASS!$E430:$J430))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A431","v":843.8},{"$f":"ACCOUNTS!B431","v":"Maint Measur & Reg"},{"$f":"ACCOUNTS!C431","v":0},0,{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,E$2),SUMIF(CLASS!$N431:$S431,E$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,F$2),SUMIF(CLASS!$N431:$S431,F$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,G$2),SUMIF(CLASS!$N431:$S431,G$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,H$2),SUMIF(CLASS!$N431:$S431,H$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,I$2),SUMIF(CLASS!$N431:$S431,I$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,J$2),SUMIF(CLASS!$N431:$S431,J$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,K$2),SUMIF(CLASS!$N431:$S431,K$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,L$2),SUMIF(CLASS!$N431:$S431,L$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,M$2),SUMIF(CLASS!$N431:$S431,M$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,N$2),SUMIF(CLASS!$N431:$S431,N$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,O$2),SUMIF(CLASS!$N431:$S431,O$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,P$2),SUMIF(CLASS!$N431:$S431,P$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,Q$2),SUMIF(CLASS!$N431:$S431,Q$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,R$2),SUMIF(CLASS!$N431:$S431,R$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,S$2),SUMIF(CLASS!$N431:$S431,S$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,T$2),SUMIF(CLASS!$N431:$S431,T$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,U$2),SUMIF(CLASS!$N431:$S431,U$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,V$2),SUMIF(CLASS!$N431:$S431,V$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,W$2),SUMIF(CLASS!$N431:$S431,W$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,X$2),SUMIF(CLASS!$N431:$S431,X$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,Y$2),SUMIF(CLASS!$N431:$S431,Y$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,Z$2),SUMIF(CLASS!$N431:$S431,Z$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AA$2),SUMIF(CLASS!$N431:$S431,AA$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AB$2),SUMIF(CLASS!$N431:$S431,AB$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AC$2),SUMIF(CLASS!$N431:$S431,AC$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AD$2),SUMIF(CLASS!$N431:$S431,AD$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AE$2),SUMIF(CLASS!$N431:$S431,AE$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AF$2),SUMIF(CLASS!$N431:$S431,AF$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AG$2),SUMIF(CLASS!$N431:$S431,AG$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AH$2),SUMIF(CLASS!$N431:$S431,AH$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AI$2),SUMIF(CLASS!$N431:$S431,AI$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AJ$2),SUMIF(CLASS!$N431:$S431,AJ$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AK$2),SUMIF(CLASS!$N431:$S431,AK$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AL$2),SUMIF(CLASS!$N431:$S431,AL$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AM$2),SUMIF(CLASS!$N431:$S431,AM$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AN$2),SUMIF(CLASS!$N431:$S431,AN$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AO$2),SUMIF(CLASS!$N431:$S431,AO$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AP$2),SUMIF(CLASS!$N431:$S431,AP$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AQ$2),SUMIF(CLASS!$N431:$S431,AQ$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AR$2),SUMIF(CLASS!$N431:$S431,AR$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AS$2),SUMIF(CLASS!$N431:$S431,AS$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AT$2),SUMIF(CLASS!$N431:$S431,AT$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AU$2),SUMIF(CLASS!$N431:$S431,AU$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AV$2),SUMIF(CLASS!$N431:$S431,AV$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AW$2),SUMIF(CLASS!$N431:$S431,AW$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AX$2),SUMIF(CLASS!$N431:$S431,AX$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AY$2),SUMIF(CLASS!$N431:$S431,AY$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,AZ$2),SUMIF(CLASS!$N431:$S431,AZ$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,BA$2),SUMIF(CLASS!$N431:$S431,BA$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,BB$2),SUMIF(CLASS!$N431:$S431,BB$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,BC$2),SUMIF(CLASS!$N431:$S431,BC$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,BD$2),SUMIF(CLASS!$N431:$S431,BD$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,BE$2),SUMIF(CLASS!$N431:$S431,BE$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,BF$2),SUMIF(CLASS!$N431:$S431,BF$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,BG$2),SUMIF(CLASS!$N431:$S431,BG$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,BH$2),SUMIF(CLASS!$N431:$S431,BH$3,CLASS!$E431:$J431))","v":0},{"$f":"IF(CLASS!$L431<>0,FUNCALLOC!$C431*INDEX(INDIRECT(ACCOUNTS!$U431),2,BI$2),SUMIF(CLASS!$N431:$S431,BI$3,CLASS!$E431:$J431))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A432","v":843.9},{"$f":"ACCOUNTS!B432","v":"Other Gas Maintenance"},{"$f":"ACCOUNTS!C432","v":0},0,{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,E$2),SUMIF(CLASS!$N432:$S432,E$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,F$2),SUMIF(CLASS!$N432:$S432,F$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,G$2),SUMIF(CLASS!$N432:$S432,G$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,H$2),SUMIF(CLASS!$N432:$S432,H$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,I$2),SUMIF(CLASS!$N432:$S432,I$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,J$2),SUMIF(CLASS!$N432:$S432,J$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,K$2),SUMIF(CLASS!$N432:$S432,K$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,L$2),SUMIF(CLASS!$N432:$S432,L$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,M$2),SUMIF(CLASS!$N432:$S432,M$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,N$2),SUMIF(CLASS!$N432:$S432,N$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,O$2),SUMIF(CLASS!$N432:$S432,O$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,P$2),SUMIF(CLASS!$N432:$S432,P$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,Q$2),SUMIF(CLASS!$N432:$S432,Q$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,R$2),SUMIF(CLASS!$N432:$S432,R$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,S$2),SUMIF(CLASS!$N432:$S432,S$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,T$2),SUMIF(CLASS!$N432:$S432,T$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,U$2),SUMIF(CLASS!$N432:$S432,U$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,V$2),SUMIF(CLASS!$N432:$S432,V$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,W$2),SUMIF(CLASS!$N432:$S432,W$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,X$2),SUMIF(CLASS!$N432:$S432,X$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,Y$2),SUMIF(CLASS!$N432:$S432,Y$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,Z$2),SUMIF(CLASS!$N432:$S432,Z$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AA$2),SUMIF(CLASS!$N432:$S432,AA$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AB$2),SUMIF(CLASS!$N432:$S432,AB$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AC$2),SUMIF(CLASS!$N432:$S432,AC$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AD$2),SUMIF(CLASS!$N432:$S432,AD$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AE$2),SUMIF(CLASS!$N432:$S432,AE$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AF$2),SUMIF(CLASS!$N432:$S432,AF$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AG$2),SUMIF(CLASS!$N432:$S432,AG$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AH$2),SUMIF(CLASS!$N432:$S432,AH$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AI$2),SUMIF(CLASS!$N432:$S432,AI$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AJ$2),SUMIF(CLASS!$N432:$S432,AJ$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AK$2),SUMIF(CLASS!$N432:$S432,AK$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AL$2),SUMIF(CLASS!$N432:$S432,AL$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AM$2),SUMIF(CLASS!$N432:$S432,AM$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AN$2),SUMIF(CLASS!$N432:$S432,AN$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AO$2),SUMIF(CLASS!$N432:$S432,AO$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AP$2),SUMIF(CLASS!$N432:$S432,AP$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AQ$2),SUMIF(CLASS!$N432:$S432,AQ$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AR$2),SUMIF(CLASS!$N432:$S432,AR$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AS$2),SUMIF(CLASS!$N432:$S432,AS$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AT$2),SUMIF(CLASS!$N432:$S432,AT$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AU$2),SUMIF(CLASS!$N432:$S432,AU$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AV$2),SUMIF(CLASS!$N432:$S432,AV$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AW$2),SUMIF(CLASS!$N432:$S432,AW$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AX$2),SUMIF(CLASS!$N432:$S432,AX$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AY$2),SUMIF(CLASS!$N432:$S432,AY$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,AZ$2),SUMIF(CLASS!$N432:$S432,AZ$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,BA$2),SUMIF(CLASS!$N432:$S432,BA$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,BB$2),SUMIF(CLASS!$N432:$S432,BB$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,BC$2),SUMIF(CLASS!$N432:$S432,BC$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,BD$2),SUMIF(CLASS!$N432:$S432,BD$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,BE$2),SUMIF(CLASS!$N432:$S432,BE$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,BF$2),SUMIF(CLASS!$N432:$S432,BF$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,BG$2),SUMIF(CLASS!$N432:$S432,BG$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,BH$2),SUMIF(CLASS!$N432:$S432,BH$3,CLASS!$E432:$J432))","v":0},{"$f":"IF(CLASS!$L432<>0,FUNCALLOC!$C432*INDEX(INDIRECT(ACCOUNTS!$U432),2,BI$2),SUMIF(CLASS!$N432:$S432,BI$3,CLASS!$E432:$J432))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL432:BQ432)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT432:BY432)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB432:CG432)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ432:CO432)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR432:CW432)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ432:DE432)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH432:DM432)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP432:DU432)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX432:EC432)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF432:EK432)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A433","v":"~"},{"$f":"ACCOUNTS!B433","v":"~"},{"$f":"ACCOUNTS!C433","v":0},0,{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,E$2),SUMIF(CLASS!$N433:$S433,E$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,F$2),SUMIF(CLASS!$N433:$S433,F$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,G$2),SUMIF(CLASS!$N433:$S433,G$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,H$2),SUMIF(CLASS!$N433:$S433,H$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,I$2),SUMIF(CLASS!$N433:$S433,I$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,J$2),SUMIF(CLASS!$N433:$S433,J$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,K$2),SUMIF(CLASS!$N433:$S433,K$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,L$2),SUMIF(CLASS!$N433:$S433,L$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,M$2),SUMIF(CLASS!$N433:$S433,M$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,N$2),SUMIF(CLASS!$N433:$S433,N$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,O$2),SUMIF(CLASS!$N433:$S433,O$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,P$2),SUMIF(CLASS!$N433:$S433,P$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,Q$2),SUMIF(CLASS!$N433:$S433,Q$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,R$2),SUMIF(CLASS!$N433:$S433,R$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,S$2),SUMIF(CLASS!$N433:$S433,S$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,T$2),SUMIF(CLASS!$N433:$S433,T$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,U$2),SUMIF(CLASS!$N433:$S433,U$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,V$2),SUMIF(CLASS!$N433:$S433,V$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,W$2),SUMIF(CLASS!$N433:$S433,W$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,X$2),SUMIF(CLASS!$N433:$S433,X$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,Y$2),SUMIF(CLASS!$N433:$S433,Y$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,Z$2),SUMIF(CLASS!$N433:$S433,Z$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AA$2),SUMIF(CLASS!$N433:$S433,AA$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AB$2),SUMIF(CLASS!$N433:$S433,AB$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AC$2),SUMIF(CLASS!$N433:$S433,AC$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AD$2),SUMIF(CLASS!$N433:$S433,AD$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AE$2),SUMIF(CLASS!$N433:$S433,AE$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AF$2),SUMIF(CLASS!$N433:$S433,AF$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AG$2),SUMIF(CLASS!$N433:$S433,AG$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AH$2),SUMIF(CLASS!$N433:$S433,AH$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AI$2),SUMIF(CLASS!$N433:$S433,AI$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AJ$2),SUMIF(CLASS!$N433:$S433,AJ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AK$2),SUMIF(CLASS!$N433:$S433,AK$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AL$2),SUMIF(CLASS!$N433:$S433,AL$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AM$2),SUMIF(CLASS!$N433:$S433,AM$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AN$2),SUMIF(CLASS!$N433:$S433,AN$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AO$2),SUMIF(CLASS!$N433:$S433,AO$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AP$2),SUMIF(CLASS!$N433:$S433,AP$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AQ$2),SUMIF(CLASS!$N433:$S433,AQ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AR$2),SUMIF(CLASS!$N433:$S433,AR$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AS$2),SUMIF(CLASS!$N433:$S433,AS$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AT$2),SUMIF(CLASS!$N433:$S433,AT$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AU$2),SUMIF(CLASS!$N433:$S433,AU$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AV$2),SUMIF(CLASS!$N433:$S433,AV$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AW$2),SUMIF(CLASS!$N433:$S433,AW$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AX$2),SUMIF(CLASS!$N433:$S433,AX$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AY$2),SUMIF(CLASS!$N433:$S433,AY$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,AZ$2),SUMIF(CLASS!$N433:$S433,AZ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,BA$2),SUMIF(CLASS!$N433:$S433,BA$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,BB$2),SUMIF(CLASS!$N433:$S433,BB$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,BC$2),SUMIF(CLASS!$N433:$S433,BC$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,BD$2),SUMIF(CLASS!$N433:$S433,BD$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,BE$2),SUMIF(CLASS!$N433:$S433,BE$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,BF$2),SUMIF(CLASS!$N433:$S433,BF$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,BG$2),SUMIF(CLASS!$N433:$S433,BG$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,BH$2),SUMIF(CLASS!$N433:$S433,BH$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$U433),2,BI$2),SUMIF(CLASS!$N433:$S433,BI$3,CLASS!$E433:$J433))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A434","v":"~"},{"$f":"ACCOUNTS!B434","v":"~"},{"$f":"ACCOUNTS!C434","v":0},0,{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,E$2),SUMIF(CLASS!$N434:$S434,E$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,F$2),SUMIF(CLASS!$N434:$S434,F$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,G$2),SUMIF(CLASS!$N434:$S434,G$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,H$2),SUMIF(CLASS!$N434:$S434,H$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,I$2),SUMIF(CLASS!$N434:$S434,I$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,J$2),SUMIF(CLASS!$N434:$S434,J$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,K$2),SUMIF(CLASS!$N434:$S434,K$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,L$2),SUMIF(CLASS!$N434:$S434,L$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,M$2),SUMIF(CLASS!$N434:$S434,M$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,N$2),SUMIF(CLASS!$N434:$S434,N$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,O$2),SUMIF(CLASS!$N434:$S434,O$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,P$2),SUMIF(CLASS!$N434:$S434,P$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,Q$2),SUMIF(CLASS!$N434:$S434,Q$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,R$2),SUMIF(CLASS!$N434:$S434,R$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,S$2),SUMIF(CLASS!$N434:$S434,S$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,T$2),SUMIF(CLASS!$N434:$S434,T$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,U$2),SUMIF(CLASS!$N434:$S434,U$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,V$2),SUMIF(CLASS!$N434:$S434,V$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,W$2),SUMIF(CLASS!$N434:$S434,W$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,X$2),SUMIF(CLASS!$N434:$S434,X$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,Y$2),SUMIF(CLASS!$N434:$S434,Y$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,Z$2),SUMIF(CLASS!$N434:$S434,Z$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AA$2),SUMIF(CLASS!$N434:$S434,AA$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AB$2),SUMIF(CLASS!$N434:$S434,AB$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AC$2),SUMIF(CLASS!$N434:$S434,AC$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AD$2),SUMIF(CLASS!$N434:$S434,AD$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AE$2),SUMIF(CLASS!$N434:$S434,AE$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AF$2),SUMIF(CLASS!$N434:$S434,AF$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AG$2),SUMIF(CLASS!$N434:$S434,AG$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AH$2),SUMIF(CLASS!$N434:$S434,AH$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AI$2),SUMIF(CLASS!$N434:$S434,AI$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AJ$2),SUMIF(CLASS!$N434:$S434,AJ$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AK$2),SUMIF(CLASS!$N434:$S434,AK$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AL$2),SUMIF(CLASS!$N434:$S434,AL$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AM$2),SUMIF(CLASS!$N434:$S434,AM$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AN$2),SUMIF(CLASS!$N434:$S434,AN$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AO$2),SUMIF(CLASS!$N434:$S434,AO$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AP$2),SUMIF(CLASS!$N434:$S434,AP$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AQ$2),SUMIF(CLASS!$N434:$S434,AQ$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AR$2),SUMIF(CLASS!$N434:$S434,AR$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AS$2),SUMIF(CLASS!$N434:$S434,AS$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AT$2),SUMIF(CLASS!$N434:$S434,AT$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AU$2),SUMIF(CLASS!$N434:$S434,AU$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AV$2),SUMIF(CLASS!$N434:$S434,AV$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AW$2),SUMIF(CLASS!$N434:$S434,AW$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AX$2),SUMIF(CLASS!$N434:$S434,AX$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AY$2),SUMIF(CLASS!$N434:$S434,AY$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,AZ$2),SUMIF(CLASS!$N434:$S434,AZ$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,BA$2),SUMIF(CLASS!$N434:$S434,BA$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,BB$2),SUMIF(CLASS!$N434:$S434,BB$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,BC$2),SUMIF(CLASS!$N434:$S434,BC$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,BD$2),SUMIF(CLASS!$N434:$S434,BD$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,BE$2),SUMIF(CLASS!$N434:$S434,BE$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,BF$2),SUMIF(CLASS!$N434:$S434,BF$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,BG$2),SUMIF(CLASS!$N434:$S434,BG$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,BH$2),SUMIF(CLASS!$N434:$S434,BH$3,CLASS!$E434:$J434))","v":0},{"$f":"IF(CLASS!$L434<>0,FUNCALLOC!$C434*INDEX(INDIRECT(ACCOUNTS!$U434),2,BI$2),SUMIF(CLASS!$N434:$S434,BI$3,CLASS!$E434:$J434))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A435","v":"~"},{"$f":"ACCOUNTS!B435","v":"~"},{"$f":"ACCOUNTS!C435","v":0},0,{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,E$2),SUMIF(CLASS!$N435:$S435,E$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,F$2),SUMIF(CLASS!$N435:$S435,F$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,G$2),SUMIF(CLASS!$N435:$S435,G$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,H$2),SUMIF(CLASS!$N435:$S435,H$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,I$2),SUMIF(CLASS!$N435:$S435,I$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,J$2),SUMIF(CLASS!$N435:$S435,J$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,K$2),SUMIF(CLASS!$N435:$S435,K$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,L$2),SUMIF(CLASS!$N435:$S435,L$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,M$2),SUMIF(CLASS!$N435:$S435,M$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,N$2),SUMIF(CLASS!$N435:$S435,N$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,O$2),SUMIF(CLASS!$N435:$S435,O$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,P$2),SUMIF(CLASS!$N435:$S435,P$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,Q$2),SUMIF(CLASS!$N435:$S435,Q$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,R$2),SUMIF(CLASS!$N435:$S435,R$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,S$2),SUMIF(CLASS!$N435:$S435,S$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,T$2),SUMIF(CLASS!$N435:$S435,T$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,U$2),SUMIF(CLASS!$N435:$S435,U$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,V$2),SUMIF(CLASS!$N435:$S435,V$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,W$2),SUMIF(CLASS!$N435:$S435,W$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,X$2),SUMIF(CLASS!$N435:$S435,X$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,Y$2),SUMIF(CLASS!$N435:$S435,Y$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,Z$2),SUMIF(CLASS!$N435:$S435,Z$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AA$2),SUMIF(CLASS!$N435:$S435,AA$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AB$2),SUMIF(CLASS!$N435:$S435,AB$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AC$2),SUMIF(CLASS!$N435:$S435,AC$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AD$2),SUMIF(CLASS!$N435:$S435,AD$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AE$2),SUMIF(CLASS!$N435:$S435,AE$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AF$2),SUMIF(CLASS!$N435:$S435,AF$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AG$2),SUMIF(CLASS!$N435:$S435,AG$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AH$2),SUMIF(CLASS!$N435:$S435,AH$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AI$2),SUMIF(CLASS!$N435:$S435,AI$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AJ$2),SUMIF(CLASS!$N435:$S435,AJ$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AK$2),SUMIF(CLASS!$N435:$S435,AK$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AL$2),SUMIF(CLASS!$N435:$S435,AL$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AM$2),SUMIF(CLASS!$N435:$S435,AM$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AN$2),SUMIF(CLASS!$N435:$S435,AN$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AO$2),SUMIF(CLASS!$N435:$S435,AO$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AP$2),SUMIF(CLASS!$N435:$S435,AP$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AQ$2),SUMIF(CLASS!$N435:$S435,AQ$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AR$2),SUMIF(CLASS!$N435:$S435,AR$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AS$2),SUMIF(CLASS!$N435:$S435,AS$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AT$2),SUMIF(CLASS!$N435:$S435,AT$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AU$2),SUMIF(CLASS!$N435:$S435,AU$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AV$2),SUMIF(CLASS!$N435:$S435,AV$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AW$2),SUMIF(CLASS!$N435:$S435,AW$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AX$2),SUMIF(CLASS!$N435:$S435,AX$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AY$2),SUMIF(CLASS!$N435:$S435,AY$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,AZ$2),SUMIF(CLASS!$N435:$S435,AZ$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,BA$2),SUMIF(CLASS!$N435:$S435,BA$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,BB$2),SUMIF(CLASS!$N435:$S435,BB$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,BC$2),SUMIF(CLASS!$N435:$S435,BC$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,BD$2),SUMIF(CLASS!$N435:$S435,BD$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,BE$2),SUMIF(CLASS!$N435:$S435,BE$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,BF$2),SUMIF(CLASS!$N435:$S435,BF$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,BG$2),SUMIF(CLASS!$N435:$S435,BG$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,BH$2),SUMIF(CLASS!$N435:$S435,BH$3,CLASS!$E435:$J435))","v":0},{"$f":"IF(CLASS!$L435<>0,FUNCALLOC!$C435*INDEX(INDIRECT(ACCOUNTS!$U435),2,BI$2),SUMIF(CLASS!$N435:$S435,BI$3,CLASS!$E435:$J435))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A436","v":"~"},{"$f":"ACCOUNTS!B436","v":"~"},{"$f":"ACCOUNTS!C436","v":0},0,{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,E$2),SUMIF(CLASS!$N436:$S436,E$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,F$2),SUMIF(CLASS!$N436:$S436,F$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,G$2),SUMIF(CLASS!$N436:$S436,G$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,H$2),SUMIF(CLASS!$N436:$S436,H$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,I$2),SUMIF(CLASS!$N436:$S436,I$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,J$2),SUMIF(CLASS!$N436:$S436,J$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,K$2),SUMIF(CLASS!$N436:$S436,K$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,L$2),SUMIF(CLASS!$N436:$S436,L$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,M$2),SUMIF(CLASS!$N436:$S436,M$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,N$2),SUMIF(CLASS!$N436:$S436,N$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,O$2),SUMIF(CLASS!$N436:$S436,O$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,P$2),SUMIF(CLASS!$N436:$S436,P$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,Q$2),SUMIF(CLASS!$N436:$S436,Q$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,R$2),SUMIF(CLASS!$N436:$S436,R$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,S$2),SUMIF(CLASS!$N436:$S436,S$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,T$2),SUMIF(CLASS!$N436:$S436,T$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,U$2),SUMIF(CLASS!$N436:$S436,U$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,V$2),SUMIF(CLASS!$N436:$S436,V$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,W$2),SUMIF(CLASS!$N436:$S436,W$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,X$2),SUMIF(CLASS!$N436:$S436,X$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,Y$2),SUMIF(CLASS!$N436:$S436,Y$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,Z$2),SUMIF(CLASS!$N436:$S436,Z$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AA$2),SUMIF(CLASS!$N436:$S436,AA$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AB$2),SUMIF(CLASS!$N436:$S436,AB$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AC$2),SUMIF(CLASS!$N436:$S436,AC$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AD$2),SUMIF(CLASS!$N436:$S436,AD$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AE$2),SUMIF(CLASS!$N436:$S436,AE$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AF$2),SUMIF(CLASS!$N436:$S436,AF$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AG$2),SUMIF(CLASS!$N436:$S436,AG$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AH$2),SUMIF(CLASS!$N436:$S436,AH$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AI$2),SUMIF(CLASS!$N436:$S436,AI$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AJ$2),SUMIF(CLASS!$N436:$S436,AJ$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AK$2),SUMIF(CLASS!$N436:$S436,AK$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AL$2),SUMIF(CLASS!$N436:$S436,AL$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AM$2),SUMIF(CLASS!$N436:$S436,AM$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AN$2),SUMIF(CLASS!$N436:$S436,AN$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AO$2),SUMIF(CLASS!$N436:$S436,AO$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AP$2),SUMIF(CLASS!$N436:$S436,AP$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AQ$2),SUMIF(CLASS!$N436:$S436,AQ$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AR$2),SUMIF(CLASS!$N436:$S436,AR$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AS$2),SUMIF(CLASS!$N436:$S436,AS$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AT$2),SUMIF(CLASS!$N436:$S436,AT$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AU$2),SUMIF(CLASS!$N436:$S436,AU$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AV$2),SUMIF(CLASS!$N436:$S436,AV$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AW$2),SUMIF(CLASS!$N436:$S436,AW$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AX$2),SUMIF(CLASS!$N436:$S436,AX$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AY$2),SUMIF(CLASS!$N436:$S436,AY$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,AZ$2),SUMIF(CLASS!$N436:$S436,AZ$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,BA$2),SUMIF(CLASS!$N436:$S436,BA$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,BB$2),SUMIF(CLASS!$N436:$S436,BB$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,BC$2),SUMIF(CLASS!$N436:$S436,BC$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,BD$2),SUMIF(CLASS!$N436:$S436,BD$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,BE$2),SUMIF(CLASS!$N436:$S436,BE$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,BF$2),SUMIF(CLASS!$N436:$S436,BF$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,BG$2),SUMIF(CLASS!$N436:$S436,BG$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,BH$2),SUMIF(CLASS!$N436:$S436,BH$3,CLASS!$E436:$J436))","v":0},{"$f":"IF(CLASS!$L436<>0,FUNCALLOC!$C436*INDEX(INDIRECT(ACCOUNTS!$U436),2,BI$2),SUMIF(CLASS!$N436:$S436,BI$3,CLASS!$E436:$J436))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A437","v":"~"},{"$f":"ACCOUNTS!B437","v":"~"},{"$f":"ACCOUNTS!C437","v":0},0,{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,E$2),SUMIF(CLASS!$N437:$S437,E$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,F$2),SUMIF(CLASS!$N437:$S437,F$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,G$2),SUMIF(CLASS!$N437:$S437,G$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,H$2),SUMIF(CLASS!$N437:$S437,H$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,I$2),SUMIF(CLASS!$N437:$S437,I$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,J$2),SUMIF(CLASS!$N437:$S437,J$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,K$2),SUMIF(CLASS!$N437:$S437,K$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,L$2),SUMIF(CLASS!$N437:$S437,L$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,M$2),SUMIF(CLASS!$N437:$S437,M$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,N$2),SUMIF(CLASS!$N437:$S437,N$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,O$2),SUMIF(CLASS!$N437:$S437,O$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,P$2),SUMIF(CLASS!$N437:$S437,P$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,Q$2),SUMIF(CLASS!$N437:$S437,Q$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,R$2),SUMIF(CLASS!$N437:$S437,R$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,S$2),SUMIF(CLASS!$N437:$S437,S$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,T$2),SUMIF(CLASS!$N437:$S437,T$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,U$2),SUMIF(CLASS!$N437:$S437,U$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,V$2),SUMIF(CLASS!$N437:$S437,V$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,W$2),SUMIF(CLASS!$N437:$S437,W$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,X$2),SUMIF(CLASS!$N437:$S437,X$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,Y$2),SUMIF(CLASS!$N437:$S437,Y$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,Z$2),SUMIF(CLASS!$N437:$S437,Z$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AA$2),SUMIF(CLASS!$N437:$S437,AA$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AB$2),SUMIF(CLASS!$N437:$S437,AB$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AC$2),SUMIF(CLASS!$N437:$S437,AC$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AD$2),SUMIF(CLASS!$N437:$S437,AD$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AE$2),SUMIF(CLASS!$N437:$S437,AE$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AF$2),SUMIF(CLASS!$N437:$S437,AF$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AG$2),SUMIF(CLASS!$N437:$S437,AG$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AH$2),SUMIF(CLASS!$N437:$S437,AH$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AI$2),SUMIF(CLASS!$N437:$S437,AI$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AJ$2),SUMIF(CLASS!$N437:$S437,AJ$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AK$2),SUMIF(CLASS!$N437:$S437,AK$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AL$2),SUMIF(CLASS!$N437:$S437,AL$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AM$2),SUMIF(CLASS!$N437:$S437,AM$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AN$2),SUMIF(CLASS!$N437:$S437,AN$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AO$2),SUMIF(CLASS!$N437:$S437,AO$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AP$2),SUMIF(CLASS!$N437:$S437,AP$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AQ$2),SUMIF(CLASS!$N437:$S437,AQ$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AR$2),SUMIF(CLASS!$N437:$S437,AR$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AS$2),SUMIF(CLASS!$N437:$S437,AS$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AT$2),SUMIF(CLASS!$N437:$S437,AT$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AU$2),SUMIF(CLASS!$N437:$S437,AU$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AV$2),SUMIF(CLASS!$N437:$S437,AV$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AW$2),SUMIF(CLASS!$N437:$S437,AW$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AX$2),SUMIF(CLASS!$N437:$S437,AX$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AY$2),SUMIF(CLASS!$N437:$S437,AY$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,AZ$2),SUMIF(CLASS!$N437:$S437,AZ$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,BA$2),SUMIF(CLASS!$N437:$S437,BA$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,BB$2),SUMIF(CLASS!$N437:$S437,BB$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,BC$2),SUMIF(CLASS!$N437:$S437,BC$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,BD$2),SUMIF(CLASS!$N437:$S437,BD$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,BE$2),SUMIF(CLASS!$N437:$S437,BE$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,BF$2),SUMIF(CLASS!$N437:$S437,BF$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,BG$2),SUMIF(CLASS!$N437:$S437,BG$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,BH$2),SUMIF(CLASS!$N437:$S437,BH$3,CLASS!$E437:$J437))","v":0},{"$f":"IF(CLASS!$L437<>0,FUNCALLOC!$C437*INDEX(INDIRECT(ACCOUNTS!$U437),2,BI$2),SUMIF(CLASS!$N437:$S437,BI$3,CLASS!$E437:$J437))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A438","v":"~"},{"$f":"ACCOUNTS!B438","v":"~"},{"$f":"ACCOUNTS!C438","v":0},0,{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,E$2),SUMIF(CLASS!$N438:$S438,E$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,F$2),SUMIF(CLASS!$N438:$S438,F$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,G$2),SUMIF(CLASS!$N438:$S438,G$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,H$2),SUMIF(CLASS!$N438:$S438,H$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,I$2),SUMIF(CLASS!$N438:$S438,I$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,J$2),SUMIF(CLASS!$N438:$S438,J$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,K$2),SUMIF(CLASS!$N438:$S438,K$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,L$2),SUMIF(CLASS!$N438:$S438,L$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,M$2),SUMIF(CLASS!$N438:$S438,M$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,N$2),SUMIF(CLASS!$N438:$S438,N$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,O$2),SUMIF(CLASS!$N438:$S438,O$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,P$2),SUMIF(CLASS!$N438:$S438,P$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,Q$2),SUMIF(CLASS!$N438:$S438,Q$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,R$2),SUMIF(CLASS!$N438:$S438,R$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,S$2),SUMIF(CLASS!$N438:$S438,S$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,T$2),SUMIF(CLASS!$N438:$S438,T$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,U$2),SUMIF(CLASS!$N438:$S438,U$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,V$2),SUMIF(CLASS!$N438:$S438,V$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,W$2),SUMIF(CLASS!$N438:$S438,W$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,X$2),SUMIF(CLASS!$N438:$S438,X$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,Y$2),SUMIF(CLASS!$N438:$S438,Y$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,Z$2),SUMIF(CLASS!$N438:$S438,Z$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AA$2),SUMIF(CLASS!$N438:$S438,AA$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AB$2),SUMIF(CLASS!$N438:$S438,AB$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AC$2),SUMIF(CLASS!$N438:$S438,AC$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AD$2),SUMIF(CLASS!$N438:$S438,AD$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AE$2),SUMIF(CLASS!$N438:$S438,AE$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AF$2),SUMIF(CLASS!$N438:$S438,AF$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AG$2),SUMIF(CLASS!$N438:$S438,AG$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AH$2),SUMIF(CLASS!$N438:$S438,AH$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AI$2),SUMIF(CLASS!$N438:$S438,AI$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AJ$2),SUMIF(CLASS!$N438:$S438,AJ$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AK$2),SUMIF(CLASS!$N438:$S438,AK$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AL$2),SUMIF(CLASS!$N438:$S438,AL$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AM$2),SUMIF(CLASS!$N438:$S438,AM$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AN$2),SUMIF(CLASS!$N438:$S438,AN$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AO$2),SUMIF(CLASS!$N438:$S438,AO$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AP$2),SUMIF(CLASS!$N438:$S438,AP$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AQ$2),SUMIF(CLASS!$N438:$S438,AQ$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AR$2),SUMIF(CLASS!$N438:$S438,AR$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AS$2),SUMIF(CLASS!$N438:$S438,AS$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AT$2),SUMIF(CLASS!$N438:$S438,AT$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AU$2),SUMIF(CLASS!$N438:$S438,AU$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AV$2),SUMIF(CLASS!$N438:$S438,AV$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AW$2),SUMIF(CLASS!$N438:$S438,AW$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AX$2),SUMIF(CLASS!$N438:$S438,AX$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AY$2),SUMIF(CLASS!$N438:$S438,AY$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,AZ$2),SUMIF(CLASS!$N438:$S438,AZ$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,BA$2),SUMIF(CLASS!$N438:$S438,BA$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,BB$2),SUMIF(CLASS!$N438:$S438,BB$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,BC$2),SUMIF(CLASS!$N438:$S438,BC$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,BD$2),SUMIF(CLASS!$N438:$S438,BD$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,BE$2),SUMIF(CLASS!$N438:$S438,BE$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,BF$2),SUMIF(CLASS!$N438:$S438,BF$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,BG$2),SUMIF(CLASS!$N438:$S438,BG$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,BH$2),SUMIF(CLASS!$N438:$S438,BH$3,CLASS!$E438:$J438))","v":0},{"$f":"IF(CLASS!$L438<>0,FUNCALLOC!$C438*INDEX(INDIRECT(ACCOUNTS!$U438),2,BI$2),SUMIF(CLASS!$N438:$S438,BI$3,CLASS!$E438:$J438))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A439","v":"~"},{"$f":"ACCOUNTS!B439","v":"~"},{"$f":"ACCOUNTS!C439","v":0},0,{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,E$2),SUMIF(CLASS!$N439:$S439,E$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,F$2),SUMIF(CLASS!$N439:$S439,F$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,G$2),SUMIF(CLASS!$N439:$S439,G$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,H$2),SUMIF(CLASS!$N439:$S439,H$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,I$2),SUMIF(CLASS!$N439:$S439,I$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,J$2),SUMIF(CLASS!$N439:$S439,J$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,K$2),SUMIF(CLASS!$N439:$S439,K$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,L$2),SUMIF(CLASS!$N439:$S439,L$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,M$2),SUMIF(CLASS!$N439:$S439,M$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,N$2),SUMIF(CLASS!$N439:$S439,N$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,O$2),SUMIF(CLASS!$N439:$S439,O$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,P$2),SUMIF(CLASS!$N439:$S439,P$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,Q$2),SUMIF(CLASS!$N439:$S439,Q$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,R$2),SUMIF(CLASS!$N439:$S439,R$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,S$2),SUMIF(CLASS!$N439:$S439,S$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,T$2),SUMIF(CLASS!$N439:$S439,T$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,U$2),SUMIF(CLASS!$N439:$S439,U$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,V$2),SUMIF(CLASS!$N439:$S439,V$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,W$2),SUMIF(CLASS!$N439:$S439,W$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,X$2),SUMIF(CLASS!$N439:$S439,X$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,Y$2),SUMIF(CLASS!$N439:$S439,Y$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,Z$2),SUMIF(CLASS!$N439:$S439,Z$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AA$2),SUMIF(CLASS!$N439:$S439,AA$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AB$2),SUMIF(CLASS!$N439:$S439,AB$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AC$2),SUMIF(CLASS!$N439:$S439,AC$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AD$2),SUMIF(CLASS!$N439:$S439,AD$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AE$2),SUMIF(CLASS!$N439:$S439,AE$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AF$2),SUMIF(CLASS!$N439:$S439,AF$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AG$2),SUMIF(CLASS!$N439:$S439,AG$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AH$2),SUMIF(CLASS!$N439:$S439,AH$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AI$2),SUMIF(CLASS!$N439:$S439,AI$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AJ$2),SUMIF(CLASS!$N439:$S439,AJ$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AK$2),SUMIF(CLASS!$N439:$S439,AK$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AL$2),SUMIF(CLASS!$N439:$S439,AL$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AM$2),SUMIF(CLASS!$N439:$S439,AM$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AN$2),SUMIF(CLASS!$N439:$S439,AN$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AO$2),SUMIF(CLASS!$N439:$S439,AO$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AP$2),SUMIF(CLASS!$N439:$S439,AP$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AQ$2),SUMIF(CLASS!$N439:$S439,AQ$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AR$2),SUMIF(CLASS!$N439:$S439,AR$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AS$2),SUMIF(CLASS!$N439:$S439,AS$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AT$2),SUMIF(CLASS!$N439:$S439,AT$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AU$2),SUMIF(CLASS!$N439:$S439,AU$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AV$2),SUMIF(CLASS!$N439:$S439,AV$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AW$2),SUMIF(CLASS!$N439:$S439,AW$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AX$2),SUMIF(CLASS!$N439:$S439,AX$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AY$2),SUMIF(CLASS!$N439:$S439,AY$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,AZ$2),SUMIF(CLASS!$N439:$S439,AZ$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,BA$2),SUMIF(CLASS!$N439:$S439,BA$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,BB$2),SUMIF(CLASS!$N439:$S439,BB$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,BC$2),SUMIF(CLASS!$N439:$S439,BC$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,BD$2),SUMIF(CLASS!$N439:$S439,BD$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,BE$2),SUMIF(CLASS!$N439:$S439,BE$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,BF$2),SUMIF(CLASS!$N439:$S439,BF$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,BG$2),SUMIF(CLASS!$N439:$S439,BG$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,BH$2),SUMIF(CLASS!$N439:$S439,BH$3,CLASS!$E439:$J439))","v":0},{"$f":"IF(CLASS!$L439<>0,FUNCALLOC!$C439*INDEX(INDIRECT(ACCOUNTS!$U439),2,BI$2),SUMIF(CLASS!$N439:$S439,BI$3,CLASS!$E439:$J439))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A440","v":"~"},{"$f":"ACCOUNTS!B440","v":"~"},{"$f":"ACCOUNTS!C440","v":0},0,{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,E$2),SUMIF(CLASS!$N440:$S440,E$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,F$2),SUMIF(CLASS!$N440:$S440,F$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,G$2),SUMIF(CLASS!$N440:$S440,G$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,H$2),SUMIF(CLASS!$N440:$S440,H$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,I$2),SUMIF(CLASS!$N440:$S440,I$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,J$2),SUMIF(CLASS!$N440:$S440,J$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,K$2),SUMIF(CLASS!$N440:$S440,K$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,L$2),SUMIF(CLASS!$N440:$S440,L$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,M$2),SUMIF(CLASS!$N440:$S440,M$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,N$2),SUMIF(CLASS!$N440:$S440,N$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,O$2),SUMIF(CLASS!$N440:$S440,O$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,P$2),SUMIF(CLASS!$N440:$S440,P$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,Q$2),SUMIF(CLASS!$N440:$S440,Q$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,R$2),SUMIF(CLASS!$N440:$S440,R$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,S$2),SUMIF(CLASS!$N440:$S440,S$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,T$2),SUMIF(CLASS!$N440:$S440,T$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,U$2),SUMIF(CLASS!$N440:$S440,U$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,V$2),SUMIF(CLASS!$N440:$S440,V$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,W$2),SUMIF(CLASS!$N440:$S440,W$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,X$2),SUMIF(CLASS!$N440:$S440,X$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,Y$2),SUMIF(CLASS!$N440:$S440,Y$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,Z$2),SUMIF(CLASS!$N440:$S440,Z$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AA$2),SUMIF(CLASS!$N440:$S440,AA$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AB$2),SUMIF(CLASS!$N440:$S440,AB$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AC$2),SUMIF(CLASS!$N440:$S440,AC$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AD$2),SUMIF(CLASS!$N440:$S440,AD$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AE$2),SUMIF(CLASS!$N440:$S440,AE$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AF$2),SUMIF(CLASS!$N440:$S440,AF$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AG$2),SUMIF(CLASS!$N440:$S440,AG$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AH$2),SUMIF(CLASS!$N440:$S440,AH$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AI$2),SUMIF(CLASS!$N440:$S440,AI$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AJ$2),SUMIF(CLASS!$N440:$S440,AJ$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AK$2),SUMIF(CLASS!$N440:$S440,AK$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AL$2),SUMIF(CLASS!$N440:$S440,AL$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AM$2),SUMIF(CLASS!$N440:$S440,AM$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AN$2),SUMIF(CLASS!$N440:$S440,AN$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AO$2),SUMIF(CLASS!$N440:$S440,AO$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AP$2),SUMIF(CLASS!$N440:$S440,AP$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AQ$2),SUMIF(CLASS!$N440:$S440,AQ$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AR$2),SUMIF(CLASS!$N440:$S440,AR$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AS$2),SUMIF(CLASS!$N440:$S440,AS$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AT$2),SUMIF(CLASS!$N440:$S440,AT$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AU$2),SUMIF(CLASS!$N440:$S440,AU$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AV$2),SUMIF(CLASS!$N440:$S440,AV$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AW$2),SUMIF(CLASS!$N440:$S440,AW$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AX$2),SUMIF(CLASS!$N440:$S440,AX$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AY$2),SUMIF(CLASS!$N440:$S440,AY$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,AZ$2),SUMIF(CLASS!$N440:$S440,AZ$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,BA$2),SUMIF(CLASS!$N440:$S440,BA$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,BB$2),SUMIF(CLASS!$N440:$S440,BB$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,BC$2),SUMIF(CLASS!$N440:$S440,BC$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,BD$2),SUMIF(CLASS!$N440:$S440,BD$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,BE$2),SUMIF(CLASS!$N440:$S440,BE$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,BF$2),SUMIF(CLASS!$N440:$S440,BF$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,BG$2),SUMIF(CLASS!$N440:$S440,BG$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,BH$2),SUMIF(CLASS!$N440:$S440,BH$3,CLASS!$E440:$J440))","v":0},{"$f":"IF(CLASS!$L440<>0,FUNCALLOC!$C440*INDEX(INDIRECT(ACCOUNTS!$U440),2,BI$2),SUMIF(CLASS!$N440:$S440,BI$3,CLASS!$E440:$J440))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL440:BQ440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT440:BY440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB440:CG440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ440:CO440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR440:CW440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ440:DE440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH440:DM440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP440:DU440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX440:EC440)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF440:EK440)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B441","v":"Sub-total"},{"$f":"SUM(C428:C440)","v":1.2492057903075831},0,{"$f":"SUM(E428:E440)","v":0},1.2492057903075831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS428:AS440)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL428:BL440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT428:BT440)","v":1.2492057903075831},0,0,0,0,0,1.2492057903075831,null,{"$f":"SUM(CB428:CB440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ428:CJ440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR428:CR440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ428:CZ440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH428:DH440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP428:DP440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX428:DX440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF428:EF440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN428:EN440)","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,0]
[null,{"$f":"ACCOUNTS!B443","v":"Transmission - Labor"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A444","v":856},{"$f":"ACCOUNTS!B444","v":"Oper Mains Expenses"},{"$f":"ACCOUNTS!C444","v":0},0,{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,E$2),SUMIF(CLASS!$N444:$S444,E$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,F$2),SUMIF(CLASS!$N444:$S444,F$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,G$2),SUMIF(CLASS!$N444:$S444,G$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,H$2),SUMIF(CLASS!$N444:$S444,H$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,I$2),SUMIF(CLASS!$N444:$S444,I$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,J$2),SUMIF(CLASS!$N444:$S444,J$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,K$2),SUMIF(CLASS!$N444:$S444,K$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,L$2),SUMIF(CLASS!$N444:$S444,L$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,M$2),SUMIF(CLASS!$N444:$S444,M$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,N$2),SUMIF(CLASS!$N444:$S444,N$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,O$2),SUMIF(CLASS!$N444:$S444,O$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,P$2),SUMIF(CLASS!$N444:$S444,P$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,Q$2),SUMIF(CLASS!$N444:$S444,Q$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,R$2),SUMIF(CLASS!$N444:$S444,R$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,S$2),SUMIF(CLASS!$N444:$S444,S$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,T$2),SUMIF(CLASS!$N444:$S444,T$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,U$2),SUMIF(CLASS!$N444:$S444,U$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,V$2),SUMIF(CLASS!$N444:$S444,V$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,W$2),SUMIF(CLASS!$N444:$S444,W$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,X$2),SUMIF(CLASS!$N444:$S444,X$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,Y$2),SUMIF(CLASS!$N444:$S444,Y$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,Z$2),SUMIF(CLASS!$N444:$S444,Z$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AA$2),SUMIF(CLASS!$N444:$S444,AA$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AB$2),SUMIF(CLASS!$N444:$S444,AB$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AC$2),SUMIF(CLASS!$N444:$S444,AC$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AD$2),SUMIF(CLASS!$N444:$S444,AD$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AE$2),SUMIF(CLASS!$N444:$S444,AE$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AF$2),SUMIF(CLASS!$N444:$S444,AF$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AG$2),SUMIF(CLASS!$N444:$S444,AG$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AH$2),SUMIF(CLASS!$N444:$S444,AH$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AI$2),SUMIF(CLASS!$N444:$S444,AI$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AJ$2),SUMIF(CLASS!$N444:$S444,AJ$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AK$2),SUMIF(CLASS!$N444:$S444,AK$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AL$2),SUMIF(CLASS!$N444:$S444,AL$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AM$2),SUMIF(CLASS!$N444:$S444,AM$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AN$2),SUMIF(CLASS!$N444:$S444,AN$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AO$2),SUMIF(CLASS!$N444:$S444,AO$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AP$2),SUMIF(CLASS!$N444:$S444,AP$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AQ$2),SUMIF(CLASS!$N444:$S444,AQ$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AR$2),SUMIF(CLASS!$N444:$S444,AR$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AS$2),SUMIF(CLASS!$N444:$S444,AS$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AT$2),SUMIF(CLASS!$N444:$S444,AT$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AU$2),SUMIF(CLASS!$N444:$S444,AU$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AV$2),SUMIF(CLASS!$N444:$S444,AV$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AW$2),SUMIF(CLASS!$N444:$S444,AW$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AX$2),SUMIF(CLASS!$N444:$S444,AX$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AY$2),SUMIF(CLASS!$N444:$S444,AY$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,AZ$2),SUMIF(CLASS!$N444:$S444,AZ$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,BA$2),SUMIF(CLASS!$N444:$S444,BA$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,BB$2),SUMIF(CLASS!$N444:$S444,BB$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,BC$2),SUMIF(CLASS!$N444:$S444,BC$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,BD$2),SUMIF(CLASS!$N444:$S444,BD$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,BE$2),SUMIF(CLASS!$N444:$S444,BE$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,BF$2),SUMIF(CLASS!$N444:$S444,BF$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,BG$2),SUMIF(CLASS!$N444:$S444,BG$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,BH$2),SUMIF(CLASS!$N444:$S444,BH$3,CLASS!$E444:$J444))","v":0},{"$f":"IF(CLASS!$L444<>0,FUNCALLOC!$C444*INDEX(INDIRECT(ACCOUNTS!$U444),2,BI$2),SUMIF(CLASS!$N444:$S444,BI$3,CLASS!$E444:$J444))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E444:$BI444)","v":0},0,0,0,0,0,{"$f":"SUM(BL444:BQ444)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E444:$BI444)","v":0},0,0,0,0,0,{"$f":"SUM(BT444:BY444)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E444:$BI444)","v":0},0,0,0,0,0,{"$f":"SUM(CB444:CG444)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E444:$BI444)","v":0},0,0,0,0,0,{"$f":"SUM(CJ444:CO444)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E444:$BI444)","v":0},0,0,0,0,0,{"$f":"SUM(CR444:CW444)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E444:$BI444)","v":0},0,0,0,0,0,{"$f":"SUM(CZ444:DE444)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E444:$BI444)","v":0},0,0,0,0,0,{"$f":"SUM(DH444:DM444)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E444:$BI444)","v":0},0,0,0,0,0,{"$f":"SUM(DP444:DU444)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E444:$BI444)","v":0},0,0,0,0,0,{"$f":"SUM(DX444:EC444)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E444:$BI444)","v":0},0,0,0,0,0,{"$f":"SUM(EF444:EK444)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E444:$BI444)","v":0},0,0,0,0,0,{"$f":"SUM(EN444:ES444)","v":0},0]
[{"$f":"ACCOUNTS!A445","v":857},{"$f":"ACCOUNTS!B445","v":"Oper Meas & Reg Sta Exp"},{"$f":"ACCOUNTS!C445","v":0},0,{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,E$2),SUMIF(CLASS!$N445:$S445,E$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,F$2),SUMIF(CLASS!$N445:$S445,F$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,G$2),SUMIF(CLASS!$N445:$S445,G$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,H$2),SUMIF(CLASS!$N445:$S445,H$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,I$2),SUMIF(CLASS!$N445:$S445,I$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,J$2),SUMIF(CLASS!$N445:$S445,J$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,K$2),SUMIF(CLASS!$N445:$S445,K$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,L$2),SUMIF(CLASS!$N445:$S445,L$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,M$2),SUMIF(CLASS!$N445:$S445,M$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,N$2),SUMIF(CLASS!$N445:$S445,N$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,O$2),SUMIF(CLASS!$N445:$S445,O$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,P$2),SUMIF(CLASS!$N445:$S445,P$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,Q$2),SUMIF(CLASS!$N445:$S445,Q$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,R$2),SUMIF(CLASS!$N445:$S445,R$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,S$2),SUMIF(CLASS!$N445:$S445,S$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,T$2),SUMIF(CLASS!$N445:$S445,T$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,U$2),SUMIF(CLASS!$N445:$S445,U$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,V$2),SUMIF(CLASS!$N445:$S445,V$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,W$2),SUMIF(CLASS!$N445:$S445,W$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,X$2),SUMIF(CLASS!$N445:$S445,X$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,Y$2),SUMIF(CLASS!$N445:$S445,Y$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,Z$2),SUMIF(CLASS!$N445:$S445,Z$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AA$2),SUMIF(CLASS!$N445:$S445,AA$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AB$2),SUMIF(CLASS!$N445:$S445,AB$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AC$2),SUMIF(CLASS!$N445:$S445,AC$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AD$2),SUMIF(CLASS!$N445:$S445,AD$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AE$2),SUMIF(CLASS!$N445:$S445,AE$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AF$2),SUMIF(CLASS!$N445:$S445,AF$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AG$2),SUMIF(CLASS!$N445:$S445,AG$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AH$2),SUMIF(CLASS!$N445:$S445,AH$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AI$2),SUMIF(CLASS!$N445:$S445,AI$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AJ$2),SUMIF(CLASS!$N445:$S445,AJ$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AK$2),SUMIF(CLASS!$N445:$S445,AK$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AL$2),SUMIF(CLASS!$N445:$S445,AL$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AM$2),SUMIF(CLASS!$N445:$S445,AM$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AN$2),SUMIF(CLASS!$N445:$S445,AN$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AO$2),SUMIF(CLASS!$N445:$S445,AO$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AP$2),SUMIF(CLASS!$N445:$S445,AP$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AQ$2),SUMIF(CLASS!$N445:$S445,AQ$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AR$2),SUMIF(CLASS!$N445:$S445,AR$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AS$2),SUMIF(CLASS!$N445:$S445,AS$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AT$2),SUMIF(CLASS!$N445:$S445,AT$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AU$2),SUMIF(CLASS!$N445:$S445,AU$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AV$2),SUMIF(CLASS!$N445:$S445,AV$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AW$2),SUMIF(CLASS!$N445:$S445,AW$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AX$2),SUMIF(CLASS!$N445:$S445,AX$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AY$2),SUMIF(CLASS!$N445:$S445,AY$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,AZ$2),SUMIF(CLASS!$N445:$S445,AZ$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,BA$2),SUMIF(CLASS!$N445:$S445,BA$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,BB$2),SUMIF(CLASS!$N445:$S445,BB$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,BC$2),SUMIF(CLASS!$N445:$S445,BC$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,BD$2),SUMIF(CLASS!$N445:$S445,BD$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,BE$2),SUMIF(CLASS!$N445:$S445,BE$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,BF$2),SUMIF(CLASS!$N445:$S445,BF$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,BG$2),SUMIF(CLASS!$N445:$S445,BG$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,BH$2),SUMIF(CLASS!$N445:$S445,BH$3,CLASS!$E445:$J445))","v":0},{"$f":"IF(CLASS!$L445<>0,FUNCALLOC!$C445*INDEX(INDIRECT(ACCOUNTS!$U445),2,BI$2),SUMIF(CLASS!$N445:$S445,BI$3,CLASS!$E445:$J445))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A446","v":862},{"$f":"ACCOUNTS!B446","v":"Maint Structures & Improvements"},{"$f":"ACCOUNTS!C446","v":0},0,{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,E$2),SUMIF(CLASS!$N446:$S446,E$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,F$2),SUMIF(CLASS!$N446:$S446,F$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,G$2),SUMIF(CLASS!$N446:$S446,G$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,H$2),SUMIF(CLASS!$N446:$S446,H$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,I$2),SUMIF(CLASS!$N446:$S446,I$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,J$2),SUMIF(CLASS!$N446:$S446,J$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,K$2),SUMIF(CLASS!$N446:$S446,K$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,L$2),SUMIF(CLASS!$N446:$S446,L$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,M$2),SUMIF(CLASS!$N446:$S446,M$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,N$2),SUMIF(CLASS!$N446:$S446,N$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,O$2),SUMIF(CLASS!$N446:$S446,O$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,P$2),SUMIF(CLASS!$N446:$S446,P$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,Q$2),SUMIF(CLASS!$N446:$S446,Q$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,R$2),SUMIF(CLASS!$N446:$S446,R$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,S$2),SUMIF(CLASS!$N446:$S446,S$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,T$2),SUMIF(CLASS!$N446:$S446,T$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,U$2),SUMIF(CLASS!$N446:$S446,U$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,V$2),SUMIF(CLASS!$N446:$S446,V$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,W$2),SUMIF(CLASS!$N446:$S446,W$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,X$2),SUMIF(CLASS!$N446:$S446,X$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,Y$2),SUMIF(CLASS!$N446:$S446,Y$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,Z$2),SUMIF(CLASS!$N446:$S446,Z$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AA$2),SUMIF(CLASS!$N446:$S446,AA$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AB$2),SUMIF(CLASS!$N446:$S446,AB$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AC$2),SUMIF(CLASS!$N446:$S446,AC$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AD$2),SUMIF(CLASS!$N446:$S446,AD$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AE$2),SUMIF(CLASS!$N446:$S446,AE$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AF$2),SUMIF(CLASS!$N446:$S446,AF$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AG$2),SUMIF(CLASS!$N446:$S446,AG$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AH$2),SUMIF(CLASS!$N446:$S446,AH$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AI$2),SUMIF(CLASS!$N446:$S446,AI$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AJ$2),SUMIF(CLASS!$N446:$S446,AJ$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AK$2),SUMIF(CLASS!$N446:$S446,AK$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AL$2),SUMIF(CLASS!$N446:$S446,AL$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AM$2),SUMIF(CLASS!$N446:$S446,AM$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AN$2),SUMIF(CLASS!$N446:$S446,AN$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AO$2),SUMIF(CLASS!$N446:$S446,AO$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AP$2),SUMIF(CLASS!$N446:$S446,AP$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AQ$2),SUMIF(CLASS!$N446:$S446,AQ$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AR$2),SUMIF(CLASS!$N446:$S446,AR$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AS$2),SUMIF(CLASS!$N446:$S446,AS$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AT$2),SUMIF(CLASS!$N446:$S446,AT$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AU$2),SUMIF(CLASS!$N446:$S446,AU$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AV$2),SUMIF(CLASS!$N446:$S446,AV$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AW$2),SUMIF(CLASS!$N446:$S446,AW$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AX$2),SUMIF(CLASS!$N446:$S446,AX$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AY$2),SUMIF(CLASS!$N446:$S446,AY$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,AZ$2),SUMIF(CLASS!$N446:$S446,AZ$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,BA$2),SUMIF(CLASS!$N446:$S446,BA$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,BB$2),SUMIF(CLASS!$N446:$S446,BB$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,BC$2),SUMIF(CLASS!$N446:$S446,BC$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,BD$2),SUMIF(CLASS!$N446:$S446,BD$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,BE$2),SUMIF(CLASS!$N446:$S446,BE$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,BF$2),SUMIF(CLASS!$N446:$S446,BF$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,BG$2),SUMIF(CLASS!$N446:$S446,BG$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,BH$2),SUMIF(CLASS!$N446:$S446,BH$3,CLASS!$E446:$J446))","v":0},{"$f":"IF(CLASS!$L446<>0,FUNCALLOC!$C446*INDEX(INDIRECT(ACCOUNTS!$U446),2,BI$2),SUMIF(CLASS!$N446:$S446,BI$3,CLASS!$E446:$J446))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A447","v":863},{"$f":"ACCOUNTS!B447","v":"Maint Supv & Eng"},{"$f":"ACCOUNTS!C447","v":0},0,{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,E$2),SUMIF(CLASS!$N447:$S447,E$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,F$2),SUMIF(CLASS!$N447:$S447,F$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,G$2),SUMIF(CLASS!$N447:$S447,G$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,H$2),SUMIF(CLASS!$N447:$S447,H$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,I$2),SUMIF(CLASS!$N447:$S447,I$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,J$2),SUMIF(CLASS!$N447:$S447,J$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,K$2),SUMIF(CLASS!$N447:$S447,K$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,L$2),SUMIF(CLASS!$N447:$S447,L$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,M$2),SUMIF(CLASS!$N447:$S447,M$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,N$2),SUMIF(CLASS!$N447:$S447,N$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,O$2),SUMIF(CLASS!$N447:$S447,O$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,P$2),SUMIF(CLASS!$N447:$S447,P$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,Q$2),SUMIF(CLASS!$N447:$S447,Q$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,R$2),SUMIF(CLASS!$N447:$S447,R$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,S$2),SUMIF(CLASS!$N447:$S447,S$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,T$2),SUMIF(CLASS!$N447:$S447,T$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,U$2),SUMIF(CLASS!$N447:$S447,U$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,V$2),SUMIF(CLASS!$N447:$S447,V$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,W$2),SUMIF(CLASS!$N447:$S447,W$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,X$2),SUMIF(CLASS!$N447:$S447,X$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,Y$2),SUMIF(CLASS!$N447:$S447,Y$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,Z$2),SUMIF(CLASS!$N447:$S447,Z$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AA$2),SUMIF(CLASS!$N447:$S447,AA$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AB$2),SUMIF(CLASS!$N447:$S447,AB$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AC$2),SUMIF(CLASS!$N447:$S447,AC$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AD$2),SUMIF(CLASS!$N447:$S447,AD$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AE$2),SUMIF(CLASS!$N447:$S447,AE$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AF$2),SUMIF(CLASS!$N447:$S447,AF$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AG$2),SUMIF(CLASS!$N447:$S447,AG$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AH$2),SUMIF(CLASS!$N447:$S447,AH$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AI$2),SUMIF(CLASS!$N447:$S447,AI$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AJ$2),SUMIF(CLASS!$N447:$S447,AJ$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AK$2),SUMIF(CLASS!$N447:$S447,AK$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AL$2),SUMIF(CLASS!$N447:$S447,AL$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AM$2),SUMIF(CLASS!$N447:$S447,AM$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AN$2),SUMIF(CLASS!$N447:$S447,AN$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AO$2),SUMIF(CLASS!$N447:$S447,AO$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AP$2),SUMIF(CLASS!$N447:$S447,AP$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AQ$2),SUMIF(CLASS!$N447:$S447,AQ$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AR$2),SUMIF(CLASS!$N447:$S447,AR$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AS$2),SUMIF(CLASS!$N447:$S447,AS$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AT$2),SUMIF(CLASS!$N447:$S447,AT$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AU$2),SUMIF(CLASS!$N447:$S447,AU$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AV$2),SUMIF(CLASS!$N447:$S447,AV$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AW$2),SUMIF(CLASS!$N447:$S447,AW$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AX$2),SUMIF(CLASS!$N447:$S447,AX$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AY$2),SUMIF(CLASS!$N447:$S447,AY$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,AZ$2),SUMIF(CLASS!$N447:$S447,AZ$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,BA$2),SUMIF(CLASS!$N447:$S447,BA$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,BB$2),SUMIF(CLASS!$N447:$S447,BB$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,BC$2),SUMIF(CLASS!$N447:$S447,BC$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,BD$2),SUMIF(CLASS!$N447:$S447,BD$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,BE$2),SUMIF(CLASS!$N447:$S447,BE$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,BF$2),SUMIF(CLASS!$N447:$S447,BF$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,BG$2),SUMIF(CLASS!$N447:$S447,BG$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,BH$2),SUMIF(CLASS!$N447:$S447,BH$3,CLASS!$E447:$J447))","v":0},{"$f":"IF(CLASS!$L447<>0,FUNCALLOC!$C447*INDEX(INDIRECT(ACCOUNTS!$U447),2,BI$2),SUMIF(CLASS!$N447:$S447,BI$3,CLASS!$E447:$J447))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A448","v":865},{"$f":"ACCOUNTS!B448","v":"Maint Structures"},{"$f":"ACCOUNTS!C448","v":0},0,{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,E$2),SUMIF(CLASS!$N448:$S448,E$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,F$2),SUMIF(CLASS!$N448:$S448,F$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,G$2),SUMIF(CLASS!$N448:$S448,G$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,H$2),SUMIF(CLASS!$N448:$S448,H$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,I$2),SUMIF(CLASS!$N448:$S448,I$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,J$2),SUMIF(CLASS!$N448:$S448,J$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,K$2),SUMIF(CLASS!$N448:$S448,K$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,L$2),SUMIF(CLASS!$N448:$S448,L$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,M$2),SUMIF(CLASS!$N448:$S448,M$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,N$2),SUMIF(CLASS!$N448:$S448,N$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,O$2),SUMIF(CLASS!$N448:$S448,O$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,P$2),SUMIF(CLASS!$N448:$S448,P$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,Q$2),SUMIF(CLASS!$N448:$S448,Q$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,R$2),SUMIF(CLASS!$N448:$S448,R$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,S$2),SUMIF(CLASS!$N448:$S448,S$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,T$2),SUMIF(CLASS!$N448:$S448,T$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,U$2),SUMIF(CLASS!$N448:$S448,U$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,V$2),SUMIF(CLASS!$N448:$S448,V$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,W$2),SUMIF(CLASS!$N448:$S448,W$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,X$2),SUMIF(CLASS!$N448:$S448,X$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,Y$2),SUMIF(CLASS!$N448:$S448,Y$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,Z$2),SUMIF(CLASS!$N448:$S448,Z$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AA$2),SUMIF(CLASS!$N448:$S448,AA$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AB$2),SUMIF(CLASS!$N448:$S448,AB$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AC$2),SUMIF(CLASS!$N448:$S448,AC$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AD$2),SUMIF(CLASS!$N448:$S448,AD$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AE$2),SUMIF(CLASS!$N448:$S448,AE$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AF$2),SUMIF(CLASS!$N448:$S448,AF$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AG$2),SUMIF(CLASS!$N448:$S448,AG$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AH$2),SUMIF(CLASS!$N448:$S448,AH$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AI$2),SUMIF(CLASS!$N448:$S448,AI$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AJ$2),SUMIF(CLASS!$N448:$S448,AJ$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AK$2),SUMIF(CLASS!$N448:$S448,AK$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AL$2),SUMIF(CLASS!$N448:$S448,AL$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AM$2),SUMIF(CLASS!$N448:$S448,AM$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AN$2),SUMIF(CLASS!$N448:$S448,AN$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AO$2),SUMIF(CLASS!$N448:$S448,AO$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AP$2),SUMIF(CLASS!$N448:$S448,AP$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AQ$2),SUMIF(CLASS!$N448:$S448,AQ$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AR$2),SUMIF(CLASS!$N448:$S448,AR$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AS$2),SUMIF(CLASS!$N448:$S448,AS$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AT$2),SUMIF(CLASS!$N448:$S448,AT$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AU$2),SUMIF(CLASS!$N448:$S448,AU$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AV$2),SUMIF(CLASS!$N448:$S448,AV$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AW$2),SUMIF(CLASS!$N448:$S448,AW$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AX$2),SUMIF(CLASS!$N448:$S448,AX$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AY$2),SUMIF(CLASS!$N448:$S448,AY$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,AZ$2),SUMIF(CLASS!$N448:$S448,AZ$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,BA$2),SUMIF(CLASS!$N448:$S448,BA$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,BB$2),SUMIF(CLASS!$N448:$S448,BB$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,BC$2),SUMIF(CLASS!$N448:$S448,BC$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,BD$2),SUMIF(CLASS!$N448:$S448,BD$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,BE$2),SUMIF(CLASS!$N448:$S448,BE$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,BF$2),SUMIF(CLASS!$N448:$S448,BF$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,BG$2),SUMIF(CLASS!$N448:$S448,BG$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,BH$2),SUMIF(CLASS!$N448:$S448,BH$3,CLASS!$E448:$J448))","v":0},{"$f":"IF(CLASS!$L448<>0,FUNCALLOC!$C448*INDEX(INDIRECT(ACCOUNTS!$U448),2,BI$2),SUMIF(CLASS!$N448:$S448,BI$3,CLASS!$E448:$J448))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A449","v":867},{"$f":"ACCOUNTS!B449","v":"Maint Other Equipment"},{"$f":"ACCOUNTS!C449","v":0},0,{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,E$2),SUMIF(CLASS!$N449:$S449,E$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,F$2),SUMIF(CLASS!$N449:$S449,F$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,G$2),SUMIF(CLASS!$N449:$S449,G$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,H$2),SUMIF(CLASS!$N449:$S449,H$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,I$2),SUMIF(CLASS!$N449:$S449,I$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,J$2),SUMIF(CLASS!$N449:$S449,J$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,K$2),SUMIF(CLASS!$N449:$S449,K$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,L$2),SUMIF(CLASS!$N449:$S449,L$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,M$2),SUMIF(CLASS!$N449:$S449,M$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,N$2),SUMIF(CLASS!$N449:$S449,N$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,O$2),SUMIF(CLASS!$N449:$S449,O$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,P$2),SUMIF(CLASS!$N449:$S449,P$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,Q$2),SUMIF(CLASS!$N449:$S449,Q$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,R$2),SUMIF(CLASS!$N449:$S449,R$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,S$2),SUMIF(CLASS!$N449:$S449,S$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,T$2),SUMIF(CLASS!$N449:$S449,T$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,U$2),SUMIF(CLASS!$N449:$S449,U$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,V$2),SUMIF(CLASS!$N449:$S449,V$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,W$2),SUMIF(CLASS!$N449:$S449,W$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,X$2),SUMIF(CLASS!$N449:$S449,X$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,Y$2),SUMIF(CLASS!$N449:$S449,Y$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,Z$2),SUMIF(CLASS!$N449:$S449,Z$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AA$2),SUMIF(CLASS!$N449:$S449,AA$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AB$2),SUMIF(CLASS!$N449:$S449,AB$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AC$2),SUMIF(CLASS!$N449:$S449,AC$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AD$2),SUMIF(CLASS!$N449:$S449,AD$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AE$2),SUMIF(CLASS!$N449:$S449,AE$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AF$2),SUMIF(CLASS!$N449:$S449,AF$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AG$2),SUMIF(CLASS!$N449:$S449,AG$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AH$2),SUMIF(CLASS!$N449:$S449,AH$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AI$2),SUMIF(CLASS!$N449:$S449,AI$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AJ$2),SUMIF(CLASS!$N449:$S449,AJ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AK$2),SUMIF(CLASS!$N449:$S449,AK$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AL$2),SUMIF(CLASS!$N449:$S449,AL$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AM$2),SUMIF(CLASS!$N449:$S449,AM$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AN$2),SUMIF(CLASS!$N449:$S449,AN$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AO$2),SUMIF(CLASS!$N449:$S449,AO$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AP$2),SUMIF(CLASS!$N449:$S449,AP$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AQ$2),SUMIF(CLASS!$N449:$S449,AQ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AR$2),SUMIF(CLASS!$N449:$S449,AR$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AS$2),SUMIF(CLASS!$N449:$S449,AS$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AT$2),SUMIF(CLASS!$N449:$S449,AT$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AU$2),SUMIF(CLASS!$N449:$S449,AU$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AV$2),SUMIF(CLASS!$N449:$S449,AV$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AW$2),SUMIF(CLASS!$N449:$S449,AW$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AX$2),SUMIF(CLASS!$N449:$S449,AX$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AY$2),SUMIF(CLASS!$N449:$S449,AY$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,AZ$2),SUMIF(CLASS!$N449:$S449,AZ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,BA$2),SUMIF(CLASS!$N449:$S449,BA$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,BB$2),SUMIF(CLASS!$N449:$S449,BB$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,BC$2),SUMIF(CLASS!$N449:$S449,BC$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,BD$2),SUMIF(CLASS!$N449:$S449,BD$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,BE$2),SUMIF(CLASS!$N449:$S449,BE$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,BF$2),SUMIF(CLASS!$N449:$S449,BF$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,BG$2),SUMIF(CLASS!$N449:$S449,BG$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,BH$2),SUMIF(CLASS!$N449:$S449,BH$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOC!$C449*INDEX(INDIRECT(ACCOUNTS!$U449),2,BI$2),SUMIF(CLASS!$N449:$S449,BI$3,CLASS!$E449:$J449))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B450","v":"Sub-total"},{"$f":"SUM(C444:C449)","v":0},0,{"$f":"SUM(E444:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS444:AS449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL444:BL449)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT444:BT449)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB444:CB449)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ444:CJ449)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR444:CR449)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ444:CZ449)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH444:DH449)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP444:DP449)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX444:DX449)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF444:EF449)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN444:EN449)","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,0]
[null,{"$f":"ACCOUNTS!B452","v":"Distribution - Labor"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A453","v":870},{"$f":"ACCOUNTS!B453","v":"Oper Supv & Engineering"},{"$f":"ACCOUNTS!C453","v":1957487.4330063302},0,{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,E$2),SUMIF(CLASS!$N453:$S453,E$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,F$2),SUMIF(CLASS!$N453:$S453,F$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,G$2),SUMIF(CLASS!$N453:$S453,G$3,CLASS!$E453:$J453))","v":491974.22269798233},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,H$2),SUMIF(CLASS!$N453:$S453,H$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,I$2),SUMIF(CLASS!$N453:$S453,I$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,J$2),SUMIF(CLASS!$N453:$S453,J$3,CLASS!$E453:$J453))","v":156729.90995761569},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,K$2),SUMIF(CLASS!$N453:$S453,K$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,L$2),SUMIF(CLASS!$N453:$S453,L$3,CLASS!$E453:$J453))","v":233824.71771606067},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,M$2),SUMIF(CLASS!$N453:$S453,M$3,CLASS!$E453:$J453))","v":24615.343490899755},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,N$2),SUMIF(CLASS!$N453:$S453,N$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,O$2),SUMIF(CLASS!$N453:$S453,O$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,P$2),SUMIF(CLASS!$N453:$S453,P$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,Q$2),SUMIF(CLASS!$N453:$S453,Q$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,R$2),SUMIF(CLASS!$N453:$S453,R$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,S$2),SUMIF(CLASS!$N453:$S453,S$3,CLASS!$E453:$J453))","v":400461.11514892516},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,T$2),SUMIF(CLASS!$N453:$S453,T$3,CLASS!$E453:$J453))","v":3824.8691519329623},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,U$2),SUMIF(CLASS!$N453:$S453,U$3,CLASS!$E453:$J453))","v":363616.01229971653},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,V$2),SUMIF(CLASS!$N453:$S453,V$3,CLASS!$E453:$J453))","v":219185.82207169026},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,W$2),SUMIF(CLASS!$N453:$S453,W$3,CLASS!$E453:$J453))","v":63255.42047150671},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,X$2),SUMIF(CLASS!$N453:$S453,X$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,Y$2),SUMIF(CLASS!$N453:$S453,Y$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,Z$2),SUMIF(CLASS!$N453:$S453,Z$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AA$2),SUMIF(CLASS!$N453:$S453,AA$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AB$2),SUMIF(CLASS!$N453:$S453,AB$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AC$2),SUMIF(CLASS!$N453:$S453,AC$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AD$2),SUMIF(CLASS!$N453:$S453,AD$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AE$2),SUMIF(CLASS!$N453:$S453,AE$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AF$2),SUMIF(CLASS!$N453:$S453,AF$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AG$2),SUMIF(CLASS!$N453:$S453,AG$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AH$2),SUMIF(CLASS!$N453:$S453,AH$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AI$2),SUMIF(CLASS!$N453:$S453,AI$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AJ$2),SUMIF(CLASS!$N453:$S453,AJ$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AK$2),SUMIF(CLASS!$N453:$S453,AK$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AL$2),SUMIF(CLASS!$N453:$S453,AL$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AM$2),SUMIF(CLASS!$N453:$S453,AM$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AN$2),SUMIF(CLASS!$N453:$S453,AN$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AO$2),SUMIF(CLASS!$N453:$S453,AO$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AP$2),SUMIF(CLASS!$N453:$S453,AP$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AQ$2),SUMIF(CLASS!$N453:$S453,AQ$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AR$2),SUMIF(CLASS!$N453:$S453,AR$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AS$2),SUMIF(CLASS!$N453:$S453,AS$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AT$2),SUMIF(CLASS!$N453:$S453,AT$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AU$2),SUMIF(CLASS!$N453:$S453,AU$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AV$2),SUMIF(CLASS!$N453:$S453,AV$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AW$2),SUMIF(CLASS!$N453:$S453,AW$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AX$2),SUMIF(CLASS!$N453:$S453,AX$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AY$2),SUMIF(CLASS!$N453:$S453,AY$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,AZ$2),SUMIF(CLASS!$N453:$S453,AZ$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,BA$2),SUMIF(CLASS!$N453:$S453,BA$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,BB$2),SUMIF(CLASS!$N453:$S453,BB$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,BC$2),SUMIF(CLASS!$N453:$S453,BC$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,BD$2),SUMIF(CLASS!$N453:$S453,BD$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,BE$2),SUMIF(CLASS!$N453:$S453,BE$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,BF$2),SUMIF(CLASS!$N453:$S453,BF$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,BG$2),SUMIF(CLASS!$N453:$S453,BG$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,BH$2),SUMIF(CLASS!$N453:$S453,BH$3,CLASS!$E453:$J453))","v":0},{"$f":"IF(CLASS!$L453<>0,FUNCALLOC!$C453*INDEX(INDIRECT(ACCOUNTS!$U453),2,BI$2),SUMIF(CLASS!$N453:$S453,BI$3,CLASS!$E453:$J453))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E453:$BI453)","v":0},0,0,0,0,0,{"$f":"SUM(BL453:BQ453)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E453:$BI453)","v":0},0,0,0,0,0,{"$f":"SUM(BT453:BY453)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E453:$BI453)","v":0},0,0,0,0,0,{"$f":"SUM(CB453:CG453)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E453:$BI453)","v":648704.13265559799},258440.06120696041,1050343.2391437716,0,0,0,{"$f":"SUM(CJ453:CO453)","v":1957487.4330063299},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E453:$BI453)","v":0},0,0,0,0,0,{"$f":"SUM(CR453:CW453)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E453:$BI453)","v":0},0,0,0,0,0,{"$f":"SUM(CZ453:DE453)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E453:$BI453)","v":0},0,0,0,0,0,{"$f":"SUM(DH453:DM453)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E453:$BI453)","v":0},0,0,0,0,0,{"$f":"SUM(DP453:DU453)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E453:$BI453)","v":0},0,0,0,0,0,{"$f":"SUM(DX453:EC453)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E453:$BI453)","v":0},0,0,0,0,0,{"$f":"SUM(EF453:EK453)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E453:$BI453)","v":0},0,0,0,0,0,{"$f":"SUM(EN453:ES453)","v":0},0]
[{"$f":"ACCOUNTS!A454","v":871},{"$f":"ACCOUNTS!B454","v":"Oper Load Dispatching"},{"$f":"ACCOUNTS!C454","v":220948.39672177829},0,{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,E$2),SUMIF(CLASS!$N454:$S454,E$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,F$2),SUMIF(CLASS!$N454:$S454,F$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,G$2),SUMIF(CLASS!$N454:$S454,G$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,H$2),SUMIF(CLASS!$N454:$S454,H$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,I$2),SUMIF(CLASS!$N454:$S454,I$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,J$2),SUMIF(CLASS!$N454:$S454,J$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,K$2),SUMIF(CLASS!$N454:$S454,K$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,L$2),SUMIF(CLASS!$N454:$S454,L$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,M$2),SUMIF(CLASS!$N454:$S454,M$3,CLASS!$E454:$J454))","v":220948.39672177829},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,N$2),SUMIF(CLASS!$N454:$S454,N$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,O$2),SUMIF(CLASS!$N454:$S454,O$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,P$2),SUMIF(CLASS!$N454:$S454,P$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,Q$2),SUMIF(CLASS!$N454:$S454,Q$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,R$2),SUMIF(CLASS!$N454:$S454,R$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,S$2),SUMIF(CLASS!$N454:$S454,S$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,T$2),SUMIF(CLASS!$N454:$S454,T$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,U$2),SUMIF(CLASS!$N454:$S454,U$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,V$2),SUMIF(CLASS!$N454:$S454,V$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,W$2),SUMIF(CLASS!$N454:$S454,W$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,X$2),SUMIF(CLASS!$N454:$S454,X$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,Y$2),SUMIF(CLASS!$N454:$S454,Y$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,Z$2),SUMIF(CLASS!$N454:$S454,Z$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AA$2),SUMIF(CLASS!$N454:$S454,AA$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AB$2),SUMIF(CLASS!$N454:$S454,AB$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AC$2),SUMIF(CLASS!$N454:$S454,AC$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AD$2),SUMIF(CLASS!$N454:$S454,AD$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AE$2),SUMIF(CLASS!$N454:$S454,AE$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AF$2),SUMIF(CLASS!$N454:$S454,AF$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AG$2),SUMIF(CLASS!$N454:$S454,AG$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AH$2),SUMIF(CLASS!$N454:$S454,AH$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AI$2),SUMIF(CLASS!$N454:$S454,AI$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AJ$2),SUMIF(CLASS!$N454:$S454,AJ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AK$2),SUMIF(CLASS!$N454:$S454,AK$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AL$2),SUMIF(CLASS!$N454:$S454,AL$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AM$2),SUMIF(CLASS!$N454:$S454,AM$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AN$2),SUMIF(CLASS!$N454:$S454,AN$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AO$2),SUMIF(CLASS!$N454:$S454,AO$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AP$2),SUMIF(CLASS!$N454:$S454,AP$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AQ$2),SUMIF(CLASS!$N454:$S454,AQ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AR$2),SUMIF(CLASS!$N454:$S454,AR$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AS$2),SUMIF(CLASS!$N454:$S454,AS$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AT$2),SUMIF(CLASS!$N454:$S454,AT$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AU$2),SUMIF(CLASS!$N454:$S454,AU$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AV$2),SUMIF(CLASS!$N454:$S454,AV$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AW$2),SUMIF(CLASS!$N454:$S454,AW$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AX$2),SUMIF(CLASS!$N454:$S454,AX$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AY$2),SUMIF(CLASS!$N454:$S454,AY$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,AZ$2),SUMIF(CLASS!$N454:$S454,AZ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,BA$2),SUMIF(CLASS!$N454:$S454,BA$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,BB$2),SUMIF(CLASS!$N454:$S454,BB$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,BC$2),SUMIF(CLASS!$N454:$S454,BC$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,BD$2),SUMIF(CLASS!$N454:$S454,BD$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,BE$2),SUMIF(CLASS!$N454:$S454,BE$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,BF$2),SUMIF(CLASS!$N454:$S454,BF$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,BG$2),SUMIF(CLASS!$N454:$S454,BG$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,BH$2),SUMIF(CLASS!$N454:$S454,BH$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$U454),2,BI$2),SUMIF(CLASS!$N454:$S454,BI$3,CLASS!$E454:$J454))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL454:BQ454)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT454:BY454)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB454:CG454)","v":0},null,0,220948.39672177829,0,0,0,0,{"$f":"SUM(CJ454:CO454)","v":220948.39672177829},null,0,0,0,0,0,0,{"$f":"SUM(CR454:CW454)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ454:DE454)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH454:DM454)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP454:DU454)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX454:EC454)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF454:EK454)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A455","v":874},{"$f":"ACCOUNTS!B455","v":"Oper Mains & Services Exp"},{"$f":"ACCOUNTS!C455","v":2989538.0998428804},0,{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,E$2),SUMIF(CLASS!$N455:$S455,E$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,F$2),SUMIF(CLASS!$N455:$S455,F$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,G$2),SUMIF(CLASS!$N455:$S455,G$3,CLASS!$E455:$J455))","v":1272779.4860896242},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,H$2),SUMIF(CLASS!$N455:$S455,H$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,I$2),SUMIF(CLASS!$N455:$S455,I$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,J$2),SUMIF(CLASS!$N455:$S455,J$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,K$2),SUMIF(CLASS!$N455:$S455,K$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,L$2),SUMIF(CLASS!$N455:$S455,L$3,CLASS!$E455:$J455))","v":604924.58815753239},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,M$2),SUMIF(CLASS!$N455:$S455,M$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,N$2),SUMIF(CLASS!$N455:$S455,N$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,O$2),SUMIF(CLASS!$N455:$S455,O$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,P$2),SUMIF(CLASS!$N455:$S455,P$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,Q$2),SUMIF(CLASS!$N455:$S455,Q$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,R$2),SUMIF(CLASS!$N455:$S455,R$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,S$2),SUMIF(CLASS!$N455:$S455,S$3,CLASS!$E455:$J455))","v":1101315.185389268},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,T$2),SUMIF(CLASS!$N455:$S455,T$3,CLASS!$E455:$J455))","v":10518.840206456056},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,U$2),SUMIF(CLASS!$N455:$S455,U$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,V$2),SUMIF(CLASS!$N455:$S455,V$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,W$2),SUMIF(CLASS!$N455:$S455,W$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,X$2),SUMIF(CLASS!$N455:$S455,X$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,Y$2),SUMIF(CLASS!$N455:$S455,Y$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,Z$2),SUMIF(CLASS!$N455:$S455,Z$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AA$2),SUMIF(CLASS!$N455:$S455,AA$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AB$2),SUMIF(CLASS!$N455:$S455,AB$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AC$2),SUMIF(CLASS!$N455:$S455,AC$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AD$2),SUMIF(CLASS!$N455:$S455,AD$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AE$2),SUMIF(CLASS!$N455:$S455,AE$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AF$2),SUMIF(CLASS!$N455:$S455,AF$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AG$2),SUMIF(CLASS!$N455:$S455,AG$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AH$2),SUMIF(CLASS!$N455:$S455,AH$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AI$2),SUMIF(CLASS!$N455:$S455,AI$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AJ$2),SUMIF(CLASS!$N455:$S455,AJ$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AK$2),SUMIF(CLASS!$N455:$S455,AK$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AL$2),SUMIF(CLASS!$N455:$S455,AL$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AM$2),SUMIF(CLASS!$N455:$S455,AM$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AN$2),SUMIF(CLASS!$N455:$S455,AN$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AO$2),SUMIF(CLASS!$N455:$S455,AO$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AP$2),SUMIF(CLASS!$N455:$S455,AP$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AQ$2),SUMIF(CLASS!$N455:$S455,AQ$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AR$2),SUMIF(CLASS!$N455:$S455,AR$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AS$2),SUMIF(CLASS!$N455:$S455,AS$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AT$2),SUMIF(CLASS!$N455:$S455,AT$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AU$2),SUMIF(CLASS!$N455:$S455,AU$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AV$2),SUMIF(CLASS!$N455:$S455,AV$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AW$2),SUMIF(CLASS!$N455:$S455,AW$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AX$2),SUMIF(CLASS!$N455:$S455,AX$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AY$2),SUMIF(CLASS!$N455:$S455,AY$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,AZ$2),SUMIF(CLASS!$N455:$S455,AZ$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,BA$2),SUMIF(CLASS!$N455:$S455,BA$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,BB$2),SUMIF(CLASS!$N455:$S455,BB$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,BC$2),SUMIF(CLASS!$N455:$S455,BC$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,BD$2),SUMIF(CLASS!$N455:$S455,BD$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,BE$2),SUMIF(CLASS!$N455:$S455,BE$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,BF$2),SUMIF(CLASS!$N455:$S455,BF$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,BG$2),SUMIF(CLASS!$N455:$S455,BG$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,BH$2),SUMIF(CLASS!$N455:$S455,BH$3,CLASS!$E455:$J455))","v":0},{"$f":"IF(CLASS!$L455<>0,FUNCALLOC!$C455*INDEX(INDIRECT(ACCOUNTS!$U455),2,BI$2),SUMIF(CLASS!$N455:$S455,BI$3,CLASS!$E455:$J455))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL455:BQ455)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT455:BY455)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB455:CG455)","v":0},null,1272779.4860896242,604924.58815753239,1111834.0255957241,0,0,0,{"$f":"SUM(CJ455:CO455)","v":2989538.0998428809},null,0,0,0,0,0,0,{"$f":"SUM(CR455:CW455)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ455:DE455)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH455:DM455)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP455:DU455)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX455:EC455)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF455:EK455)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A456","v":875},{"$f":"ACCOUNTS!B456","v":"Oper Meas & Reg Sta Gen"},{"$f":"ACCOUNTS!C456","v":962313.99489561026},0,{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,E$2),SUMIF(CLASS!$N456:$S456,E$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,F$2),SUMIF(CLASS!$N456:$S456,F$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,G$2),SUMIF(CLASS!$N456:$S456,G$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,H$2),SUMIF(CLASS!$N456:$S456,H$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,I$2),SUMIF(CLASS!$N456:$S456,I$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,J$2),SUMIF(CLASS!$N456:$S456,J$3,CLASS!$E456:$J456))","v":962313.99489561026},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,K$2),SUMIF(CLASS!$N456:$S456,K$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,L$2),SUMIF(CLASS!$N456:$S456,L$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,M$2),SUMIF(CLASS!$N456:$S456,M$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,N$2),SUMIF(CLASS!$N456:$S456,N$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,O$2),SUMIF(CLASS!$N456:$S456,O$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,P$2),SUMIF(CLASS!$N456:$S456,P$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,Q$2),SUMIF(CLASS!$N456:$S456,Q$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,R$2),SUMIF(CLASS!$N456:$S456,R$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,S$2),SUMIF(CLASS!$N456:$S456,S$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,T$2),SUMIF(CLASS!$N456:$S456,T$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,U$2),SUMIF(CLASS!$N456:$S456,U$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,V$2),SUMIF(CLASS!$N456:$S456,V$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,W$2),SUMIF(CLASS!$N456:$S456,W$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,X$2),SUMIF(CLASS!$N456:$S456,X$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,Y$2),SUMIF(CLASS!$N456:$S456,Y$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,Z$2),SUMIF(CLASS!$N456:$S456,Z$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AA$2),SUMIF(CLASS!$N456:$S456,AA$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AB$2),SUMIF(CLASS!$N456:$S456,AB$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AC$2),SUMIF(CLASS!$N456:$S456,AC$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AD$2),SUMIF(CLASS!$N456:$S456,AD$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AE$2),SUMIF(CLASS!$N456:$S456,AE$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AF$2),SUMIF(CLASS!$N456:$S456,AF$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AG$2),SUMIF(CLASS!$N456:$S456,AG$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AH$2),SUMIF(CLASS!$N456:$S456,AH$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AI$2),SUMIF(CLASS!$N456:$S456,AI$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AJ$2),SUMIF(CLASS!$N456:$S456,AJ$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AK$2),SUMIF(CLASS!$N456:$S456,AK$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AL$2),SUMIF(CLASS!$N456:$S456,AL$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AM$2),SUMIF(CLASS!$N456:$S456,AM$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AN$2),SUMIF(CLASS!$N456:$S456,AN$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AO$2),SUMIF(CLASS!$N456:$S456,AO$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AP$2),SUMIF(CLASS!$N456:$S456,AP$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AQ$2),SUMIF(CLASS!$N456:$S456,AQ$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AR$2),SUMIF(CLASS!$N456:$S456,AR$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AS$2),SUMIF(CLASS!$N456:$S456,AS$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AT$2),SUMIF(CLASS!$N456:$S456,AT$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AU$2),SUMIF(CLASS!$N456:$S456,AU$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AV$2),SUMIF(CLASS!$N456:$S456,AV$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AW$2),SUMIF(CLASS!$N456:$S456,AW$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AX$2),SUMIF(CLASS!$N456:$S456,AX$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AY$2),SUMIF(CLASS!$N456:$S456,AY$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,AZ$2),SUMIF(CLASS!$N456:$S456,AZ$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,BA$2),SUMIF(CLASS!$N456:$S456,BA$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,BB$2),SUMIF(CLASS!$N456:$S456,BB$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,BC$2),SUMIF(CLASS!$N456:$S456,BC$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,BD$2),SUMIF(CLASS!$N456:$S456,BD$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,BE$2),SUMIF(CLASS!$N456:$S456,BE$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,BF$2),SUMIF(CLASS!$N456:$S456,BF$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,BG$2),SUMIF(CLASS!$N456:$S456,BG$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,BH$2),SUMIF(CLASS!$N456:$S456,BH$3,CLASS!$E456:$J456))","v":0},{"$f":"IF(CLASS!$L456<>0,FUNCALLOC!$C456*INDEX(INDIRECT(ACCOUNTS!$U456),2,BI$2),SUMIF(CLASS!$N456:$S456,BI$3,CLASS!$E456:$J456))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,962313.99489561026,0,0,0,0,0,962313.99489561026,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A457","v":876},{"$f":"ACCOUNTS!B457","v":"Oper Meas & Reg Sta Indus"},{"$f":"ACCOUNTS!C457","v":400715.05826181703},0,{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,E$2),SUMIF(CLASS!$N457:$S457,E$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,F$2),SUMIF(CLASS!$N457:$S457,F$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,G$2),SUMIF(CLASS!$N457:$S457,G$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,H$2),SUMIF(CLASS!$N457:$S457,H$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,I$2),SUMIF(CLASS!$N457:$S457,I$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,J$2),SUMIF(CLASS!$N457:$S457,J$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,K$2),SUMIF(CLASS!$N457:$S457,K$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,L$2),SUMIF(CLASS!$N457:$S457,L$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,M$2),SUMIF(CLASS!$N457:$S457,M$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,N$2),SUMIF(CLASS!$N457:$S457,N$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,O$2),SUMIF(CLASS!$N457:$S457,O$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,P$2),SUMIF(CLASS!$N457:$S457,P$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,Q$2),SUMIF(CLASS!$N457:$S457,Q$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,R$2),SUMIF(CLASS!$N457:$S457,R$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,S$2),SUMIF(CLASS!$N457:$S457,S$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,T$2),SUMIF(CLASS!$N457:$S457,T$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,U$2),SUMIF(CLASS!$N457:$S457,U$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,V$2),SUMIF(CLASS!$N457:$S457,V$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,W$2),SUMIF(CLASS!$N457:$S457,W$3,CLASS!$E457:$J457))","v":400715.05826181703},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,X$2),SUMIF(CLASS!$N457:$S457,X$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,Y$2),SUMIF(CLASS!$N457:$S457,Y$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,Z$2),SUMIF(CLASS!$N457:$S457,Z$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AA$2),SUMIF(CLASS!$N457:$S457,AA$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AB$2),SUMIF(CLASS!$N457:$S457,AB$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AC$2),SUMIF(CLASS!$N457:$S457,AC$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AD$2),SUMIF(CLASS!$N457:$S457,AD$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AE$2),SUMIF(CLASS!$N457:$S457,AE$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AF$2),SUMIF(CLASS!$N457:$S457,AF$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AG$2),SUMIF(CLASS!$N457:$S457,AG$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AH$2),SUMIF(CLASS!$N457:$S457,AH$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AI$2),SUMIF(CLASS!$N457:$S457,AI$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AJ$2),SUMIF(CLASS!$N457:$S457,AJ$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AK$2),SUMIF(CLASS!$N457:$S457,AK$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AL$2),SUMIF(CLASS!$N457:$S457,AL$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AM$2),SUMIF(CLASS!$N457:$S457,AM$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AN$2),SUMIF(CLASS!$N457:$S457,AN$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AO$2),SUMIF(CLASS!$N457:$S457,AO$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AP$2),SUMIF(CLASS!$N457:$S457,AP$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AQ$2),SUMIF(CLASS!$N457:$S457,AQ$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AR$2),SUMIF(CLASS!$N457:$S457,AR$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AS$2),SUMIF(CLASS!$N457:$S457,AS$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AT$2),SUMIF(CLASS!$N457:$S457,AT$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AU$2),SUMIF(CLASS!$N457:$S457,AU$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AV$2),SUMIF(CLASS!$N457:$S457,AV$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AW$2),SUMIF(CLASS!$N457:$S457,AW$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AX$2),SUMIF(CLASS!$N457:$S457,AX$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AY$2),SUMIF(CLASS!$N457:$S457,AY$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,AZ$2),SUMIF(CLASS!$N457:$S457,AZ$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,BA$2),SUMIF(CLASS!$N457:$S457,BA$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,BB$2),SUMIF(CLASS!$N457:$S457,BB$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,BC$2),SUMIF(CLASS!$N457:$S457,BC$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,BD$2),SUMIF(CLASS!$N457:$S457,BD$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,BE$2),SUMIF(CLASS!$N457:$S457,BE$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,BF$2),SUMIF(CLASS!$N457:$S457,BF$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,BG$2),SUMIF(CLASS!$N457:$S457,BG$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,BH$2),SUMIF(CLASS!$N457:$S457,BH$3,CLASS!$E457:$J457))","v":0},{"$f":"IF(CLASS!$L457<>0,FUNCALLOC!$C457*INDEX(INDIRECT(ACCOUNTS!$U457),2,BI$2),SUMIF(CLASS!$N457:$S457,BI$3,CLASS!$E457:$J457))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,400715.05826181703,0,0,0,400715.05826181703,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A458","v":878},{"$f":"ACCOUNTS!B458","v":"Oper Meter & House Reg"},{"$f":"ACCOUNTS!C458","v":1438319.7381347099},0,{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,E$2),SUMIF(CLASS!$N458:$S458,E$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,F$2),SUMIF(CLASS!$N458:$S458,F$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,G$2),SUMIF(CLASS!$N458:$S458,G$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,H$2),SUMIF(CLASS!$N458:$S458,H$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,I$2),SUMIF(CLASS!$N458:$S458,I$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,J$2),SUMIF(CLASS!$N458:$S458,J$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,K$2),SUMIF(CLASS!$N458:$S458,K$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,L$2),SUMIF(CLASS!$N458:$S458,L$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,M$2),SUMIF(CLASS!$N458:$S458,M$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,N$2),SUMIF(CLASS!$N458:$S458,N$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,O$2),SUMIF(CLASS!$N458:$S458,O$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,P$2),SUMIF(CLASS!$N458:$S458,P$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,Q$2),SUMIF(CLASS!$N458:$S458,Q$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,R$2),SUMIF(CLASS!$N458:$S458,R$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,S$2),SUMIF(CLASS!$N458:$S458,S$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,T$2),SUMIF(CLASS!$N458:$S458,T$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,U$2),SUMIF(CLASS!$N458:$S458,U$3,CLASS!$E458:$J458))","v":1438319.7381347099},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,V$2),SUMIF(CLASS!$N458:$S458,V$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,W$2),SUMIF(CLASS!$N458:$S458,W$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,X$2),SUMIF(CLASS!$N458:$S458,X$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,Y$2),SUMIF(CLASS!$N458:$S458,Y$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,Z$2),SUMIF(CLASS!$N458:$S458,Z$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AA$2),SUMIF(CLASS!$N458:$S458,AA$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AB$2),SUMIF(CLASS!$N458:$S458,AB$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AC$2),SUMIF(CLASS!$N458:$S458,AC$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AD$2),SUMIF(CLASS!$N458:$S458,AD$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AE$2),SUMIF(CLASS!$N458:$S458,AE$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AF$2),SUMIF(CLASS!$N458:$S458,AF$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AG$2),SUMIF(CLASS!$N458:$S458,AG$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AH$2),SUMIF(CLASS!$N458:$S458,AH$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AI$2),SUMIF(CLASS!$N458:$S458,AI$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AJ$2),SUMIF(CLASS!$N458:$S458,AJ$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AK$2),SUMIF(CLASS!$N458:$S458,AK$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AL$2),SUMIF(CLASS!$N458:$S458,AL$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AM$2),SUMIF(CLASS!$N458:$S458,AM$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AN$2),SUMIF(CLASS!$N458:$S458,AN$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AO$2),SUMIF(CLASS!$N458:$S458,AO$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AP$2),SUMIF(CLASS!$N458:$S458,AP$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AQ$2),SUMIF(CLASS!$N458:$S458,AQ$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AR$2),SUMIF(CLASS!$N458:$S458,AR$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AS$2),SUMIF(CLASS!$N458:$S458,AS$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AT$2),SUMIF(CLASS!$N458:$S458,AT$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AU$2),SUMIF(CLASS!$N458:$S458,AU$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AV$2),SUMIF(CLASS!$N458:$S458,AV$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AW$2),SUMIF(CLASS!$N458:$S458,AW$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AX$2),SUMIF(CLASS!$N458:$S458,AX$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AY$2),SUMIF(CLASS!$N458:$S458,AY$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,AZ$2),SUMIF(CLASS!$N458:$S458,AZ$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,BA$2),SUMIF(CLASS!$N458:$S458,BA$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,BB$2),SUMIF(CLASS!$N458:$S458,BB$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,BC$2),SUMIF(CLASS!$N458:$S458,BC$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,BD$2),SUMIF(CLASS!$N458:$S458,BD$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,BE$2),SUMIF(CLASS!$N458:$S458,BE$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,BF$2),SUMIF(CLASS!$N458:$S458,BF$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,BG$2),SUMIF(CLASS!$N458:$S458,BG$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,BH$2),SUMIF(CLASS!$N458:$S458,BH$3,CLASS!$E458:$J458))","v":0},{"$f":"IF(CLASS!$L458<>0,FUNCALLOC!$C458*INDEX(INDIRECT(ACCOUNTS!$U458),2,BI$2),SUMIF(CLASS!$N458:$S458,BI$3,CLASS!$E458:$J458))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1438319.7381347099,0,0,0,1438319.7381347099,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A459","v":879},{"$f":"ACCOUNTS!B459","v":"Oper Customer Install Exp"},{"$f":"ACCOUNTS!C459","v":2707736.7984059406},0,{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,E$2),SUMIF(CLASS!$N459:$S459,E$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,F$2),SUMIF(CLASS!$N459:$S459,F$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,G$2),SUMIF(CLASS!$N459:$S459,G$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,H$2),SUMIF(CLASS!$N459:$S459,H$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,I$2),SUMIF(CLASS!$N459:$S459,I$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,J$2),SUMIF(CLASS!$N459:$S459,J$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,K$2),SUMIF(CLASS!$N459:$S459,K$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,L$2),SUMIF(CLASS!$N459:$S459,L$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,M$2),SUMIF(CLASS!$N459:$S459,M$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,N$2),SUMIF(CLASS!$N459:$S459,N$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,O$2),SUMIF(CLASS!$N459:$S459,O$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,P$2),SUMIF(CLASS!$N459:$S459,P$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,Q$2),SUMIF(CLASS!$N459:$S459,Q$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,R$2),SUMIF(CLASS!$N459:$S459,R$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,S$2),SUMIF(CLASS!$N459:$S459,S$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,T$2),SUMIF(CLASS!$N459:$S459,T$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,U$2),SUMIF(CLASS!$N459:$S459,U$3,CLASS!$E459:$J459))","v":846039.83394848625},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,V$2),SUMIF(CLASS!$N459:$S459,V$3,CLASS!$E459:$J459))","v":1861696.9644574544},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,W$2),SUMIF(CLASS!$N459:$S459,W$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,X$2),SUMIF(CLASS!$N459:$S459,X$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,Y$2),SUMIF(CLASS!$N459:$S459,Y$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,Z$2),SUMIF(CLASS!$N459:$S459,Z$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AA$2),SUMIF(CLASS!$N459:$S459,AA$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AB$2),SUMIF(CLASS!$N459:$S459,AB$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AC$2),SUMIF(CLASS!$N459:$S459,AC$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AD$2),SUMIF(CLASS!$N459:$S459,AD$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AE$2),SUMIF(CLASS!$N459:$S459,AE$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AF$2),SUMIF(CLASS!$N459:$S459,AF$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AG$2),SUMIF(CLASS!$N459:$S459,AG$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AH$2),SUMIF(CLASS!$N459:$S459,AH$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AI$2),SUMIF(CLASS!$N459:$S459,AI$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AJ$2),SUMIF(CLASS!$N459:$S459,AJ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AK$2),SUMIF(CLASS!$N459:$S459,AK$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AL$2),SUMIF(CLASS!$N459:$S459,AL$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AM$2),SUMIF(CLASS!$N459:$S459,AM$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AN$2),SUMIF(CLASS!$N459:$S459,AN$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AO$2),SUMIF(CLASS!$N459:$S459,AO$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AP$2),SUMIF(CLASS!$N459:$S459,AP$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AQ$2),SUMIF(CLASS!$N459:$S459,AQ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AR$2),SUMIF(CLASS!$N459:$S459,AR$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AS$2),SUMIF(CLASS!$N459:$S459,AS$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AT$2),SUMIF(CLASS!$N459:$S459,AT$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AU$2),SUMIF(CLASS!$N459:$S459,AU$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AV$2),SUMIF(CLASS!$N459:$S459,AV$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AW$2),SUMIF(CLASS!$N459:$S459,AW$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AX$2),SUMIF(CLASS!$N459:$S459,AX$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AY$2),SUMIF(CLASS!$N459:$S459,AY$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,AZ$2),SUMIF(CLASS!$N459:$S459,AZ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,BA$2),SUMIF(CLASS!$N459:$S459,BA$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,BB$2),SUMIF(CLASS!$N459:$S459,BB$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,BC$2),SUMIF(CLASS!$N459:$S459,BC$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,BD$2),SUMIF(CLASS!$N459:$S459,BD$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,BE$2),SUMIF(CLASS!$N459:$S459,BE$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,BF$2),SUMIF(CLASS!$N459:$S459,BF$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,BG$2),SUMIF(CLASS!$N459:$S459,BG$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,BH$2),SUMIF(CLASS!$N459:$S459,BH$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$U459),2,BI$2),SUMIF(CLASS!$N459:$S459,BI$3,CLASS!$E459:$J459))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,2707736.7984059406,0,0,0,2707736.7984059406,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET459,EL459,ED459,DV459,DN459,DF459,CX459,CP459,CH459,BZ459,BR459)-C459),1)","v":0}]
[{"$f":"ACCOUNTS!A460","v":880},{"$f":"ACCOUNTS!B460","v":"Oper Other Expense"},{"$f":"ACCOUNTS!C460","v":10146587.537673682},0,{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,E$2),SUMIF(CLASS!$N460:$S460,E$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,F$2),SUMIF(CLASS!$N460:$S460,F$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,G$2),SUMIF(CLASS!$N460:$S460,G$3,CLASS!$E460:$J460))","v":2932643.0412693974},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,H$2),SUMIF(CLASS!$N460:$S460,H$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,I$2),SUMIF(CLASS!$N460:$S460,I$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,J$2),SUMIF(CLASS!$N460:$S460,J$3,CLASS!$E460:$J460))","v":468345.38704322913},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,K$2),SUMIF(CLASS!$N460:$S460,K$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,L$2),SUMIF(CLASS!$N460:$S460,L$3,CLASS!$E460:$J460))","v":1393821.8704351615},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,M$2),SUMIF(CLASS!$N460:$S460,M$3,CLASS!$E460:$J460))","v":97323.256253708241},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,N$2),SUMIF(CLASS!$N460:$S460,N$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,O$2),SUMIF(CLASS!$N460:$S460,O$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,P$2),SUMIF(CLASS!$N460:$S460,P$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,Q$2),SUMIF(CLASS!$N460:$S460,Q$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,R$2),SUMIF(CLASS!$N460:$S460,R$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,S$2),SUMIF(CLASS!$N460:$S460,S$3,CLASS!$E460:$J460))","v":2537567.8583562006},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,T$2),SUMIF(CLASS!$N460:$S460,T$3,CLASS!$E460:$J460))","v":24236.722755850504},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,U$2),SUMIF(CLASS!$N460:$S460,U$3,CLASS!$E460:$J460))","v":1569166.9559445463},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,V$2),SUMIF(CLASS!$N460:$S460,V$3,CLASS!$E460:$J460))","v":970984.7044756508},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,W$2),SUMIF(CLASS!$N460:$S460,W$3,CLASS!$E460:$J460))","v":152497.74113993737},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,X$2),SUMIF(CLASS!$N460:$S460,X$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,Y$2),SUMIF(CLASS!$N460:$S460,Y$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,Z$2),SUMIF(CLASS!$N460:$S460,Z$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AA$2),SUMIF(CLASS!$N460:$S460,AA$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AB$2),SUMIF(CLASS!$N460:$S460,AB$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AC$2),SUMIF(CLASS!$N460:$S460,AC$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AD$2),SUMIF(CLASS!$N460:$S460,AD$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AE$2),SUMIF(CLASS!$N460:$S460,AE$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AF$2),SUMIF(CLASS!$N460:$S460,AF$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AG$2),SUMIF(CLASS!$N460:$S460,AG$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AH$2),SUMIF(CLASS!$N460:$S460,AH$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AI$2),SUMIF(CLASS!$N460:$S460,AI$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AJ$2),SUMIF(CLASS!$N460:$S460,AJ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AK$2),SUMIF(CLASS!$N460:$S460,AK$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AL$2),SUMIF(CLASS!$N460:$S460,AL$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AM$2),SUMIF(CLASS!$N460:$S460,AM$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AN$2),SUMIF(CLASS!$N460:$S460,AN$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AO$2),SUMIF(CLASS!$N460:$S460,AO$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AP$2),SUMIF(CLASS!$N460:$S460,AP$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AQ$2),SUMIF(CLASS!$N460:$S460,AQ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AR$2),SUMIF(CLASS!$N460:$S460,AR$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AS$2),SUMIF(CLASS!$N460:$S460,AS$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AT$2),SUMIF(CLASS!$N460:$S460,AT$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AU$2),SUMIF(CLASS!$N460:$S460,AU$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AV$2),SUMIF(CLASS!$N460:$S460,AV$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AW$2),SUMIF(CLASS!$N460:$S460,AW$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AX$2),SUMIF(CLASS!$N460:$S460,AX$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AY$2),SUMIF(CLASS!$N460:$S460,AY$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,AZ$2),SUMIF(CLASS!$N460:$S460,AZ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,BA$2),SUMIF(CLASS!$N460:$S460,BA$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,BB$2),SUMIF(CLASS!$N460:$S460,BB$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,BC$2),SUMIF(CLASS!$N460:$S460,BC$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,BD$2),SUMIF(CLASS!$N460:$S460,BD$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,BE$2),SUMIF(CLASS!$N460:$S460,BE$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,BF$2),SUMIF(CLASS!$N460:$S460,BF$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,BG$2),SUMIF(CLASS!$N460:$S460,BG$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,BH$2),SUMIF(CLASS!$N460:$S460,BH$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOC!$C460*INDEX(INDIRECT(ACCOUNTS!$U460),2,BI$2),SUMIF(CLASS!$N460:$S460,BI$3,CLASS!$E460:$J460))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,3400988.4283126267,1491145.1266888697,5254453.9826721847,0,0,0,10146587.537673682,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A461","v":"~"},{"$f":"ACCOUNTS!B461","v":0},{"$f":"ACCOUNTS!C461","v":10213.256354045623},0,{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,E$2),SUMIF(CLASS!$N461:$S461,E$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,F$2),SUMIF(CLASS!$N461:$S461,F$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,G$2),SUMIF(CLASS!$N461:$S461,G$3,CLASS!$E461:$J461))","v":2951.912163984488},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,H$2),SUMIF(CLASS!$N461:$S461,H$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,I$2),SUMIF(CLASS!$N461:$S461,I$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,J$2),SUMIF(CLASS!$N461:$S461,J$3,CLASS!$E461:$J461))","v":471.42268100945154},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,K$2),SUMIF(CLASS!$N461:$S461,K$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,L$2),SUMIF(CLASS!$N461:$S461,L$3,CLASS!$E461:$J461))","v":1402.9800681041033},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,M$2),SUMIF(CLASS!$N461:$S461,M$3,CLASS!$E461:$J461))","v":97.962725067810197},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,N$2),SUMIF(CLASS!$N461:$S461,N$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,O$2),SUMIF(CLASS!$N461:$S461,O$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,P$2),SUMIF(CLASS!$N461:$S461,P$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,Q$2),SUMIF(CLASS!$N461:$S461,Q$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,R$2),SUMIF(CLASS!$N461:$S461,R$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,S$2),SUMIF(CLASS!$N461:$S461,S$3,CLASS!$E461:$J461))","v":2554.2411137686186},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,T$2),SUMIF(CLASS!$N461:$S461,T$3,CLASS!$E461:$J461))","v":24.395971726291844},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,U$2),SUMIF(CLASS!$N461:$S461,U$3,CLASS!$E461:$J461))","v":1579.4772699544887},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,V$2),SUMIF(CLASS!$N461:$S461,V$3,CLASS!$E461:$J461))","v":977.36462291840758},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,W$2),SUMIF(CLASS!$N461:$S461,W$3,CLASS!$E461:$J461))","v":153.49973751196345},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,X$2),SUMIF(CLASS!$N461:$S461,X$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,Y$2),SUMIF(CLASS!$N461:$S461,Y$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,Z$2),SUMIF(CLASS!$N461:$S461,Z$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AA$2),SUMIF(CLASS!$N461:$S461,AA$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AB$2),SUMIF(CLASS!$N461:$S461,AB$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AC$2),SUMIF(CLASS!$N461:$S461,AC$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AD$2),SUMIF(CLASS!$N461:$S461,AD$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AE$2),SUMIF(CLASS!$N461:$S461,AE$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AF$2),SUMIF(CLASS!$N461:$S461,AF$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AG$2),SUMIF(CLASS!$N461:$S461,AG$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AH$2),SUMIF(CLASS!$N461:$S461,AH$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AI$2),SUMIF(CLASS!$N461:$S461,AI$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AJ$2),SUMIF(CLASS!$N461:$S461,AJ$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AK$2),SUMIF(CLASS!$N461:$S461,AK$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AL$2),SUMIF(CLASS!$N461:$S461,AL$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AM$2),SUMIF(CLASS!$N461:$S461,AM$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AN$2),SUMIF(CLASS!$N461:$S461,AN$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AO$2),SUMIF(CLASS!$N461:$S461,AO$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AP$2),SUMIF(CLASS!$N461:$S461,AP$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AQ$2),SUMIF(CLASS!$N461:$S461,AQ$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AR$2),SUMIF(CLASS!$N461:$S461,AR$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AS$2),SUMIF(CLASS!$N461:$S461,AS$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AT$2),SUMIF(CLASS!$N461:$S461,AT$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AU$2),SUMIF(CLASS!$N461:$S461,AU$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AV$2),SUMIF(CLASS!$N461:$S461,AV$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AW$2),SUMIF(CLASS!$N461:$S461,AW$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AX$2),SUMIF(CLASS!$N461:$S461,AX$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AY$2),SUMIF(CLASS!$N461:$S461,AY$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,AZ$2),SUMIF(CLASS!$N461:$S461,AZ$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,BA$2),SUMIF(CLASS!$N461:$S461,BA$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,BB$2),SUMIF(CLASS!$N461:$S461,BB$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,BC$2),SUMIF(CLASS!$N461:$S461,BC$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,BD$2),SUMIF(CLASS!$N461:$S461,BD$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,BE$2),SUMIF(CLASS!$N461:$S461,BE$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,BF$2),SUMIF(CLASS!$N461:$S461,BF$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,BG$2),SUMIF(CLASS!$N461:$S461,BG$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,BH$2),SUMIF(CLASS!$N461:$S461,BH$3,CLASS!$E461:$J461))","v":0},{"$f":"IF(CLASS!$L461<>0,FUNCALLOC!$C461*INDEX(INDIRECT(ACCOUNTS!$U461),2,BI$2),SUMIF(CLASS!$N461:$S461,BI$3,CLASS!$E461:$J461))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,3423.3348449939394,1500.9427931719135,5288.9787158797708,0,0,0,10213.256354045625,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A462","v":"~"},{"$f":"ACCOUNTS!B462","v":0},{"$f":"ACCOUNTS!C462","v":49029.443559911197},0,{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,E$2),SUMIF(CLASS!$N462:$S462,E$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,F$2),SUMIF(CLASS!$N462:$S462,F$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,G$2),SUMIF(CLASS!$N462:$S462,G$3,CLASS!$E462:$J462))","v":14170.85852158825},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,H$2),SUMIF(CLASS!$N462:$S462,H$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,I$2),SUMIF(CLASS!$N462:$S462,I$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,J$2),SUMIF(CLASS!$N462:$S462,J$3,CLASS!$E462:$J462))","v":2263.0971876329422},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,K$2),SUMIF(CLASS!$N462:$S462,K$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,L$2),SUMIF(CLASS!$N462:$S462,L$3,CLASS!$E462:$J462))","v":6735.1028585063186},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,M$2),SUMIF(CLASS!$N462:$S462,M$3,CLASS!$E462:$J462))","v":470.27683759105241},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,N$2),SUMIF(CLASS!$N462:$S462,N$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,O$2),SUMIF(CLASS!$N462:$S462,O$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,P$2),SUMIF(CLASS!$N462:$S462,P$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,Q$2),SUMIF(CLASS!$N462:$S462,Q$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,R$2),SUMIF(CLASS!$N462:$S462,R$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,S$2),SUMIF(CLASS!$N462:$S462,S$3,CLASS!$E462:$J462))","v":12261.811138845696},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,T$2),SUMIF(CLASS!$N462:$S462,T$3,CLASS!$E462:$J462))","v":117.11454969693519},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,U$2),SUMIF(CLASS!$N462:$S462,U$3,CLASS!$E462:$J462))","v":7582.3898839786525},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,V$2),SUMIF(CLASS!$N462:$S462,V$3,CLASS!$E462:$J462))","v":4691.906474848276},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,W$2),SUMIF(CLASS!$N462:$S462,W$3,CLASS!$E462:$J462))","v":736.88610722307305},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,X$2),SUMIF(CLASS!$N462:$S462,X$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,Y$2),SUMIF(CLASS!$N462:$S462,Y$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,Z$2),SUMIF(CLASS!$N462:$S462,Z$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AA$2),SUMIF(CLASS!$N462:$S462,AA$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AB$2),SUMIF(CLASS!$N462:$S462,AB$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AC$2),SUMIF(CLASS!$N462:$S462,AC$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AD$2),SUMIF(CLASS!$N462:$S462,AD$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AE$2),SUMIF(CLASS!$N462:$S462,AE$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AF$2),SUMIF(CLASS!$N462:$S462,AF$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AG$2),SUMIF(CLASS!$N462:$S462,AG$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AH$2),SUMIF(CLASS!$N462:$S462,AH$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AI$2),SUMIF(CLASS!$N462:$S462,AI$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AJ$2),SUMIF(CLASS!$N462:$S462,AJ$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AK$2),SUMIF(CLASS!$N462:$S462,AK$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AL$2),SUMIF(CLASS!$N462:$S462,AL$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AM$2),SUMIF(CLASS!$N462:$S462,AM$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AN$2),SUMIF(CLASS!$N462:$S462,AN$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AO$2),SUMIF(CLASS!$N462:$S462,AO$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AP$2),SUMIF(CLASS!$N462:$S462,AP$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AQ$2),SUMIF(CLASS!$N462:$S462,AQ$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AR$2),SUMIF(CLASS!$N462:$S462,AR$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AS$2),SUMIF(CLASS!$N462:$S462,AS$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AT$2),SUMIF(CLASS!$N462:$S462,AT$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AU$2),SUMIF(CLASS!$N462:$S462,AU$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AV$2),SUMIF(CLASS!$N462:$S462,AV$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AW$2),SUMIF(CLASS!$N462:$S462,AW$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AX$2),SUMIF(CLASS!$N462:$S462,AX$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AY$2),SUMIF(CLASS!$N462:$S462,AY$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,AZ$2),SUMIF(CLASS!$N462:$S462,AZ$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,BA$2),SUMIF(CLASS!$N462:$S462,BA$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,BB$2),SUMIF(CLASS!$N462:$S462,BB$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,BC$2),SUMIF(CLASS!$N462:$S462,BC$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,BD$2),SUMIF(CLASS!$N462:$S462,BD$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,BE$2),SUMIF(CLASS!$N462:$S462,BE$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,BF$2),SUMIF(CLASS!$N462:$S462,BF$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,BG$2),SUMIF(CLASS!$N462:$S462,BG$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,BH$2),SUMIF(CLASS!$N462:$S462,BH$3,CLASS!$E462:$J462))","v":0},{"$f":"IF(CLASS!$L462<>0,FUNCALLOC!$C462*INDEX(INDIRECT(ACCOUNTS!$U462),2,BI$2),SUMIF(CLASS!$N462:$S462,BI$3,CLASS!$E462:$J462))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,16433.955709221191,7205.3796960973714,25390.108154592635,0,0,0,49029.443559911197,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A463","v":"~"},{"$f":"ACCOUNTS!B463","v":0},{"$f":"ACCOUNTS!C463","v":71878.795236096194},{"$f":"ROUND((SUM(E463:BI463)-C463),1)","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,E$2),SUMIF(CLASS!$N463:$S463,E$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,F$2),SUMIF(CLASS!$N463:$S463,F$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,G$2),SUMIF(CLASS!$N463:$S463,G$3,CLASS!$E463:$J463))","v":20774.949989964269},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,H$2),SUMIF(CLASS!$N463:$S463,H$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,I$2),SUMIF(CLASS!$N463:$S463,I$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,J$2),SUMIF(CLASS!$N463:$S463,J$3,CLASS!$E463:$J463))","v":3317.7757595898775},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,K$2),SUMIF(CLASS!$N463:$S463,K$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,L$2),SUMIF(CLASS!$N463:$S463,L$3,CLASS!$E463:$J463))","v":9873.8848355287901},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,M$2),SUMIF(CLASS!$N463:$S463,M$3,CLASS!$E463:$J463))","v":689.44148779051216},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,N$2),SUMIF(CLASS!$N463:$S463,N$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,O$2),SUMIF(CLASS!$N463:$S463,O$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,P$2),SUMIF(CLASS!$N463:$S463,P$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,Q$2),SUMIF(CLASS!$N463:$S463,Q$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,R$2),SUMIF(CLASS!$N463:$S463,R$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,S$2),SUMIF(CLASS!$N463:$S463,S$3,CLASS!$E463:$J463))","v":17976.223021903079},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,T$2),SUMIF(CLASS!$N463:$S463,T$3,CLASS!$E463:$J463))","v":171.69382570184044},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,U$2),SUMIF(CLASS!$N463:$S463,U$3,CLASS!$E463:$J463))","v":11116.035800095788},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,V$2),SUMIF(CLASS!$N463:$S463,V$3,CLASS!$E463:$J463))","v":6878.4909696238856},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,W$2),SUMIF(CLASS!$N463:$S463,W$3,CLASS!$E463:$J463))","v":1080.2995458981552},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,X$2),SUMIF(CLASS!$N463:$S463,X$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,Y$2),SUMIF(CLASS!$N463:$S463,Y$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,Z$2),SUMIF(CLASS!$N463:$S463,Z$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AA$2),SUMIF(CLASS!$N463:$S463,AA$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AB$2),SUMIF(CLASS!$N463:$S463,AB$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AC$2),SUMIF(CLASS!$N463:$S463,AC$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AD$2),SUMIF(CLASS!$N463:$S463,AD$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AE$2),SUMIF(CLASS!$N463:$S463,AE$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AF$2),SUMIF(CLASS!$N463:$S463,AF$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AG$2),SUMIF(CLASS!$N463:$S463,AG$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AH$2),SUMIF(CLASS!$N463:$S463,AH$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AI$2),SUMIF(CLASS!$N463:$S463,AI$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AJ$2),SUMIF(CLASS!$N463:$S463,AJ$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AK$2),SUMIF(CLASS!$N463:$S463,AK$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AL$2),SUMIF(CLASS!$N463:$S463,AL$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AM$2),SUMIF(CLASS!$N463:$S463,AM$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AN$2),SUMIF(CLASS!$N463:$S463,AN$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AO$2),SUMIF(CLASS!$N463:$S463,AO$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AP$2),SUMIF(CLASS!$N463:$S463,AP$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AQ$2),SUMIF(CLASS!$N463:$S463,AQ$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AR$2),SUMIF(CLASS!$N463:$S463,AR$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AS$2),SUMIF(CLASS!$N463:$S463,AS$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AT$2),SUMIF(CLASS!$N463:$S463,AT$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AU$2),SUMIF(CLASS!$N463:$S463,AU$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AV$2),SUMIF(CLASS!$N463:$S463,AV$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AW$2),SUMIF(CLASS!$N463:$S463,AW$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AX$2),SUMIF(CLASS!$N463:$S463,AX$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AY$2),SUMIF(CLASS!$N463:$S463,AY$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,AZ$2),SUMIF(CLASS!$N463:$S463,AZ$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,BA$2),SUMIF(CLASS!$N463:$S463,BA$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,BB$2),SUMIF(CLASS!$N463:$S463,BB$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,BC$2),SUMIF(CLASS!$N463:$S463,BC$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,BD$2),SUMIF(CLASS!$N463:$S463,BD$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,BE$2),SUMIF(CLASS!$N463:$S463,BE$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,BF$2),SUMIF(CLASS!$N463:$S463,BF$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,BG$2),SUMIF(CLASS!$N463:$S463,BG$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,BH$2),SUMIF(CLASS!$N463:$S463,BH$3,CLASS!$E463:$J463))","v":0},{"$f":"IF(CLASS!$L463<>0,FUNCALLOC!$C463*INDEX(INDIRECT(ACCOUNTS!$U463),2,BI$2),SUMIF(CLASS!$N463:$S463,BI$3,CLASS!$E463:$J463))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E463:$BI463)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E463:$BI463)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E463:$BI463)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E463:$BI463)","v":24092.725749554145},10563.326323319303,37222.743163222745,0,0,0,71878.795236096194,null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E463:$BI463)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E463:$BI463)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E463:$BI463)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E463:$BI463)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E463:$BI463)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E463:$BI463)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E463:$BI463)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A464","v":887},{"$f":"ACCOUNTS!B464","v":"Maint Mains"},{"$f":"ACCOUNTS!C464","v":2892590.6258051945},0,{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,E$2),SUMIF(CLASS!$N464:$S464,E$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,F$2),SUMIF(CLASS!$N464:$S464,F$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,G$2),SUMIF(CLASS!$N464:$S464,G$3,CLASS!$E464:$J464))","v":1960708.3249558937},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,H$2),SUMIF(CLASS!$N464:$S464,H$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,I$2),SUMIF(CLASS!$N464:$S464,I$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,J$2),SUMIF(CLASS!$N464:$S464,J$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,K$2),SUMIF(CLASS!$N464:$S464,K$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,L$2),SUMIF(CLASS!$N464:$S464,L$3,CLASS!$E464:$J464))","v":931882.30084930058},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,M$2),SUMIF(CLASS!$N464:$S464,M$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,N$2),SUMIF(CLASS!$N464:$S464,N$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,O$2),SUMIF(CLASS!$N464:$S464,O$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,P$2),SUMIF(CLASS!$N464:$S464,P$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,Q$2),SUMIF(CLASS!$N464:$S464,Q$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,R$2),SUMIF(CLASS!$N464:$S464,R$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,S$2),SUMIF(CLASS!$N464:$S464,S$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,T$2),SUMIF(CLASS!$N464:$S464,T$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,U$2),SUMIF(CLASS!$N464:$S464,U$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,V$2),SUMIF(CLASS!$N464:$S464,V$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,W$2),SUMIF(CLASS!$N464:$S464,W$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,X$2),SUMIF(CLASS!$N464:$S464,X$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,Y$2),SUMIF(CLASS!$N464:$S464,Y$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,Z$2),SUMIF(CLASS!$N464:$S464,Z$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AA$2),SUMIF(CLASS!$N464:$S464,AA$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AB$2),SUMIF(CLASS!$N464:$S464,AB$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AC$2),SUMIF(CLASS!$N464:$S464,AC$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AD$2),SUMIF(CLASS!$N464:$S464,AD$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AE$2),SUMIF(CLASS!$N464:$S464,AE$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AF$2),SUMIF(CLASS!$N464:$S464,AF$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AG$2),SUMIF(CLASS!$N464:$S464,AG$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AH$2),SUMIF(CLASS!$N464:$S464,AH$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AI$2),SUMIF(CLASS!$N464:$S464,AI$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AJ$2),SUMIF(CLASS!$N464:$S464,AJ$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AK$2),SUMIF(CLASS!$N464:$S464,AK$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AL$2),SUMIF(CLASS!$N464:$S464,AL$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AM$2),SUMIF(CLASS!$N464:$S464,AM$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AN$2),SUMIF(CLASS!$N464:$S464,AN$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AO$2),SUMIF(CLASS!$N464:$S464,AO$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AP$2),SUMIF(CLASS!$N464:$S464,AP$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AQ$2),SUMIF(CLASS!$N464:$S464,AQ$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AR$2),SUMIF(CLASS!$N464:$S464,AR$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AS$2),SUMIF(CLASS!$N464:$S464,AS$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AT$2),SUMIF(CLASS!$N464:$S464,AT$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AU$2),SUMIF(CLASS!$N464:$S464,AU$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AV$2),SUMIF(CLASS!$N464:$S464,AV$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AW$2),SUMIF(CLASS!$N464:$S464,AW$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AX$2),SUMIF(CLASS!$N464:$S464,AX$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AY$2),SUMIF(CLASS!$N464:$S464,AY$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,AZ$2),SUMIF(CLASS!$N464:$S464,AZ$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,BA$2),SUMIF(CLASS!$N464:$S464,BA$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,BB$2),SUMIF(CLASS!$N464:$S464,BB$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,BC$2),SUMIF(CLASS!$N464:$S464,BC$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,BD$2),SUMIF(CLASS!$N464:$S464,BD$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,BE$2),SUMIF(CLASS!$N464:$S464,BE$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,BF$2),SUMIF(CLASS!$N464:$S464,BF$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,BG$2),SUMIF(CLASS!$N464:$S464,BG$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,BH$2),SUMIF(CLASS!$N464:$S464,BH$3,CLASS!$E464:$J464))","v":0},{"$f":"IF(CLASS!$L464<>0,FUNCALLOC!$C464*INDEX(INDIRECT(ACCOUNTS!$U464),2,BI$2),SUMIF(CLASS!$N464:$S464,BI$3,CLASS!$E464:$J464))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,1960708.3249558937,931882.30084930058,0,0,0,0,2892590.6258051945,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A465","v":889},{"$f":"ACCOUNTS!B465","v":"Maint Meas & Reg Sta Gen"},{"$f":"ACCOUNTS!C465","v":572507.48461437796},0,{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,E$2),SUMIF(CLASS!$N465:$S465,E$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,F$2),SUMIF(CLASS!$N465:$S465,F$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,G$2),SUMIF(CLASS!$N465:$S465,G$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,H$2),SUMIF(CLASS!$N465:$S465,H$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,I$2),SUMIF(CLASS!$N465:$S465,I$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,J$2),SUMIF(CLASS!$N465:$S465,J$3,CLASS!$E465:$J465))","v":572507.48461437796},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,K$2),SUMIF(CLASS!$N465:$S465,K$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,L$2),SUMIF(CLASS!$N465:$S465,L$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,M$2),SUMIF(CLASS!$N465:$S465,M$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,N$2),SUMIF(CLASS!$N465:$S465,N$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,O$2),SUMIF(CLASS!$N465:$S465,O$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,P$2),SUMIF(CLASS!$N465:$S465,P$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,Q$2),SUMIF(CLASS!$N465:$S465,Q$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,R$2),SUMIF(CLASS!$N465:$S465,R$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,S$2),SUMIF(CLASS!$N465:$S465,S$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,T$2),SUMIF(CLASS!$N465:$S465,T$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,U$2),SUMIF(CLASS!$N465:$S465,U$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,V$2),SUMIF(CLASS!$N465:$S465,V$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,W$2),SUMIF(CLASS!$N465:$S465,W$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,X$2),SUMIF(CLASS!$N465:$S465,X$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,Y$2),SUMIF(CLASS!$N465:$S465,Y$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,Z$2),SUMIF(CLASS!$N465:$S465,Z$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AA$2),SUMIF(CLASS!$N465:$S465,AA$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AB$2),SUMIF(CLASS!$N465:$S465,AB$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AC$2),SUMIF(CLASS!$N465:$S465,AC$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AD$2),SUMIF(CLASS!$N465:$S465,AD$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AE$2),SUMIF(CLASS!$N465:$S465,AE$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AF$2),SUMIF(CLASS!$N465:$S465,AF$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AG$2),SUMIF(CLASS!$N465:$S465,AG$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AH$2),SUMIF(CLASS!$N465:$S465,AH$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AI$2),SUMIF(CLASS!$N465:$S465,AI$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AJ$2),SUMIF(CLASS!$N465:$S465,AJ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AK$2),SUMIF(CLASS!$N465:$S465,AK$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AL$2),SUMIF(CLASS!$N465:$S465,AL$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AM$2),SUMIF(CLASS!$N465:$S465,AM$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AN$2),SUMIF(CLASS!$N465:$S465,AN$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AO$2),SUMIF(CLASS!$N465:$S465,AO$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AP$2),SUMIF(CLASS!$N465:$S465,AP$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AQ$2),SUMIF(CLASS!$N465:$S465,AQ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AR$2),SUMIF(CLASS!$N465:$S465,AR$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AS$2),SUMIF(CLASS!$N465:$S465,AS$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AT$2),SUMIF(CLASS!$N465:$S465,AT$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AU$2),SUMIF(CLASS!$N465:$S465,AU$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AV$2),SUMIF(CLASS!$N465:$S465,AV$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AW$2),SUMIF(CLASS!$N465:$S465,AW$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AX$2),SUMIF(CLASS!$N465:$S465,AX$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AY$2),SUMIF(CLASS!$N465:$S465,AY$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,AZ$2),SUMIF(CLASS!$N465:$S465,AZ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,BA$2),SUMIF(CLASS!$N465:$S465,BA$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,BB$2),SUMIF(CLASS!$N465:$S465,BB$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,BC$2),SUMIF(CLASS!$N465:$S465,BC$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,BD$2),SUMIF(CLASS!$N465:$S465,BD$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,BE$2),SUMIF(CLASS!$N465:$S465,BE$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,BF$2),SUMIF(CLASS!$N465:$S465,BF$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,BG$2),SUMIF(CLASS!$N465:$S465,BG$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,BH$2),SUMIF(CLASS!$N465:$S465,BH$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOC!$C465*INDEX(INDIRECT(ACCOUNTS!$U465),2,BI$2),SUMIF(CLASS!$N465:$S465,BI$3,CLASS!$E465:$J465))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,572507.48461437796,0,0,0,0,0,572507.48461437796,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A466","v":890},{"$f":"ACCOUNTS!B466","v":"Maint Meas & Reg Sta Ind"},{"$f":"ACCOUNTS!C466","v":265906.93834072514},0,{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,E$2),SUMIF(CLASS!$N466:$S466,E$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,F$2),SUMIF(CLASS!$N466:$S466,F$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,G$2),SUMIF(CLASS!$N466:$S466,G$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,H$2),SUMIF(CLASS!$N466:$S466,H$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,I$2),SUMIF(CLASS!$N466:$S466,I$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,J$2),SUMIF(CLASS!$N466:$S466,J$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,K$2),SUMIF(CLASS!$N466:$S466,K$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,L$2),SUMIF(CLASS!$N466:$S466,L$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,M$2),SUMIF(CLASS!$N466:$S466,M$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,N$2),SUMIF(CLASS!$N466:$S466,N$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,O$2),SUMIF(CLASS!$N466:$S466,O$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,P$2),SUMIF(CLASS!$N466:$S466,P$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,Q$2),SUMIF(CLASS!$N466:$S466,Q$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,R$2),SUMIF(CLASS!$N466:$S466,R$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,S$2),SUMIF(CLASS!$N466:$S466,S$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,T$2),SUMIF(CLASS!$N466:$S466,T$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,U$2),SUMIF(CLASS!$N466:$S466,U$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,V$2),SUMIF(CLASS!$N466:$S466,V$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,W$2),SUMIF(CLASS!$N466:$S466,W$3,CLASS!$E466:$J466))","v":265906.93834072514},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,X$2),SUMIF(CLASS!$N466:$S466,X$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,Y$2),SUMIF(CLASS!$N466:$S466,Y$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,Z$2),SUMIF(CLASS!$N466:$S466,Z$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AA$2),SUMIF(CLASS!$N466:$S466,AA$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AB$2),SUMIF(CLASS!$N466:$S466,AB$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AC$2),SUMIF(CLASS!$N466:$S466,AC$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AD$2),SUMIF(CLASS!$N466:$S466,AD$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AE$2),SUMIF(CLASS!$N466:$S466,AE$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AF$2),SUMIF(CLASS!$N466:$S466,AF$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AG$2),SUMIF(CLASS!$N466:$S466,AG$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AH$2),SUMIF(CLASS!$N466:$S466,AH$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AI$2),SUMIF(CLASS!$N466:$S466,AI$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AJ$2),SUMIF(CLASS!$N466:$S466,AJ$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AK$2),SUMIF(CLASS!$N466:$S466,AK$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AL$2),SUMIF(CLASS!$N466:$S466,AL$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AM$2),SUMIF(CLASS!$N466:$S466,AM$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AN$2),SUMIF(CLASS!$N466:$S466,AN$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AO$2),SUMIF(CLASS!$N466:$S466,AO$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AP$2),SUMIF(CLASS!$N466:$S466,AP$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AQ$2),SUMIF(CLASS!$N466:$S466,AQ$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AR$2),SUMIF(CLASS!$N466:$S466,AR$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AS$2),SUMIF(CLASS!$N466:$S466,AS$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AT$2),SUMIF(CLASS!$N466:$S466,AT$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AU$2),SUMIF(CLASS!$N466:$S466,AU$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AV$2),SUMIF(CLASS!$N466:$S466,AV$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AW$2),SUMIF(CLASS!$N466:$S466,AW$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AX$2),SUMIF(CLASS!$N466:$S466,AX$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AY$2),SUMIF(CLASS!$N466:$S466,AY$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,AZ$2),SUMIF(CLASS!$N466:$S466,AZ$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,BA$2),SUMIF(CLASS!$N466:$S466,BA$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,BB$2),SUMIF(CLASS!$N466:$S466,BB$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,BC$2),SUMIF(CLASS!$N466:$S466,BC$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,BD$2),SUMIF(CLASS!$N466:$S466,BD$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,BE$2),SUMIF(CLASS!$N466:$S466,BE$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,BF$2),SUMIF(CLASS!$N466:$S466,BF$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,BG$2),SUMIF(CLASS!$N466:$S466,BG$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,BH$2),SUMIF(CLASS!$N466:$S466,BH$3,CLASS!$E466:$J466))","v":0},{"$f":"IF(CLASS!$L466<>0,FUNCALLOC!$C466*INDEX(INDIRECT(ACCOUNTS!$U466),2,BI$2),SUMIF(CLASS!$N466:$S466,BI$3,CLASS!$E466:$J466))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,265906.93834072514,0,0,0,265906.93834072514,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A467","v":892},{"$f":"ACCOUNTS!B467","v":"Maint Services"},{"$f":"ACCOUNTS!C467","v":1391212.4208590318},0,{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,E$2),SUMIF(CLASS!$N467:$S467,E$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,F$2),SUMIF(CLASS!$N467:$S467,F$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,G$2),SUMIF(CLASS!$N467:$S467,G$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,H$2),SUMIF(CLASS!$N467:$S467,H$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,I$2),SUMIF(CLASS!$N467:$S467,I$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,J$2),SUMIF(CLASS!$N467:$S467,J$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,K$2),SUMIF(CLASS!$N467:$S467,K$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,L$2),SUMIF(CLASS!$N467:$S467,L$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,M$2),SUMIF(CLASS!$N467:$S467,M$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,N$2),SUMIF(CLASS!$N467:$S467,N$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,O$2),SUMIF(CLASS!$N467:$S467,O$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,P$2),SUMIF(CLASS!$N467:$S467,P$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,Q$2),SUMIF(CLASS!$N467:$S467,Q$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,R$2),SUMIF(CLASS!$N467:$S467,R$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,S$2),SUMIF(CLASS!$N467:$S467,S$3,CLASS!$E467:$J467))","v":1378050.4373152989},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,T$2),SUMIF(CLASS!$N467:$S467,T$3,CLASS!$E467:$J467))","v":13161.983543732742},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,U$2),SUMIF(CLASS!$N467:$S467,U$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,V$2),SUMIF(CLASS!$N467:$S467,V$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,W$2),SUMIF(CLASS!$N467:$S467,W$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,X$2),SUMIF(CLASS!$N467:$S467,X$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,Y$2),SUMIF(CLASS!$N467:$S467,Y$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,Z$2),SUMIF(CLASS!$N467:$S467,Z$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AA$2),SUMIF(CLASS!$N467:$S467,AA$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AB$2),SUMIF(CLASS!$N467:$S467,AB$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AC$2),SUMIF(CLASS!$N467:$S467,AC$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AD$2),SUMIF(CLASS!$N467:$S467,AD$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AE$2),SUMIF(CLASS!$N467:$S467,AE$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AF$2),SUMIF(CLASS!$N467:$S467,AF$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AG$2),SUMIF(CLASS!$N467:$S467,AG$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AH$2),SUMIF(CLASS!$N467:$S467,AH$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AI$2),SUMIF(CLASS!$N467:$S467,AI$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AJ$2),SUMIF(CLASS!$N467:$S467,AJ$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AK$2),SUMIF(CLASS!$N467:$S467,AK$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AL$2),SUMIF(CLASS!$N467:$S467,AL$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AM$2),SUMIF(CLASS!$N467:$S467,AM$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AN$2),SUMIF(CLASS!$N467:$S467,AN$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AO$2),SUMIF(CLASS!$N467:$S467,AO$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AP$2),SUMIF(CLASS!$N467:$S467,AP$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AQ$2),SUMIF(CLASS!$N467:$S467,AQ$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AR$2),SUMIF(CLASS!$N467:$S467,AR$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AS$2),SUMIF(CLASS!$N467:$S467,AS$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AT$2),SUMIF(CLASS!$N467:$S467,AT$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AU$2),SUMIF(CLASS!$N467:$S467,AU$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AV$2),SUMIF(CLASS!$N467:$S467,AV$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AW$2),SUMIF(CLASS!$N467:$S467,AW$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AX$2),SUMIF(CLASS!$N467:$S467,AX$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AY$2),SUMIF(CLASS!$N467:$S467,AY$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,AZ$2),SUMIF(CLASS!$N467:$S467,AZ$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,BA$2),SUMIF(CLASS!$N467:$S467,BA$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,BB$2),SUMIF(CLASS!$N467:$S467,BB$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,BC$2),SUMIF(CLASS!$N467:$S467,BC$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,BD$2),SUMIF(CLASS!$N467:$S467,BD$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,BE$2),SUMIF(CLASS!$N467:$S467,BE$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,BF$2),SUMIF(CLASS!$N467:$S467,BF$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,BG$2),SUMIF(CLASS!$N467:$S467,BG$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,BH$2),SUMIF(CLASS!$N467:$S467,BH$3,CLASS!$E467:$J467))","v":0},{"$f":"IF(CLASS!$L467<>0,FUNCALLOC!$C467*INDEX(INDIRECT(ACCOUNTS!$U467),2,BI$2),SUMIF(CLASS!$N467:$S467,BI$3,CLASS!$E467:$J467))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1391212.4208590316,0,0,0,1391212.4208590316,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A468","v":893},{"$f":"ACCOUNTS!B468","v":"Maint Meters & House Reg"},{"$f":"ACCOUNTS!C468","v":813006.31874410564},0,{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,E$2),SUMIF(CLASS!$N468:$S468,E$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,F$2),SUMIF(CLASS!$N468:$S468,F$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,G$2),SUMIF(CLASS!$N468:$S468,G$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,H$2),SUMIF(CLASS!$N468:$S468,H$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,I$2),SUMIF(CLASS!$N468:$S468,I$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,J$2),SUMIF(CLASS!$N468:$S468,J$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,K$2),SUMIF(CLASS!$N468:$S468,K$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,L$2),SUMIF(CLASS!$N468:$S468,L$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,M$2),SUMIF(CLASS!$N468:$S468,M$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,N$2),SUMIF(CLASS!$N468:$S468,N$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,O$2),SUMIF(CLASS!$N468:$S468,O$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,P$2),SUMIF(CLASS!$N468:$S468,P$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,Q$2),SUMIF(CLASS!$N468:$S468,Q$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,R$2),SUMIF(CLASS!$N468:$S468,R$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,S$2),SUMIF(CLASS!$N468:$S468,S$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,T$2),SUMIF(CLASS!$N468:$S468,T$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,U$2),SUMIF(CLASS!$N468:$S468,U$3,CLASS!$E468:$J468))","v":813006.31874410564},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,V$2),SUMIF(CLASS!$N468:$S468,V$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,W$2),SUMIF(CLASS!$N468:$S468,W$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,X$2),SUMIF(CLASS!$N468:$S468,X$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,Y$2),SUMIF(CLASS!$N468:$S468,Y$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,Z$2),SUMIF(CLASS!$N468:$S468,Z$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AA$2),SUMIF(CLASS!$N468:$S468,AA$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AB$2),SUMIF(CLASS!$N468:$S468,AB$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AC$2),SUMIF(CLASS!$N468:$S468,AC$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AD$2),SUMIF(CLASS!$N468:$S468,AD$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AE$2),SUMIF(CLASS!$N468:$S468,AE$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AF$2),SUMIF(CLASS!$N468:$S468,AF$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AG$2),SUMIF(CLASS!$N468:$S468,AG$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AH$2),SUMIF(CLASS!$N468:$S468,AH$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AI$2),SUMIF(CLASS!$N468:$S468,AI$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AJ$2),SUMIF(CLASS!$N468:$S468,AJ$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AK$2),SUMIF(CLASS!$N468:$S468,AK$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AL$2),SUMIF(CLASS!$N468:$S468,AL$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AM$2),SUMIF(CLASS!$N468:$S468,AM$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AN$2),SUMIF(CLASS!$N468:$S468,AN$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AO$2),SUMIF(CLASS!$N468:$S468,AO$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AP$2),SUMIF(CLASS!$N468:$S468,AP$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AQ$2),SUMIF(CLASS!$N468:$S468,AQ$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AR$2),SUMIF(CLASS!$N468:$S468,AR$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AS$2),SUMIF(CLASS!$N468:$S468,AS$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AT$2),SUMIF(CLASS!$N468:$S468,AT$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AU$2),SUMIF(CLASS!$N468:$S468,AU$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AV$2),SUMIF(CLASS!$N468:$S468,AV$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AW$2),SUMIF(CLASS!$N468:$S468,AW$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AX$2),SUMIF(CLASS!$N468:$S468,AX$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AY$2),SUMIF(CLASS!$N468:$S468,AY$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,AZ$2),SUMIF(CLASS!$N468:$S468,AZ$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,BA$2),SUMIF(CLASS!$N468:$S468,BA$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,BB$2),SUMIF(CLASS!$N468:$S468,BB$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,BC$2),SUMIF(CLASS!$N468:$S468,BC$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,BD$2),SUMIF(CLASS!$N468:$S468,BD$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,BE$2),SUMIF(CLASS!$N468:$S468,BE$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,BF$2),SUMIF(CLASS!$N468:$S468,BF$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,BG$2),SUMIF(CLASS!$N468:$S468,BG$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,BH$2),SUMIF(CLASS!$N468:$S468,BH$3,CLASS!$E468:$J468))","v":0},{"$f":"IF(CLASS!$L468<>0,FUNCALLOC!$C468*INDEX(INDIRECT(ACCOUNTS!$U468),2,BI$2),SUMIF(CLASS!$N468:$S468,BI$3,CLASS!$E468:$J468))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,813006.31874410564,0,0,0,813006.31874410564,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A469","v":894},{"$f":"ACCOUNTS!B469","v":"Maint Other Equipment"},{"$f":"ACCOUNTS!C469","v":477445.43770323851},0,{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,E$2),SUMIF(CLASS!$N469:$S469,E$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,F$2),SUMIF(CLASS!$N469:$S469,F$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,G$2),SUMIF(CLASS!$N469:$S469,G$3,CLASS!$E469:$J469))","v":182240.04823477578},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,H$2),SUMIF(CLASS!$N469:$S469,H$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,I$2),SUMIF(CLASS!$N469:$S469,I$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,J$2),SUMIF(CLASS!$N469:$S469,J$3,CLASS!$E469:$J469))","v":25276.264186102293},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,K$2),SUMIF(CLASS!$N469:$S469,K$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,L$2),SUMIF(CLASS!$N469:$S469,L$3,CLASS!$E469:$J469))","v":86614.757174415834},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,M$2),SUMIF(CLASS!$N469:$S469,M$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,N$2),SUMIF(CLASS!$N469:$S469,N$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,O$2),SUMIF(CLASS!$N469:$S469,O$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,P$2),SUMIF(CLASS!$N469:$S469,P$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,Q$2),SUMIF(CLASS!$N469:$S469,Q$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,R$2),SUMIF(CLASS!$N469:$S469,R$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,S$2),SUMIF(CLASS!$N469:$S469,S$3,CLASS!$E469:$J469))","v":148620.28641345428},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,T$2),SUMIF(CLASS!$N469:$S469,T$3,CLASS!$E469:$J469))","v":1419.4964937928219},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,U$2),SUMIF(CLASS!$N469:$S469,U$3,CLASS!$E469:$J469))","v":33252.664958897876},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,V$2),SUMIF(CLASS!$N469:$S469,V$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,W$2),SUMIF(CLASS!$N469:$S469,W$3,CLASS!$E469:$J469))","v":21.920241799591803},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,X$2),SUMIF(CLASS!$N469:$S469,X$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,Y$2),SUMIF(CLASS!$N469:$S469,Y$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,Z$2),SUMIF(CLASS!$N469:$S469,Z$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AA$2),SUMIF(CLASS!$N469:$S469,AA$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AB$2),SUMIF(CLASS!$N469:$S469,AB$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AC$2),SUMIF(CLASS!$N469:$S469,AC$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AD$2),SUMIF(CLASS!$N469:$S469,AD$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AE$2),SUMIF(CLASS!$N469:$S469,AE$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AF$2),SUMIF(CLASS!$N469:$S469,AF$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AG$2),SUMIF(CLASS!$N469:$S469,AG$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AH$2),SUMIF(CLASS!$N469:$S469,AH$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AI$2),SUMIF(CLASS!$N469:$S469,AI$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AJ$2),SUMIF(CLASS!$N469:$S469,AJ$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AK$2),SUMIF(CLASS!$N469:$S469,AK$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AL$2),SUMIF(CLASS!$N469:$S469,AL$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AM$2),SUMIF(CLASS!$N469:$S469,AM$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AN$2),SUMIF(CLASS!$N469:$S469,AN$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AO$2),SUMIF(CLASS!$N469:$S469,AO$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AP$2),SUMIF(CLASS!$N469:$S469,AP$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AQ$2),SUMIF(CLASS!$N469:$S469,AQ$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AR$2),SUMIF(CLASS!$N469:$S469,AR$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AS$2),SUMIF(CLASS!$N469:$S469,AS$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AT$2),SUMIF(CLASS!$N469:$S469,AT$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AU$2),SUMIF(CLASS!$N469:$S469,AU$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AV$2),SUMIF(CLASS!$N469:$S469,AV$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AW$2),SUMIF(CLASS!$N469:$S469,AW$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AX$2),SUMIF(CLASS!$N469:$S469,AX$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AY$2),SUMIF(CLASS!$N469:$S469,AY$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,AZ$2),SUMIF(CLASS!$N469:$S469,AZ$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,BA$2),SUMIF(CLASS!$N469:$S469,BA$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,BB$2),SUMIF(CLASS!$N469:$S469,BB$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,BC$2),SUMIF(CLASS!$N469:$S469,BC$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,BD$2),SUMIF(CLASS!$N469:$S469,BD$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,BE$2),SUMIF(CLASS!$N469:$S469,BE$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,BF$2),SUMIF(CLASS!$N469:$S469,BF$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,BG$2),SUMIF(CLASS!$N469:$S469,BG$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,BH$2),SUMIF(CLASS!$N469:$S469,BH$3,CLASS!$E469:$J469))","v":0},{"$f":"IF(CLASS!$L469<>0,FUNCALLOC!$C469*INDEX(INDIRECT(ACCOUNTS!$U469),2,BI$2),SUMIF(CLASS!$N469:$S469,BI$3,CLASS!$E469:$J469))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,207516.31242087806,86614.757174415834,183314.36810794458,0,0,0,477445.43770323845,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A470","v":"~"},{"$f":"ACCOUNTS!B470","v":"~"},{"$f":"ACCOUNTS!C470","v":0},0,{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,E$2),SUMIF(CLASS!$N470:$S470,E$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,F$2),SUMIF(CLASS!$N470:$S470,F$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,G$2),SUMIF(CLASS!$N470:$S470,G$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,H$2),SUMIF(CLASS!$N470:$S470,H$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,I$2),SUMIF(CLASS!$N470:$S470,I$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,J$2),SUMIF(CLASS!$N470:$S470,J$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,K$2),SUMIF(CLASS!$N470:$S470,K$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,L$2),SUMIF(CLASS!$N470:$S470,L$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,M$2),SUMIF(CLASS!$N470:$S470,M$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,N$2),SUMIF(CLASS!$N470:$S470,N$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,O$2),SUMIF(CLASS!$N470:$S470,O$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,P$2),SUMIF(CLASS!$N470:$S470,P$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,Q$2),SUMIF(CLASS!$N470:$S470,Q$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,R$2),SUMIF(CLASS!$N470:$S470,R$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,S$2),SUMIF(CLASS!$N470:$S470,S$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,T$2),SUMIF(CLASS!$N470:$S470,T$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,U$2),SUMIF(CLASS!$N470:$S470,U$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,V$2),SUMIF(CLASS!$N470:$S470,V$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,W$2),SUMIF(CLASS!$N470:$S470,W$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,X$2),SUMIF(CLASS!$N470:$S470,X$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,Y$2),SUMIF(CLASS!$N470:$S470,Y$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,Z$2),SUMIF(CLASS!$N470:$S470,Z$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AA$2),SUMIF(CLASS!$N470:$S470,AA$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AB$2),SUMIF(CLASS!$N470:$S470,AB$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AC$2),SUMIF(CLASS!$N470:$S470,AC$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AD$2),SUMIF(CLASS!$N470:$S470,AD$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AE$2),SUMIF(CLASS!$N470:$S470,AE$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AF$2),SUMIF(CLASS!$N470:$S470,AF$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AG$2),SUMIF(CLASS!$N470:$S470,AG$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AH$2),SUMIF(CLASS!$N470:$S470,AH$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AI$2),SUMIF(CLASS!$N470:$S470,AI$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AJ$2),SUMIF(CLASS!$N470:$S470,AJ$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AK$2),SUMIF(CLASS!$N470:$S470,AK$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AL$2),SUMIF(CLASS!$N470:$S470,AL$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AM$2),SUMIF(CLASS!$N470:$S470,AM$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AN$2),SUMIF(CLASS!$N470:$S470,AN$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AO$2),SUMIF(CLASS!$N470:$S470,AO$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AP$2),SUMIF(CLASS!$N470:$S470,AP$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AQ$2),SUMIF(CLASS!$N470:$S470,AQ$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AR$2),SUMIF(CLASS!$N470:$S470,AR$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AS$2),SUMIF(CLASS!$N470:$S470,AS$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AT$2),SUMIF(CLASS!$N470:$S470,AT$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AU$2),SUMIF(CLASS!$N470:$S470,AU$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AV$2),SUMIF(CLASS!$N470:$S470,AV$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AW$2),SUMIF(CLASS!$N470:$S470,AW$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AX$2),SUMIF(CLASS!$N470:$S470,AX$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AY$2),SUMIF(CLASS!$N470:$S470,AY$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,AZ$2),SUMIF(CLASS!$N470:$S470,AZ$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,BA$2),SUMIF(CLASS!$N470:$S470,BA$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,BB$2),SUMIF(CLASS!$N470:$S470,BB$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,BC$2),SUMIF(CLASS!$N470:$S470,BC$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,BD$2),SUMIF(CLASS!$N470:$S470,BD$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,BE$2),SUMIF(CLASS!$N470:$S470,BE$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,BF$2),SUMIF(CLASS!$N470:$S470,BF$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,BG$2),SUMIF(CLASS!$N470:$S470,BG$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,BH$2),SUMIF(CLASS!$N470:$S470,BH$3,CLASS!$E470:$J470))","v":0},{"$f":"IF(CLASS!$L470<>0,FUNCALLOC!$C470*INDEX(INDIRECT(ACCOUNTS!$U470),2,BI$2),SUMIF(CLASS!$N470:$S470,BI$3,CLASS!$E470:$J470))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A471","v":"~"},{"$f":"ACCOUNTS!B471","v":"~"},{"$f":"ACCOUNTS!C471","v":0},0,{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,E$2),SUMIF(CLASS!$N471:$S471,E$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,F$2),SUMIF(CLASS!$N471:$S471,F$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,G$2),SUMIF(CLASS!$N471:$S471,G$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,H$2),SUMIF(CLASS!$N471:$S471,H$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,I$2),SUMIF(CLASS!$N471:$S471,I$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,J$2),SUMIF(CLASS!$N471:$S471,J$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,K$2),SUMIF(CLASS!$N471:$S471,K$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,L$2),SUMIF(CLASS!$N471:$S471,L$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,M$2),SUMIF(CLASS!$N471:$S471,M$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,N$2),SUMIF(CLASS!$N471:$S471,N$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,O$2),SUMIF(CLASS!$N471:$S471,O$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,P$2),SUMIF(CLASS!$N471:$S471,P$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,Q$2),SUMIF(CLASS!$N471:$S471,Q$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,R$2),SUMIF(CLASS!$N471:$S471,R$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,S$2),SUMIF(CLASS!$N471:$S471,S$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,T$2),SUMIF(CLASS!$N471:$S471,T$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,U$2),SUMIF(CLASS!$N471:$S471,U$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,V$2),SUMIF(CLASS!$N471:$S471,V$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,W$2),SUMIF(CLASS!$N471:$S471,W$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,X$2),SUMIF(CLASS!$N471:$S471,X$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,Y$2),SUMIF(CLASS!$N471:$S471,Y$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,Z$2),SUMIF(CLASS!$N471:$S471,Z$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AA$2),SUMIF(CLASS!$N471:$S471,AA$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AB$2),SUMIF(CLASS!$N471:$S471,AB$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AC$2),SUMIF(CLASS!$N471:$S471,AC$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AD$2),SUMIF(CLASS!$N471:$S471,AD$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AE$2),SUMIF(CLASS!$N471:$S471,AE$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AF$2),SUMIF(CLASS!$N471:$S471,AF$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AG$2),SUMIF(CLASS!$N471:$S471,AG$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AH$2),SUMIF(CLASS!$N471:$S471,AH$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AI$2),SUMIF(CLASS!$N471:$S471,AI$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AJ$2),SUMIF(CLASS!$N471:$S471,AJ$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AK$2),SUMIF(CLASS!$N471:$S471,AK$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AL$2),SUMIF(CLASS!$N471:$S471,AL$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AM$2),SUMIF(CLASS!$N471:$S471,AM$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AN$2),SUMIF(CLASS!$N471:$S471,AN$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AO$2),SUMIF(CLASS!$N471:$S471,AO$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AP$2),SUMIF(CLASS!$N471:$S471,AP$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AQ$2),SUMIF(CLASS!$N471:$S471,AQ$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AR$2),SUMIF(CLASS!$N471:$S471,AR$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AS$2),SUMIF(CLASS!$N471:$S471,AS$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AT$2),SUMIF(CLASS!$N471:$S471,AT$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AU$2),SUMIF(CLASS!$N471:$S471,AU$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AV$2),SUMIF(CLASS!$N471:$S471,AV$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AW$2),SUMIF(CLASS!$N471:$S471,AW$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AX$2),SUMIF(CLASS!$N471:$S471,AX$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AY$2),SUMIF(CLASS!$N471:$S471,AY$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,AZ$2),SUMIF(CLASS!$N471:$S471,AZ$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,BA$2),SUMIF(CLASS!$N471:$S471,BA$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,BB$2),SUMIF(CLASS!$N471:$S471,BB$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,BC$2),SUMIF(CLASS!$N471:$S471,BC$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,BD$2),SUMIF(CLASS!$N471:$S471,BD$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,BE$2),SUMIF(CLASS!$N471:$S471,BE$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,BF$2),SUMIF(CLASS!$N471:$S471,BF$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,BG$2),SUMIF(CLASS!$N471:$S471,BG$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,BH$2),SUMIF(CLASS!$N471:$S471,BH$3,CLASS!$E471:$J471))","v":0},{"$f":"IF(CLASS!$L471<>0,FUNCALLOC!$C471*INDEX(INDIRECT(ACCOUNTS!$U471),2,BI$2),SUMIF(CLASS!$N471:$S471,BI$3,CLASS!$E471:$J471))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A472","v":"~"},{"$f":"ACCOUNTS!B472","v":"~"},{"$f":"ACCOUNTS!C472","v":0},0,{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,E$2),SUMIF(CLASS!$N472:$S472,E$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,F$2),SUMIF(CLASS!$N472:$S472,F$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,G$2),SUMIF(CLASS!$N472:$S472,G$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,H$2),SUMIF(CLASS!$N472:$S472,H$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,I$2),SUMIF(CLASS!$N472:$S472,I$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,J$2),SUMIF(CLASS!$N472:$S472,J$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,K$2),SUMIF(CLASS!$N472:$S472,K$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,L$2),SUMIF(CLASS!$N472:$S472,L$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,M$2),SUMIF(CLASS!$N472:$S472,M$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,N$2),SUMIF(CLASS!$N472:$S472,N$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,O$2),SUMIF(CLASS!$N472:$S472,O$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,P$2),SUMIF(CLASS!$N472:$S472,P$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,Q$2),SUMIF(CLASS!$N472:$S472,Q$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,R$2),SUMIF(CLASS!$N472:$S472,R$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,S$2),SUMIF(CLASS!$N472:$S472,S$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,T$2),SUMIF(CLASS!$N472:$S472,T$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,U$2),SUMIF(CLASS!$N472:$S472,U$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,V$2),SUMIF(CLASS!$N472:$S472,V$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,W$2),SUMIF(CLASS!$N472:$S472,W$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,X$2),SUMIF(CLASS!$N472:$S472,X$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,Y$2),SUMIF(CLASS!$N472:$S472,Y$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,Z$2),SUMIF(CLASS!$N472:$S472,Z$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AA$2),SUMIF(CLASS!$N472:$S472,AA$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AB$2),SUMIF(CLASS!$N472:$S472,AB$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AC$2),SUMIF(CLASS!$N472:$S472,AC$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AD$2),SUMIF(CLASS!$N472:$S472,AD$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AE$2),SUMIF(CLASS!$N472:$S472,AE$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AF$2),SUMIF(CLASS!$N472:$S472,AF$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AG$2),SUMIF(CLASS!$N472:$S472,AG$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AH$2),SUMIF(CLASS!$N472:$S472,AH$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AI$2),SUMIF(CLASS!$N472:$S472,AI$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AJ$2),SUMIF(CLASS!$N472:$S472,AJ$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AK$2),SUMIF(CLASS!$N472:$S472,AK$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AL$2),SUMIF(CLASS!$N472:$S472,AL$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AM$2),SUMIF(CLASS!$N472:$S472,AM$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AN$2),SUMIF(CLASS!$N472:$S472,AN$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AO$2),SUMIF(CLASS!$N472:$S472,AO$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AP$2),SUMIF(CLASS!$N472:$S472,AP$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AQ$2),SUMIF(CLASS!$N472:$S472,AQ$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AR$2),SUMIF(CLASS!$N472:$S472,AR$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AS$2),SUMIF(CLASS!$N472:$S472,AS$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AT$2),SUMIF(CLASS!$N472:$S472,AT$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AU$2),SUMIF(CLASS!$N472:$S472,AU$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AV$2),SUMIF(CLASS!$N472:$S472,AV$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AW$2),SUMIF(CLASS!$N472:$S472,AW$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AX$2),SUMIF(CLASS!$N472:$S472,AX$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AY$2),SUMIF(CLASS!$N472:$S472,AY$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,AZ$2),SUMIF(CLASS!$N472:$S472,AZ$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,BA$2),SUMIF(CLASS!$N472:$S472,BA$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,BB$2),SUMIF(CLASS!$N472:$S472,BB$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,BC$2),SUMIF(CLASS!$N472:$S472,BC$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,BD$2),SUMIF(CLASS!$N472:$S472,BD$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,BE$2),SUMIF(CLASS!$N472:$S472,BE$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,BF$2),SUMIF(CLASS!$N472:$S472,BF$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,BG$2),SUMIF(CLASS!$N472:$S472,BG$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,BH$2),SUMIF(CLASS!$N472:$S472,BH$3,CLASS!$E472:$J472))","v":0},{"$f":"IF(CLASS!$L472<>0,FUNCALLOC!$C472*INDEX(INDIRECT(ACCOUNTS!$U472),2,BI$2),SUMIF(CLASS!$N472:$S472,BI$3,CLASS!$E472:$J472))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A473","v":"~"},{"$f":"ACCOUNTS!B473","v":"~"},{"$f":"ACCOUNTS!C473","v":0},0,{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,E$2),SUMIF(CLASS!$N473:$S473,E$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,F$2),SUMIF(CLASS!$N473:$S473,F$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,G$2),SUMIF(CLASS!$N473:$S473,G$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,H$2),SUMIF(CLASS!$N473:$S473,H$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,I$2),SUMIF(CLASS!$N473:$S473,I$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,J$2),SUMIF(CLASS!$N473:$S473,J$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,K$2),SUMIF(CLASS!$N473:$S473,K$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,L$2),SUMIF(CLASS!$N473:$S473,L$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,M$2),SUMIF(CLASS!$N473:$S473,M$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,N$2),SUMIF(CLASS!$N473:$S473,N$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,O$2),SUMIF(CLASS!$N473:$S473,O$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,P$2),SUMIF(CLASS!$N473:$S473,P$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,Q$2),SUMIF(CLASS!$N473:$S473,Q$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,R$2),SUMIF(CLASS!$N473:$S473,R$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,S$2),SUMIF(CLASS!$N473:$S473,S$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,T$2),SUMIF(CLASS!$N473:$S473,T$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,U$2),SUMIF(CLASS!$N473:$S473,U$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,V$2),SUMIF(CLASS!$N473:$S473,V$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,W$2),SUMIF(CLASS!$N473:$S473,W$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,X$2),SUMIF(CLASS!$N473:$S473,X$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,Y$2),SUMIF(CLASS!$N473:$S473,Y$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,Z$2),SUMIF(CLASS!$N473:$S473,Z$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AA$2),SUMIF(CLASS!$N473:$S473,AA$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AB$2),SUMIF(CLASS!$N473:$S473,AB$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AC$2),SUMIF(CLASS!$N473:$S473,AC$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AD$2),SUMIF(CLASS!$N473:$S473,AD$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AE$2),SUMIF(CLASS!$N473:$S473,AE$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AF$2),SUMIF(CLASS!$N473:$S473,AF$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AG$2),SUMIF(CLASS!$N473:$S473,AG$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AH$2),SUMIF(CLASS!$N473:$S473,AH$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AI$2),SUMIF(CLASS!$N473:$S473,AI$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AJ$2),SUMIF(CLASS!$N473:$S473,AJ$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AK$2),SUMIF(CLASS!$N473:$S473,AK$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AL$2),SUMIF(CLASS!$N473:$S473,AL$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AM$2),SUMIF(CLASS!$N473:$S473,AM$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AN$2),SUMIF(CLASS!$N473:$S473,AN$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AO$2),SUMIF(CLASS!$N473:$S473,AO$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AP$2),SUMIF(CLASS!$N473:$S473,AP$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AQ$2),SUMIF(CLASS!$N473:$S473,AQ$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AR$2),SUMIF(CLASS!$N473:$S473,AR$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AS$2),SUMIF(CLASS!$N473:$S473,AS$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AT$2),SUMIF(CLASS!$N473:$S473,AT$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AU$2),SUMIF(CLASS!$N473:$S473,AU$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AV$2),SUMIF(CLASS!$N473:$S473,AV$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AW$2),SUMIF(CLASS!$N473:$S473,AW$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AX$2),SUMIF(CLASS!$N473:$S473,AX$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AY$2),SUMIF(CLASS!$N473:$S473,AY$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,AZ$2),SUMIF(CLASS!$N473:$S473,AZ$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,BA$2),SUMIF(CLASS!$N473:$S473,BA$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,BB$2),SUMIF(CLASS!$N473:$S473,BB$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,BC$2),SUMIF(CLASS!$N473:$S473,BC$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,BD$2),SUMIF(CLASS!$N473:$S473,BD$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,BE$2),SUMIF(CLASS!$N473:$S473,BE$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,BF$2),SUMIF(CLASS!$N473:$S473,BF$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,BG$2),SUMIF(CLASS!$N473:$S473,BG$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,BH$2),SUMIF(CLASS!$N473:$S473,BH$3,CLASS!$E473:$J473))","v":0},{"$f":"IF(CLASS!$L473<>0,FUNCALLOC!$C473*INDEX(INDIRECT(ACCOUNTS!$U473),2,BI$2),SUMIF(CLASS!$N473:$S473,BI$3,CLASS!$E473:$J473))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A474","v":"~"},{"$f":"ACCOUNTS!B474","v":"~"},{"$f":"ACCOUNTS!C474","v":0},0,{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,E$2),SUMIF(CLASS!$N474:$S474,E$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,F$2),SUMIF(CLASS!$N474:$S474,F$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,G$2),SUMIF(CLASS!$N474:$S474,G$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,H$2),SUMIF(CLASS!$N474:$S474,H$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,I$2),SUMIF(CLASS!$N474:$S474,I$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,J$2),SUMIF(CLASS!$N474:$S474,J$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,K$2),SUMIF(CLASS!$N474:$S474,K$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,L$2),SUMIF(CLASS!$N474:$S474,L$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,M$2),SUMIF(CLASS!$N474:$S474,M$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,N$2),SUMIF(CLASS!$N474:$S474,N$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,O$2),SUMIF(CLASS!$N474:$S474,O$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,P$2),SUMIF(CLASS!$N474:$S474,P$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,Q$2),SUMIF(CLASS!$N474:$S474,Q$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,R$2),SUMIF(CLASS!$N474:$S474,R$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,S$2),SUMIF(CLASS!$N474:$S474,S$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,T$2),SUMIF(CLASS!$N474:$S474,T$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,U$2),SUMIF(CLASS!$N474:$S474,U$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,V$2),SUMIF(CLASS!$N474:$S474,V$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,W$2),SUMIF(CLASS!$N474:$S474,W$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,X$2),SUMIF(CLASS!$N474:$S474,X$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,Y$2),SUMIF(CLASS!$N474:$S474,Y$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,Z$2),SUMIF(CLASS!$N474:$S474,Z$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AA$2),SUMIF(CLASS!$N474:$S474,AA$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AB$2),SUMIF(CLASS!$N474:$S474,AB$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AC$2),SUMIF(CLASS!$N474:$S474,AC$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AD$2),SUMIF(CLASS!$N474:$S474,AD$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AE$2),SUMIF(CLASS!$N474:$S474,AE$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AF$2),SUMIF(CLASS!$N474:$S474,AF$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AG$2),SUMIF(CLASS!$N474:$S474,AG$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AH$2),SUMIF(CLASS!$N474:$S474,AH$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AI$2),SUMIF(CLASS!$N474:$S474,AI$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AJ$2),SUMIF(CLASS!$N474:$S474,AJ$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AK$2),SUMIF(CLASS!$N474:$S474,AK$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AL$2),SUMIF(CLASS!$N474:$S474,AL$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AM$2),SUMIF(CLASS!$N474:$S474,AM$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AN$2),SUMIF(CLASS!$N474:$S474,AN$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AO$2),SUMIF(CLASS!$N474:$S474,AO$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AP$2),SUMIF(CLASS!$N474:$S474,AP$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AQ$2),SUMIF(CLASS!$N474:$S474,AQ$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AR$2),SUMIF(CLASS!$N474:$S474,AR$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AS$2),SUMIF(CLASS!$N474:$S474,AS$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AT$2),SUMIF(CLASS!$N474:$S474,AT$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AU$2),SUMIF(CLASS!$N474:$S474,AU$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AV$2),SUMIF(CLASS!$N474:$S474,AV$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AW$2),SUMIF(CLASS!$N474:$S474,AW$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AX$2),SUMIF(CLASS!$N474:$S474,AX$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AY$2),SUMIF(CLASS!$N474:$S474,AY$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,AZ$2),SUMIF(CLASS!$N474:$S474,AZ$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,BA$2),SUMIF(CLASS!$N474:$S474,BA$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,BB$2),SUMIF(CLASS!$N474:$S474,BB$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,BC$2),SUMIF(CLASS!$N474:$S474,BC$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,BD$2),SUMIF(CLASS!$N474:$S474,BD$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,BE$2),SUMIF(CLASS!$N474:$S474,BE$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,BF$2),SUMIF(CLASS!$N474:$S474,BF$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,BG$2),SUMIF(CLASS!$N474:$S474,BG$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,BH$2),SUMIF(CLASS!$N474:$S474,BH$3,CLASS!$E474:$J474))","v":0},{"$f":"IF(CLASS!$L474<>0,FUNCALLOC!$C474*INDEX(INDIRECT(ACCOUNTS!$U474),2,BI$2),SUMIF(CLASS!$N474:$S474,BI$3,CLASS!$E474:$J474))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL474:BQ474)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT474:BY474)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB474:CG474)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ474:CO474)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR474:CW474)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ474:DE474)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH474:DM474)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP474:DU474)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX474:EC474)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF474:EK474)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B475","v":"Sub-total"},{"$f":"SUM(C453:C474)","v":27367437.778159473},0,{"$f":"SUM(E453:E474)","v":0},0,6878242.8439232102,0,0,2191225.3363251677,0,3269080.2020946103,344144.67751683557,0,0,0,0,0,5598807.1578976642,53475.116498890151,5083679.4269844899,3064415.2530721864,884367.76384641905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS453:AS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL453:BL474)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT453:BT474)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB453:CB474)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ453:CJ474)","v":9069468.1802483797},3613224.8796114461,14684744.718299652,0,0,0,27367437.778159473,null,{"$f":"SUM(CR453:CR474)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ453:CZ474)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH453:DH474)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP453:DP474)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX453:DX474)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF453:EF474)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN453:EN474)","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,0]
[null,{"$f":"ACCOUNTS!B477","v":"Customer Accounts Expense - Labor"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A478","v":901},{"$f":"ACCOUNTS!B478","v":"Supervision - Customer Accounting"},{"$f":"ACCOUNTS!C478","v":84354.030314860283},0,{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,E$2),SUMIF(CLASS!$N478:$S478,E$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,F$2),SUMIF(CLASS!$N478:$S478,F$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,G$2),SUMIF(CLASS!$N478:$S478,G$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,H$2),SUMIF(CLASS!$N478:$S478,H$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,I$2),SUMIF(CLASS!$N478:$S478,I$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,J$2),SUMIF(CLASS!$N478:$S478,J$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,K$2),SUMIF(CLASS!$N478:$S478,K$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,L$2),SUMIF(CLASS!$N478:$S478,L$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,M$2),SUMIF(CLASS!$N478:$S478,M$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,N$2),SUMIF(CLASS!$N478:$S478,N$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,O$2),SUMIF(CLASS!$N478:$S478,O$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,P$2),SUMIF(CLASS!$N478:$S478,P$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,Q$2),SUMIF(CLASS!$N478:$S478,Q$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,R$2),SUMIF(CLASS!$N478:$S478,R$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,S$2),SUMIF(CLASS!$N478:$S478,S$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,T$2),SUMIF(CLASS!$N478:$S478,T$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,U$2),SUMIF(CLASS!$N478:$S478,U$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,V$2),SUMIF(CLASS!$N478:$S478,V$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,W$2),SUMIF(CLASS!$N478:$S478,W$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,X$2),SUMIF(CLASS!$N478:$S478,X$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,Y$2),SUMIF(CLASS!$N478:$S478,Y$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,Z$2),SUMIF(CLASS!$N478:$S478,Z$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AA$2),SUMIF(CLASS!$N478:$S478,AA$3,CLASS!$E478:$J478))","v":840.22161029755125},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AB$2),SUMIF(CLASS!$N478:$S478,AB$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AC$2),SUMIF(CLASS!$N478:$S478,AC$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AD$2),SUMIF(CLASS!$N478:$S478,AD$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AE$2),SUMIF(CLASS!$N478:$S478,AE$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AF$2),SUMIF(CLASS!$N478:$S478,AF$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AG$2),SUMIF(CLASS!$N478:$S478,AG$3,CLASS!$E478:$J478))","v":48657.65011367658},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AH$2),SUMIF(CLASS!$N478:$S478,AH$3,CLASS!$E478:$J478))","v":34835.080808464751},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AI$2),SUMIF(CLASS!$N478:$S478,AI$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AJ$2),SUMIF(CLASS!$N478:$S478,AJ$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AK$2),SUMIF(CLASS!$N478:$S478,AK$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AL$2),SUMIF(CLASS!$N478:$S478,AL$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AM$2),SUMIF(CLASS!$N478:$S478,AM$3,CLASS!$E478:$J478))","v":21.07778242141115},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AN$2),SUMIF(CLASS!$N478:$S478,AN$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AO$2),SUMIF(CLASS!$N478:$S478,AO$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AP$2),SUMIF(CLASS!$N478:$S478,AP$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AQ$2),SUMIF(CLASS!$N478:$S478,AQ$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AR$2),SUMIF(CLASS!$N478:$S478,AR$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AS$2),SUMIF(CLASS!$N478:$S478,AS$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AT$2),SUMIF(CLASS!$N478:$S478,AT$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AU$2),SUMIF(CLASS!$N478:$S478,AU$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AV$2),SUMIF(CLASS!$N478:$S478,AV$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AW$2),SUMIF(CLASS!$N478:$S478,AW$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AX$2),SUMIF(CLASS!$N478:$S478,AX$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AY$2),SUMIF(CLASS!$N478:$S478,AY$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,AZ$2),SUMIF(CLASS!$N478:$S478,AZ$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,BA$2),SUMIF(CLASS!$N478:$S478,BA$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,BB$2),SUMIF(CLASS!$N478:$S478,BB$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,BC$2),SUMIF(CLASS!$N478:$S478,BC$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,BD$2),SUMIF(CLASS!$N478:$S478,BD$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,BE$2),SUMIF(CLASS!$N478:$S478,BE$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,BF$2),SUMIF(CLASS!$N478:$S478,BF$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,BG$2),SUMIF(CLASS!$N478:$S478,BG$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,BH$2),SUMIF(CLASS!$N478:$S478,BH$3,CLASS!$E478:$J478))","v":0},{"$f":"IF(CLASS!$L478<>0,FUNCALLOC!$C478*INDEX(INDIRECT(ACCOUNTS!$U478),2,BI$2),SUMIF(CLASS!$N478:$S478,BI$3,CLASS!$E478:$J478))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E478:$BI478)","v":0},0,0,0,0,0,{"$f":"SUM(BL478:BQ478)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E478:$BI478)","v":0},0,0,0,0,0,{"$f":"SUM(BT478:BY478)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E478:$BI478)","v":0},0,0,0,0,0,{"$f":"SUM(CB478:CG478)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E478:$BI478)","v":0},0,840.22161029755125,0,0,0,{"$f":"SUM(CJ478:CO478)","v":840.22161029755125},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E478:$BI478)","v":0},0,0,0,0,0,{"$f":"SUM(CR478:CW478)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E478:$BI478)","v":0},0,0,83492.730922141331,0,0,{"$f":"SUM(CZ478:DE478)","v":83492.730922141331},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E478:$BI478)","v":0},0,0,0,21.07778242141115,0,{"$f":"SUM(DH478:DM478)","v":21.07778242141115},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E478:$BI478)","v":0},0,0,0,0,0,{"$f":"SUM(DP478:DU478)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E478:$BI478)","v":0},0,0,0,0,0,{"$f":"SUM(DX478:EC478)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E478:$BI478)","v":0},0,0,0,0,0,{"$f":"SUM(EF478:EK478)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E478:$BI478)","v":0},0,0,0,0,0,{"$f":"SUM(EN478:ES478)","v":0},0]
[{"$f":"ACCOUNTS!A479","v":902},{"$f":"ACCOUNTS!B479","v":"Meter Reading Expenses"},{"$f":"ACCOUNTS!C479","v":140422.37537033285},0,{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,E$2),SUMIF(CLASS!$N479:$S479,E$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,F$2),SUMIF(CLASS!$N479:$S479,F$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,G$2),SUMIF(CLASS!$N479:$S479,G$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,H$2),SUMIF(CLASS!$N479:$S479,H$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,I$2),SUMIF(CLASS!$N479:$S479,I$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,J$2),SUMIF(CLASS!$N479:$S479,J$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,K$2),SUMIF(CLASS!$N479:$S479,K$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,L$2),SUMIF(CLASS!$N479:$S479,L$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,M$2),SUMIF(CLASS!$N479:$S479,M$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,N$2),SUMIF(CLASS!$N479:$S479,N$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,O$2),SUMIF(CLASS!$N479:$S479,O$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,P$2),SUMIF(CLASS!$N479:$S479,P$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,Q$2),SUMIF(CLASS!$N479:$S479,Q$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,R$2),SUMIF(CLASS!$N479:$S479,R$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,S$2),SUMIF(CLASS!$N479:$S479,S$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,T$2),SUMIF(CLASS!$N479:$S479,T$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,U$2),SUMIF(CLASS!$N479:$S479,U$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,V$2),SUMIF(CLASS!$N479:$S479,V$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,W$2),SUMIF(CLASS!$N479:$S479,W$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,X$2),SUMIF(CLASS!$N479:$S479,X$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,Y$2),SUMIF(CLASS!$N479:$S479,Y$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,Z$2),SUMIF(CLASS!$N479:$S479,Z$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AA$2),SUMIF(CLASS!$N479:$S479,AA$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AB$2),SUMIF(CLASS!$N479:$S479,AB$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AC$2),SUMIF(CLASS!$N479:$S479,AC$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AD$2),SUMIF(CLASS!$N479:$S479,AD$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AE$2),SUMIF(CLASS!$N479:$S479,AE$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AF$2),SUMIF(CLASS!$N479:$S479,AF$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AG$2),SUMIF(CLASS!$N479:$S479,AG$3,CLASS!$E479:$J479))","v":140361.57278975862},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AH$2),SUMIF(CLASS!$N479:$S479,AH$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AI$2),SUMIF(CLASS!$N479:$S479,AI$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AJ$2),SUMIF(CLASS!$N479:$S479,AJ$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AK$2),SUMIF(CLASS!$N479:$S479,AK$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AL$2),SUMIF(CLASS!$N479:$S479,AL$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AM$2),SUMIF(CLASS!$N479:$S479,AM$3,CLASS!$E479:$J479))","v":60.802580574231726},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AN$2),SUMIF(CLASS!$N479:$S479,AN$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AO$2),SUMIF(CLASS!$N479:$S479,AO$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AP$2),SUMIF(CLASS!$N479:$S479,AP$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AQ$2),SUMIF(CLASS!$N479:$S479,AQ$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AR$2),SUMIF(CLASS!$N479:$S479,AR$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AS$2),SUMIF(CLASS!$N479:$S479,AS$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AT$2),SUMIF(CLASS!$N479:$S479,AT$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AU$2),SUMIF(CLASS!$N479:$S479,AU$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AV$2),SUMIF(CLASS!$N479:$S479,AV$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AW$2),SUMIF(CLASS!$N479:$S479,AW$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AX$2),SUMIF(CLASS!$N479:$S479,AX$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AY$2),SUMIF(CLASS!$N479:$S479,AY$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,AZ$2),SUMIF(CLASS!$N479:$S479,AZ$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,BA$2),SUMIF(CLASS!$N479:$S479,BA$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,BB$2),SUMIF(CLASS!$N479:$S479,BB$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,BC$2),SUMIF(CLASS!$N479:$S479,BC$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,BD$2),SUMIF(CLASS!$N479:$S479,BD$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,BE$2),SUMIF(CLASS!$N479:$S479,BE$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,BF$2),SUMIF(CLASS!$N479:$S479,BF$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,BG$2),SUMIF(CLASS!$N479:$S479,BG$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,BH$2),SUMIF(CLASS!$N479:$S479,BH$3,CLASS!$E479:$J479))","v":0},{"$f":"IF(CLASS!$L479<>0,FUNCALLOC!$C479*INDEX(INDIRECT(ACCOUNTS!$U479),2,BI$2),SUMIF(CLASS!$N479:$S479,BI$3,CLASS!$E479:$J479))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL479:BQ479)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT479:BY479)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB479:CG479)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ479:CO479)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR479:CW479)","v":0},null,0,0,0,140361.57278975862,0,0,{"$f":"SUM(CZ479:DE479)","v":140361.57278975862},null,0,0,0,0,60.802580574231726,0,{"$f":"SUM(DH479:DM479)","v":60.802580574231726},null,0,0,0,0,0,0,{"$f":"SUM(DP479:DU479)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX479:EC479)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF479:EK479)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A480","v":903},{"$f":"ACCOUNTS!B480","v":"Cust. Records & Coll. Exp."},{"$f":"ACCOUNTS!C480","v":8168870.1198540581},{"$f":"ROUND((SUM(E480:BI480)-C480),1)","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,E$2),SUMIF(CLASS!$N480:$S480,E$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,F$2),SUMIF(CLASS!$N480:$S480,F$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,G$2),SUMIF(CLASS!$N480:$S480,G$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,H$2),SUMIF(CLASS!$N480:$S480,H$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,I$2),SUMIF(CLASS!$N480:$S480,I$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,J$2),SUMIF(CLASS!$N480:$S480,J$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,K$2),SUMIF(CLASS!$N480:$S480,K$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,L$2),SUMIF(CLASS!$N480:$S480,L$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,M$2),SUMIF(CLASS!$N480:$S480,M$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,N$2),SUMIF(CLASS!$N480:$S480,N$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,O$2),SUMIF(CLASS!$N480:$S480,O$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,P$2),SUMIF(CLASS!$N480:$S480,P$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,Q$2),SUMIF(CLASS!$N480:$S480,Q$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,R$2),SUMIF(CLASS!$N480:$S480,R$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,S$2),SUMIF(CLASS!$N480:$S480,S$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,T$2),SUMIF(CLASS!$N480:$S480,T$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,U$2),SUMIF(CLASS!$N480:$S480,U$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,V$2),SUMIF(CLASS!$N480:$S480,V$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,W$2),SUMIF(CLASS!$N480:$S480,W$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,X$2),SUMIF(CLASS!$N480:$S480,X$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,Y$2),SUMIF(CLASS!$N480:$S480,Y$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,Z$2),SUMIF(CLASS!$N480:$S480,Z$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AA$2),SUMIF(CLASS!$N480:$S480,AA$3,CLASS!$E480:$J480))","v":5288915.6406374481},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AB$2),SUMIF(CLASS!$N480:$S480,AB$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AC$2),SUMIF(CLASS!$N480:$S480,AC$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AD$2),SUMIF(CLASS!$N480:$S480,AD$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AE$2),SUMIF(CLASS!$N480:$S480,AE$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AF$2),SUMIF(CLASS!$N480:$S480,AF$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AG$2),SUMIF(CLASS!$N480:$S480,AG$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AH$2),SUMIF(CLASS!$N480:$S480,AH$3,CLASS!$E480:$J480))","v":2746459.9738704204},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AI$2),SUMIF(CLASS!$N480:$S480,AI$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AJ$2),SUMIF(CLASS!$N480:$S480,AJ$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AK$2),SUMIF(CLASS!$N480:$S480,AK$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AL$2),SUMIF(CLASS!$N480:$S480,AL$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AM$2),SUMIF(CLASS!$N480:$S480,AM$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AN$2),SUMIF(CLASS!$N480:$S480,AN$3,CLASS!$E480:$J480))","v":133494.5053461894},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AO$2),SUMIF(CLASS!$N480:$S480,AO$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AP$2),SUMIF(CLASS!$N480:$S480,AP$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AQ$2),SUMIF(CLASS!$N480:$S480,AQ$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AR$2),SUMIF(CLASS!$N480:$S480,AR$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AS$2),SUMIF(CLASS!$N480:$S480,AS$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AT$2),SUMIF(CLASS!$N480:$S480,AT$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AU$2),SUMIF(CLASS!$N480:$S480,AU$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AV$2),SUMIF(CLASS!$N480:$S480,AV$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AW$2),SUMIF(CLASS!$N480:$S480,AW$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AX$2),SUMIF(CLASS!$N480:$S480,AX$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AY$2),SUMIF(CLASS!$N480:$S480,AY$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,AZ$2),SUMIF(CLASS!$N480:$S480,AZ$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,BA$2),SUMIF(CLASS!$N480:$S480,BA$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,BB$2),SUMIF(CLASS!$N480:$S480,BB$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,BC$2),SUMIF(CLASS!$N480:$S480,BC$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,BD$2),SUMIF(CLASS!$N480:$S480,BD$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,BE$2),SUMIF(CLASS!$N480:$S480,BE$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,BF$2),SUMIF(CLASS!$N480:$S480,BF$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,BG$2),SUMIF(CLASS!$N480:$S480,BG$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,BH$2),SUMIF(CLASS!$N480:$S480,BH$3,CLASS!$E480:$J480))","v":0},{"$f":"IF(CLASS!$L480<>0,FUNCALLOC!$C480*INDEX(INDIRECT(ACCOUNTS!$U480),2,BI$2),SUMIF(CLASS!$N480:$S480,BI$3,CLASS!$E480:$J480))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL480:BQ480)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT480:BY480)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB480:CG480)","v":0},null,0,0,5288915.6406374481,0,0,0,{"$f":"SUM(CJ480:CO480)","v":5288915.6406374481},null,0,0,0,0,0,0,{"$f":"SUM(CR480:CW480)","v":0},null,0,0,0,2746459.9738704204,0,0,{"$f":"SUM(CZ480:DE480)","v":2746459.9738704204},null,0,0,0,0,133494.5053461894,0,{"$f":"SUM(DH480:DM480)","v":133494.5053461894},null,0,0,0,0,0,0,{"$f":"SUM(DP480:DU480)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX480:EC480)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF480:EK480)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN480:ES480)","v":0},{"$f":"ROUND((SUM(ET480,EL480,ED480,DV480,DN480,DF480,CX480,CP480,CH480,BZ480,BR480)-C480),1)","v":0}]
[{"$f":"ACCOUNTS!A481","v":905},{"$f":"ACCOUNTS!B481","v":"Misc. Customer Accounts Expense"},{"$f":"ACCOUNTS!C481","v":0},0,{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,E$2),SUMIF(CLASS!$N481:$S481,E$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,F$2),SUMIF(CLASS!$N481:$S481,F$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,G$2),SUMIF(CLASS!$N481:$S481,G$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,H$2),SUMIF(CLASS!$N481:$S481,H$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,I$2),SUMIF(CLASS!$N481:$S481,I$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,J$2),SUMIF(CLASS!$N481:$S481,J$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,K$2),SUMIF(CLASS!$N481:$S481,K$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,L$2),SUMIF(CLASS!$N481:$S481,L$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,M$2),SUMIF(CLASS!$N481:$S481,M$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,N$2),SUMIF(CLASS!$N481:$S481,N$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,O$2),SUMIF(CLASS!$N481:$S481,O$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,P$2),SUMIF(CLASS!$N481:$S481,P$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,Q$2),SUMIF(CLASS!$N481:$S481,Q$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,R$2),SUMIF(CLASS!$N481:$S481,R$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,S$2),SUMIF(CLASS!$N481:$S481,S$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,T$2),SUMIF(CLASS!$N481:$S481,T$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,U$2),SUMIF(CLASS!$N481:$S481,U$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,V$2),SUMIF(CLASS!$N481:$S481,V$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,W$2),SUMIF(CLASS!$N481:$S481,W$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,X$2),SUMIF(CLASS!$N481:$S481,X$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,Y$2),SUMIF(CLASS!$N481:$S481,Y$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,Z$2),SUMIF(CLASS!$N481:$S481,Z$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AA$2),SUMIF(CLASS!$N481:$S481,AA$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AB$2),SUMIF(CLASS!$N481:$S481,AB$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AC$2),SUMIF(CLASS!$N481:$S481,AC$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AD$2),SUMIF(CLASS!$N481:$S481,AD$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AE$2),SUMIF(CLASS!$N481:$S481,AE$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AF$2),SUMIF(CLASS!$N481:$S481,AF$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AG$2),SUMIF(CLASS!$N481:$S481,AG$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AH$2),SUMIF(CLASS!$N481:$S481,AH$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AI$2),SUMIF(CLASS!$N481:$S481,AI$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AJ$2),SUMIF(CLASS!$N481:$S481,AJ$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AK$2),SUMIF(CLASS!$N481:$S481,AK$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AL$2),SUMIF(CLASS!$N481:$S481,AL$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AM$2),SUMIF(CLASS!$N481:$S481,AM$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AN$2),SUMIF(CLASS!$N481:$S481,AN$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AO$2),SUMIF(CLASS!$N481:$S481,AO$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AP$2),SUMIF(CLASS!$N481:$S481,AP$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AQ$2),SUMIF(CLASS!$N481:$S481,AQ$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AR$2),SUMIF(CLASS!$N481:$S481,AR$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AS$2),SUMIF(CLASS!$N481:$S481,AS$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AT$2),SUMIF(CLASS!$N481:$S481,AT$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AU$2),SUMIF(CLASS!$N481:$S481,AU$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AV$2),SUMIF(CLASS!$N481:$S481,AV$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AW$2),SUMIF(CLASS!$N481:$S481,AW$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AX$2),SUMIF(CLASS!$N481:$S481,AX$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AY$2),SUMIF(CLASS!$N481:$S481,AY$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,AZ$2),SUMIF(CLASS!$N481:$S481,AZ$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,BA$2),SUMIF(CLASS!$N481:$S481,BA$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,BB$2),SUMIF(CLASS!$N481:$S481,BB$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,BC$2),SUMIF(CLASS!$N481:$S481,BC$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,BD$2),SUMIF(CLASS!$N481:$S481,BD$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,BE$2),SUMIF(CLASS!$N481:$S481,BE$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,BF$2),SUMIF(CLASS!$N481:$S481,BF$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,BG$2),SUMIF(CLASS!$N481:$S481,BG$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,BH$2),SUMIF(CLASS!$N481:$S481,BH$3,CLASS!$E481:$J481))","v":0},{"$f":"IF(CLASS!$L481<>0,FUNCALLOC!$C481*INDEX(INDIRECT(ACCOUNTS!$U481),2,BI$2),SUMIF(CLASS!$N481:$S481,BI$3,CLASS!$E481:$J481))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A482","v":"~"},{"$f":"ACCOUNTS!B482","v":"~"},{"$f":"ACCOUNTS!C482","v":0},0,{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,E$2),SUMIF(CLASS!$N482:$S482,E$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,F$2),SUMIF(CLASS!$N482:$S482,F$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,G$2),SUMIF(CLASS!$N482:$S482,G$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,H$2),SUMIF(CLASS!$N482:$S482,H$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,I$2),SUMIF(CLASS!$N482:$S482,I$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,J$2),SUMIF(CLASS!$N482:$S482,J$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,K$2),SUMIF(CLASS!$N482:$S482,K$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,L$2),SUMIF(CLASS!$N482:$S482,L$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,M$2),SUMIF(CLASS!$N482:$S482,M$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,N$2),SUMIF(CLASS!$N482:$S482,N$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,O$2),SUMIF(CLASS!$N482:$S482,O$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,P$2),SUMIF(CLASS!$N482:$S482,P$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,Q$2),SUMIF(CLASS!$N482:$S482,Q$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,R$2),SUMIF(CLASS!$N482:$S482,R$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,S$2),SUMIF(CLASS!$N482:$S482,S$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,T$2),SUMIF(CLASS!$N482:$S482,T$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,U$2),SUMIF(CLASS!$N482:$S482,U$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,V$2),SUMIF(CLASS!$N482:$S482,V$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,W$2),SUMIF(CLASS!$N482:$S482,W$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,X$2),SUMIF(CLASS!$N482:$S482,X$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,Y$2),SUMIF(CLASS!$N482:$S482,Y$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,Z$2),SUMIF(CLASS!$N482:$S482,Z$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AA$2),SUMIF(CLASS!$N482:$S482,AA$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AB$2),SUMIF(CLASS!$N482:$S482,AB$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AC$2),SUMIF(CLASS!$N482:$S482,AC$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AD$2),SUMIF(CLASS!$N482:$S482,AD$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AE$2),SUMIF(CLASS!$N482:$S482,AE$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AF$2),SUMIF(CLASS!$N482:$S482,AF$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AG$2),SUMIF(CLASS!$N482:$S482,AG$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AH$2),SUMIF(CLASS!$N482:$S482,AH$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AI$2),SUMIF(CLASS!$N482:$S482,AI$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AJ$2),SUMIF(CLASS!$N482:$S482,AJ$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AK$2),SUMIF(CLASS!$N482:$S482,AK$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AL$2),SUMIF(CLASS!$N482:$S482,AL$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AM$2),SUMIF(CLASS!$N482:$S482,AM$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AN$2),SUMIF(CLASS!$N482:$S482,AN$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AO$2),SUMIF(CLASS!$N482:$S482,AO$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AP$2),SUMIF(CLASS!$N482:$S482,AP$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AQ$2),SUMIF(CLASS!$N482:$S482,AQ$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AR$2),SUMIF(CLASS!$N482:$S482,AR$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AS$2),SUMIF(CLASS!$N482:$S482,AS$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AT$2),SUMIF(CLASS!$N482:$S482,AT$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AU$2),SUMIF(CLASS!$N482:$S482,AU$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AV$2),SUMIF(CLASS!$N482:$S482,AV$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AW$2),SUMIF(CLASS!$N482:$S482,AW$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AX$2),SUMIF(CLASS!$N482:$S482,AX$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AY$2),SUMIF(CLASS!$N482:$S482,AY$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,AZ$2),SUMIF(CLASS!$N482:$S482,AZ$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,BA$2),SUMIF(CLASS!$N482:$S482,BA$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,BB$2),SUMIF(CLASS!$N482:$S482,BB$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,BC$2),SUMIF(CLASS!$N482:$S482,BC$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,BD$2),SUMIF(CLASS!$N482:$S482,BD$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,BE$2),SUMIF(CLASS!$N482:$S482,BE$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,BF$2),SUMIF(CLASS!$N482:$S482,BF$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,BG$2),SUMIF(CLASS!$N482:$S482,BG$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,BH$2),SUMIF(CLASS!$N482:$S482,BH$3,CLASS!$E482:$J482))","v":0},{"$f":"IF(CLASS!$L482<>0,FUNCALLOC!$C482*INDEX(INDIRECT(ACCOUNTS!$U482),2,BI$2),SUMIF(CLASS!$N482:$S482,BI$3,CLASS!$E482:$J482))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A483","v":"~"},{"$f":"ACCOUNTS!B483","v":"~"},{"$f":"ACCOUNTS!C483","v":0},0,{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,E$2),SUMIF(CLASS!$N483:$S483,E$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,F$2),SUMIF(CLASS!$N483:$S483,F$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,G$2),SUMIF(CLASS!$N483:$S483,G$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,H$2),SUMIF(CLASS!$N483:$S483,H$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,I$2),SUMIF(CLASS!$N483:$S483,I$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,J$2),SUMIF(CLASS!$N483:$S483,J$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,K$2),SUMIF(CLASS!$N483:$S483,K$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,L$2),SUMIF(CLASS!$N483:$S483,L$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,M$2),SUMIF(CLASS!$N483:$S483,M$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,N$2),SUMIF(CLASS!$N483:$S483,N$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,O$2),SUMIF(CLASS!$N483:$S483,O$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,P$2),SUMIF(CLASS!$N483:$S483,P$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,Q$2),SUMIF(CLASS!$N483:$S483,Q$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,R$2),SUMIF(CLASS!$N483:$S483,R$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,S$2),SUMIF(CLASS!$N483:$S483,S$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,T$2),SUMIF(CLASS!$N483:$S483,T$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,U$2),SUMIF(CLASS!$N483:$S483,U$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,V$2),SUMIF(CLASS!$N483:$S483,V$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,W$2),SUMIF(CLASS!$N483:$S483,W$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,X$2),SUMIF(CLASS!$N483:$S483,X$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,Y$2),SUMIF(CLASS!$N483:$S483,Y$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,Z$2),SUMIF(CLASS!$N483:$S483,Z$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AA$2),SUMIF(CLASS!$N483:$S483,AA$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AB$2),SUMIF(CLASS!$N483:$S483,AB$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AC$2),SUMIF(CLASS!$N483:$S483,AC$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AD$2),SUMIF(CLASS!$N483:$S483,AD$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AE$2),SUMIF(CLASS!$N483:$S483,AE$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AF$2),SUMIF(CLASS!$N483:$S483,AF$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AG$2),SUMIF(CLASS!$N483:$S483,AG$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AH$2),SUMIF(CLASS!$N483:$S483,AH$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AI$2),SUMIF(CLASS!$N483:$S483,AI$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AJ$2),SUMIF(CLASS!$N483:$S483,AJ$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AK$2),SUMIF(CLASS!$N483:$S483,AK$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AL$2),SUMIF(CLASS!$N483:$S483,AL$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AM$2),SUMIF(CLASS!$N483:$S483,AM$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AN$2),SUMIF(CLASS!$N483:$S483,AN$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AO$2),SUMIF(CLASS!$N483:$S483,AO$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AP$2),SUMIF(CLASS!$N483:$S483,AP$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AQ$2),SUMIF(CLASS!$N483:$S483,AQ$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AR$2),SUMIF(CLASS!$N483:$S483,AR$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AS$2),SUMIF(CLASS!$N483:$S483,AS$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AT$2),SUMIF(CLASS!$N483:$S483,AT$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AU$2),SUMIF(CLASS!$N483:$S483,AU$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AV$2),SUMIF(CLASS!$N483:$S483,AV$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AW$2),SUMIF(CLASS!$N483:$S483,AW$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AX$2),SUMIF(CLASS!$N483:$S483,AX$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AY$2),SUMIF(CLASS!$N483:$S483,AY$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,AZ$2),SUMIF(CLASS!$N483:$S483,AZ$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,BA$2),SUMIF(CLASS!$N483:$S483,BA$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,BB$2),SUMIF(CLASS!$N483:$S483,BB$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,BC$2),SUMIF(CLASS!$N483:$S483,BC$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,BD$2),SUMIF(CLASS!$N483:$S483,BD$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,BE$2),SUMIF(CLASS!$N483:$S483,BE$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,BF$2),SUMIF(CLASS!$N483:$S483,BF$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,BG$2),SUMIF(CLASS!$N483:$S483,BG$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,BH$2),SUMIF(CLASS!$N483:$S483,BH$3,CLASS!$E483:$J483))","v":0},{"$f":"IF(CLASS!$L483<>0,FUNCALLOC!$C483*INDEX(INDIRECT(ACCOUNTS!$U483),2,BI$2),SUMIF(CLASS!$N483:$S483,BI$3,CLASS!$E483:$J483))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A484","v":"~"},{"$f":"ACCOUNTS!B484","v":"~"},{"$f":"ACCOUNTS!C484","v":0},0,{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,E$2),SUMIF(CLASS!$N484:$S484,E$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,F$2),SUMIF(CLASS!$N484:$S484,F$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,G$2),SUMIF(CLASS!$N484:$S484,G$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,H$2),SUMIF(CLASS!$N484:$S484,H$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,I$2),SUMIF(CLASS!$N484:$S484,I$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,J$2),SUMIF(CLASS!$N484:$S484,J$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,K$2),SUMIF(CLASS!$N484:$S484,K$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,L$2),SUMIF(CLASS!$N484:$S484,L$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,M$2),SUMIF(CLASS!$N484:$S484,M$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,N$2),SUMIF(CLASS!$N484:$S484,N$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,O$2),SUMIF(CLASS!$N484:$S484,O$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,P$2),SUMIF(CLASS!$N484:$S484,P$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,Q$2),SUMIF(CLASS!$N484:$S484,Q$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,R$2),SUMIF(CLASS!$N484:$S484,R$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,S$2),SUMIF(CLASS!$N484:$S484,S$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,T$2),SUMIF(CLASS!$N484:$S484,T$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,U$2),SUMIF(CLASS!$N484:$S484,U$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,V$2),SUMIF(CLASS!$N484:$S484,V$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,W$2),SUMIF(CLASS!$N484:$S484,W$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,X$2),SUMIF(CLASS!$N484:$S484,X$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,Y$2),SUMIF(CLASS!$N484:$S484,Y$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,Z$2),SUMIF(CLASS!$N484:$S484,Z$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AA$2),SUMIF(CLASS!$N484:$S484,AA$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AB$2),SUMIF(CLASS!$N484:$S484,AB$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AC$2),SUMIF(CLASS!$N484:$S484,AC$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AD$2),SUMIF(CLASS!$N484:$S484,AD$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AE$2),SUMIF(CLASS!$N484:$S484,AE$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AF$2),SUMIF(CLASS!$N484:$S484,AF$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AG$2),SUMIF(CLASS!$N484:$S484,AG$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AH$2),SUMIF(CLASS!$N484:$S484,AH$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AI$2),SUMIF(CLASS!$N484:$S484,AI$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AJ$2),SUMIF(CLASS!$N484:$S484,AJ$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AK$2),SUMIF(CLASS!$N484:$S484,AK$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AL$2),SUMIF(CLASS!$N484:$S484,AL$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AM$2),SUMIF(CLASS!$N484:$S484,AM$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AN$2),SUMIF(CLASS!$N484:$S484,AN$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AO$2),SUMIF(CLASS!$N484:$S484,AO$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AP$2),SUMIF(CLASS!$N484:$S484,AP$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AQ$2),SUMIF(CLASS!$N484:$S484,AQ$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AR$2),SUMIF(CLASS!$N484:$S484,AR$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AS$2),SUMIF(CLASS!$N484:$S484,AS$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AT$2),SUMIF(CLASS!$N484:$S484,AT$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AU$2),SUMIF(CLASS!$N484:$S484,AU$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AV$2),SUMIF(CLASS!$N484:$S484,AV$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AW$2),SUMIF(CLASS!$N484:$S484,AW$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AX$2),SUMIF(CLASS!$N484:$S484,AX$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AY$2),SUMIF(CLASS!$N484:$S484,AY$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,AZ$2),SUMIF(CLASS!$N484:$S484,AZ$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,BA$2),SUMIF(CLASS!$N484:$S484,BA$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,BB$2),SUMIF(CLASS!$N484:$S484,BB$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,BC$2),SUMIF(CLASS!$N484:$S484,BC$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,BD$2),SUMIF(CLASS!$N484:$S484,BD$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,BE$2),SUMIF(CLASS!$N484:$S484,BE$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,BF$2),SUMIF(CLASS!$N484:$S484,BF$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,BG$2),SUMIF(CLASS!$N484:$S484,BG$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,BH$2),SUMIF(CLASS!$N484:$S484,BH$3,CLASS!$E484:$J484))","v":0},{"$f":"IF(CLASS!$L484<>0,FUNCALLOC!$C484*INDEX(INDIRECT(ACCOUNTS!$U484),2,BI$2),SUMIF(CLASS!$N484:$S484,BI$3,CLASS!$E484:$J484))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A485","v":"~"},{"$f":"ACCOUNTS!B485","v":"~"},{"$f":"ACCOUNTS!C485","v":0},0,{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,E$2),SUMIF(CLASS!$N485:$S485,E$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,F$2),SUMIF(CLASS!$N485:$S485,F$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,G$2),SUMIF(CLASS!$N485:$S485,G$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,H$2),SUMIF(CLASS!$N485:$S485,H$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,I$2),SUMIF(CLASS!$N485:$S485,I$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,J$2),SUMIF(CLASS!$N485:$S485,J$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,K$2),SUMIF(CLASS!$N485:$S485,K$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,L$2),SUMIF(CLASS!$N485:$S485,L$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,M$2),SUMIF(CLASS!$N485:$S485,M$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,N$2),SUMIF(CLASS!$N485:$S485,N$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,O$2),SUMIF(CLASS!$N485:$S485,O$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,P$2),SUMIF(CLASS!$N485:$S485,P$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,Q$2),SUMIF(CLASS!$N485:$S485,Q$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,R$2),SUMIF(CLASS!$N485:$S485,R$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,S$2),SUMIF(CLASS!$N485:$S485,S$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,T$2),SUMIF(CLASS!$N485:$S485,T$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,U$2),SUMIF(CLASS!$N485:$S485,U$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,V$2),SUMIF(CLASS!$N485:$S485,V$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,W$2),SUMIF(CLASS!$N485:$S485,W$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,X$2),SUMIF(CLASS!$N485:$S485,X$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,Y$2),SUMIF(CLASS!$N485:$S485,Y$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,Z$2),SUMIF(CLASS!$N485:$S485,Z$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AA$2),SUMIF(CLASS!$N485:$S485,AA$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AB$2),SUMIF(CLASS!$N485:$S485,AB$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AC$2),SUMIF(CLASS!$N485:$S485,AC$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AD$2),SUMIF(CLASS!$N485:$S485,AD$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AE$2),SUMIF(CLASS!$N485:$S485,AE$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AF$2),SUMIF(CLASS!$N485:$S485,AF$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AG$2),SUMIF(CLASS!$N485:$S485,AG$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AH$2),SUMIF(CLASS!$N485:$S485,AH$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AI$2),SUMIF(CLASS!$N485:$S485,AI$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AJ$2),SUMIF(CLASS!$N485:$S485,AJ$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AK$2),SUMIF(CLASS!$N485:$S485,AK$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AL$2),SUMIF(CLASS!$N485:$S485,AL$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AM$2),SUMIF(CLASS!$N485:$S485,AM$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AN$2),SUMIF(CLASS!$N485:$S485,AN$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AO$2),SUMIF(CLASS!$N485:$S485,AO$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AP$2),SUMIF(CLASS!$N485:$S485,AP$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AQ$2),SUMIF(CLASS!$N485:$S485,AQ$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AR$2),SUMIF(CLASS!$N485:$S485,AR$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AS$2),SUMIF(CLASS!$N485:$S485,AS$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AT$2),SUMIF(CLASS!$N485:$S485,AT$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AU$2),SUMIF(CLASS!$N485:$S485,AU$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AV$2),SUMIF(CLASS!$N485:$S485,AV$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AW$2),SUMIF(CLASS!$N485:$S485,AW$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AX$2),SUMIF(CLASS!$N485:$S485,AX$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AY$2),SUMIF(CLASS!$N485:$S485,AY$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,AZ$2),SUMIF(CLASS!$N485:$S485,AZ$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,BA$2),SUMIF(CLASS!$N485:$S485,BA$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,BB$2),SUMIF(CLASS!$N485:$S485,BB$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,BC$2),SUMIF(CLASS!$N485:$S485,BC$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,BD$2),SUMIF(CLASS!$N485:$S485,BD$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,BE$2),SUMIF(CLASS!$N485:$S485,BE$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,BF$2),SUMIF(CLASS!$N485:$S485,BF$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,BG$2),SUMIF(CLASS!$N485:$S485,BG$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,BH$2),SUMIF(CLASS!$N485:$S485,BH$3,CLASS!$E485:$J485))","v":0},{"$f":"IF(CLASS!$L485<>0,FUNCALLOC!$C485*INDEX(INDIRECT(ACCOUNTS!$U485),2,BI$2),SUMIF(CLASS!$N485:$S485,BI$3,CLASS!$E485:$J485))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A486","v":"~"},{"$f":"ACCOUNTS!B486","v":"~"},{"$f":"ACCOUNTS!C486","v":0},0,{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,E$2),SUMIF(CLASS!$N486:$S486,E$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,F$2),SUMIF(CLASS!$N486:$S486,F$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,G$2),SUMIF(CLASS!$N486:$S486,G$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,H$2),SUMIF(CLASS!$N486:$S486,H$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,I$2),SUMIF(CLASS!$N486:$S486,I$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,J$2),SUMIF(CLASS!$N486:$S486,J$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,K$2),SUMIF(CLASS!$N486:$S486,K$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,L$2),SUMIF(CLASS!$N486:$S486,L$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,M$2),SUMIF(CLASS!$N486:$S486,M$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,N$2),SUMIF(CLASS!$N486:$S486,N$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,O$2),SUMIF(CLASS!$N486:$S486,O$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,P$2),SUMIF(CLASS!$N486:$S486,P$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,Q$2),SUMIF(CLASS!$N486:$S486,Q$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,R$2),SUMIF(CLASS!$N486:$S486,R$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,S$2),SUMIF(CLASS!$N486:$S486,S$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,T$2),SUMIF(CLASS!$N486:$S486,T$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,U$2),SUMIF(CLASS!$N486:$S486,U$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,V$2),SUMIF(CLASS!$N486:$S486,V$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,W$2),SUMIF(CLASS!$N486:$S486,W$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,X$2),SUMIF(CLASS!$N486:$S486,X$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,Y$2),SUMIF(CLASS!$N486:$S486,Y$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,Z$2),SUMIF(CLASS!$N486:$S486,Z$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AA$2),SUMIF(CLASS!$N486:$S486,AA$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AB$2),SUMIF(CLASS!$N486:$S486,AB$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AC$2),SUMIF(CLASS!$N486:$S486,AC$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AD$2),SUMIF(CLASS!$N486:$S486,AD$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AE$2),SUMIF(CLASS!$N486:$S486,AE$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AF$2),SUMIF(CLASS!$N486:$S486,AF$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AG$2),SUMIF(CLASS!$N486:$S486,AG$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AH$2),SUMIF(CLASS!$N486:$S486,AH$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AI$2),SUMIF(CLASS!$N486:$S486,AI$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AJ$2),SUMIF(CLASS!$N486:$S486,AJ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AK$2),SUMIF(CLASS!$N486:$S486,AK$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AL$2),SUMIF(CLASS!$N486:$S486,AL$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AM$2),SUMIF(CLASS!$N486:$S486,AM$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AN$2),SUMIF(CLASS!$N486:$S486,AN$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AO$2),SUMIF(CLASS!$N486:$S486,AO$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AP$2),SUMIF(CLASS!$N486:$S486,AP$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AQ$2),SUMIF(CLASS!$N486:$S486,AQ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AR$2),SUMIF(CLASS!$N486:$S486,AR$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AS$2),SUMIF(CLASS!$N486:$S486,AS$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AT$2),SUMIF(CLASS!$N486:$S486,AT$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AU$2),SUMIF(CLASS!$N486:$S486,AU$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AV$2),SUMIF(CLASS!$N486:$S486,AV$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AW$2),SUMIF(CLASS!$N486:$S486,AW$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AX$2),SUMIF(CLASS!$N486:$S486,AX$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AY$2),SUMIF(CLASS!$N486:$S486,AY$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,AZ$2),SUMIF(CLASS!$N486:$S486,AZ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,BA$2),SUMIF(CLASS!$N486:$S486,BA$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,BB$2),SUMIF(CLASS!$N486:$S486,BB$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,BC$2),SUMIF(CLASS!$N486:$S486,BC$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,BD$2),SUMIF(CLASS!$N486:$S486,BD$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,BE$2),SUMIF(CLASS!$N486:$S486,BE$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,BF$2),SUMIF(CLASS!$N486:$S486,BF$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,BG$2),SUMIF(CLASS!$N486:$S486,BG$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,BH$2),SUMIF(CLASS!$N486:$S486,BH$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$U486),2,BI$2),SUMIF(CLASS!$N486:$S486,BI$3,CLASS!$E486:$J486))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A487","v":"~"},{"$f":"ACCOUNTS!B487","v":"~"},{"$f":"ACCOUNTS!C487","v":0},0,{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,E$2),SUMIF(CLASS!$N487:$S487,E$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,F$2),SUMIF(CLASS!$N487:$S487,F$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,G$2),SUMIF(CLASS!$N487:$S487,G$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,H$2),SUMIF(CLASS!$N487:$S487,H$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,I$2),SUMIF(CLASS!$N487:$S487,I$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,J$2),SUMIF(CLASS!$N487:$S487,J$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,K$2),SUMIF(CLASS!$N487:$S487,K$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,L$2),SUMIF(CLASS!$N487:$S487,L$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,M$2),SUMIF(CLASS!$N487:$S487,M$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,N$2),SUMIF(CLASS!$N487:$S487,N$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,O$2),SUMIF(CLASS!$N487:$S487,O$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,P$2),SUMIF(CLASS!$N487:$S487,P$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,Q$2),SUMIF(CLASS!$N487:$S487,Q$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,R$2),SUMIF(CLASS!$N487:$S487,R$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,S$2),SUMIF(CLASS!$N487:$S487,S$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,T$2),SUMIF(CLASS!$N487:$S487,T$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,U$2),SUMIF(CLASS!$N487:$S487,U$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,V$2),SUMIF(CLASS!$N487:$S487,V$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,W$2),SUMIF(CLASS!$N487:$S487,W$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,X$2),SUMIF(CLASS!$N487:$S487,X$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,Y$2),SUMIF(CLASS!$N487:$S487,Y$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,Z$2),SUMIF(CLASS!$N487:$S487,Z$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AA$2),SUMIF(CLASS!$N487:$S487,AA$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AB$2),SUMIF(CLASS!$N487:$S487,AB$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AC$2),SUMIF(CLASS!$N487:$S487,AC$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AD$2),SUMIF(CLASS!$N487:$S487,AD$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AE$2),SUMIF(CLASS!$N487:$S487,AE$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AF$2),SUMIF(CLASS!$N487:$S487,AF$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AG$2),SUMIF(CLASS!$N487:$S487,AG$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AH$2),SUMIF(CLASS!$N487:$S487,AH$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AI$2),SUMIF(CLASS!$N487:$S487,AI$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AJ$2),SUMIF(CLASS!$N487:$S487,AJ$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AK$2),SUMIF(CLASS!$N487:$S487,AK$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AL$2),SUMIF(CLASS!$N487:$S487,AL$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AM$2),SUMIF(CLASS!$N487:$S487,AM$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AN$2),SUMIF(CLASS!$N487:$S487,AN$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AO$2),SUMIF(CLASS!$N487:$S487,AO$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AP$2),SUMIF(CLASS!$N487:$S487,AP$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AQ$2),SUMIF(CLASS!$N487:$S487,AQ$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AR$2),SUMIF(CLASS!$N487:$S487,AR$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AS$2),SUMIF(CLASS!$N487:$S487,AS$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AT$2),SUMIF(CLASS!$N487:$S487,AT$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AU$2),SUMIF(CLASS!$N487:$S487,AU$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AV$2),SUMIF(CLASS!$N487:$S487,AV$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AW$2),SUMIF(CLASS!$N487:$S487,AW$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AX$2),SUMIF(CLASS!$N487:$S487,AX$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AY$2),SUMIF(CLASS!$N487:$S487,AY$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,AZ$2),SUMIF(CLASS!$N487:$S487,AZ$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,BA$2),SUMIF(CLASS!$N487:$S487,BA$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,BB$2),SUMIF(CLASS!$N487:$S487,BB$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,BC$2),SUMIF(CLASS!$N487:$S487,BC$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,BD$2),SUMIF(CLASS!$N487:$S487,BD$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,BE$2),SUMIF(CLASS!$N487:$S487,BE$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,BF$2),SUMIF(CLASS!$N487:$S487,BF$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,BG$2),SUMIF(CLASS!$N487:$S487,BG$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,BH$2),SUMIF(CLASS!$N487:$S487,BH$3,CLASS!$E487:$J487))","v":0},{"$f":"IF(CLASS!$L487<>0,FUNCALLOC!$C487*INDEX(INDIRECT(ACCOUNTS!$U487),2,BI$2),SUMIF(CLASS!$N487:$S487,BI$3,CLASS!$E487:$J487))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A488","v":"~"},{"$f":"ACCOUNTS!B488","v":"~"},{"$f":"ACCOUNTS!C488","v":0},0,{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,E$2),SUMIF(CLASS!$N488:$S488,E$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,F$2),SUMIF(CLASS!$N488:$S488,F$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,G$2),SUMIF(CLASS!$N488:$S488,G$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,H$2),SUMIF(CLASS!$N488:$S488,H$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,I$2),SUMIF(CLASS!$N488:$S488,I$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,J$2),SUMIF(CLASS!$N488:$S488,J$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,K$2),SUMIF(CLASS!$N488:$S488,K$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,L$2),SUMIF(CLASS!$N488:$S488,L$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,M$2),SUMIF(CLASS!$N488:$S488,M$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,N$2),SUMIF(CLASS!$N488:$S488,N$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,O$2),SUMIF(CLASS!$N488:$S488,O$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,P$2),SUMIF(CLASS!$N488:$S488,P$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,Q$2),SUMIF(CLASS!$N488:$S488,Q$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,R$2),SUMIF(CLASS!$N488:$S488,R$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,S$2),SUMIF(CLASS!$N488:$S488,S$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,T$2),SUMIF(CLASS!$N488:$S488,T$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,U$2),SUMIF(CLASS!$N488:$S488,U$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,V$2),SUMIF(CLASS!$N488:$S488,V$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,W$2),SUMIF(CLASS!$N488:$S488,W$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,X$2),SUMIF(CLASS!$N488:$S488,X$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,Y$2),SUMIF(CLASS!$N488:$S488,Y$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,Z$2),SUMIF(CLASS!$N488:$S488,Z$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AA$2),SUMIF(CLASS!$N488:$S488,AA$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AB$2),SUMIF(CLASS!$N488:$S488,AB$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AC$2),SUMIF(CLASS!$N488:$S488,AC$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AD$2),SUMIF(CLASS!$N488:$S488,AD$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AE$2),SUMIF(CLASS!$N488:$S488,AE$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AF$2),SUMIF(CLASS!$N488:$S488,AF$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AG$2),SUMIF(CLASS!$N488:$S488,AG$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AH$2),SUMIF(CLASS!$N488:$S488,AH$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AI$2),SUMIF(CLASS!$N488:$S488,AI$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AJ$2),SUMIF(CLASS!$N488:$S488,AJ$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AK$2),SUMIF(CLASS!$N488:$S488,AK$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AL$2),SUMIF(CLASS!$N488:$S488,AL$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AM$2),SUMIF(CLASS!$N488:$S488,AM$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AN$2),SUMIF(CLASS!$N488:$S488,AN$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AO$2),SUMIF(CLASS!$N488:$S488,AO$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AP$2),SUMIF(CLASS!$N488:$S488,AP$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AQ$2),SUMIF(CLASS!$N488:$S488,AQ$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AR$2),SUMIF(CLASS!$N488:$S488,AR$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AS$2),SUMIF(CLASS!$N488:$S488,AS$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AT$2),SUMIF(CLASS!$N488:$S488,AT$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AU$2),SUMIF(CLASS!$N488:$S488,AU$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AV$2),SUMIF(CLASS!$N488:$S488,AV$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AW$2),SUMIF(CLASS!$N488:$S488,AW$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AX$2),SUMIF(CLASS!$N488:$S488,AX$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AY$2),SUMIF(CLASS!$N488:$S488,AY$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,AZ$2),SUMIF(CLASS!$N488:$S488,AZ$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,BA$2),SUMIF(CLASS!$N488:$S488,BA$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,BB$2),SUMIF(CLASS!$N488:$S488,BB$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,BC$2),SUMIF(CLASS!$N488:$S488,BC$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,BD$2),SUMIF(CLASS!$N488:$S488,BD$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,BE$2),SUMIF(CLASS!$N488:$S488,BE$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,BF$2),SUMIF(CLASS!$N488:$S488,BF$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,BG$2),SUMIF(CLASS!$N488:$S488,BG$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,BH$2),SUMIF(CLASS!$N488:$S488,BH$3,CLASS!$E488:$J488))","v":0},{"$f":"IF(CLASS!$L488<>0,FUNCALLOC!$C488*INDEX(INDIRECT(ACCOUNTS!$U488),2,BI$2),SUMIF(CLASS!$N488:$S488,BI$3,CLASS!$E488:$J488))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B489","v":"Sub-total"},{"$f":"SUM(C478:C488)","v":8393646.525539251},0,{"$f":"SUM(E478:E488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5289755.8622477455,0,0,0,0,0,189019.22290343521,2781295.0546788853,0,0,0,0,81.880362995642884,133494.5053461894,0,0,0,0,{"$f":"SUM(AS478:AS488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL478:BL488)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT478:BT488)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB478:CB488)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ478:CJ488)","v":0},0,5289755.8622477455,0,0,0,5289755.8622477455,null,{"$f":"SUM(CR478:CR488)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ478:CZ488)","v":0},0,0,2970314.2775823204,0,0,2970314.2775823204,null,{"$f":"SUM(DH478:DH488)","v":0},0,0,0,133576.38570918504,0,133576.38570918504,null,{"$f":"SUM(DP478:DP488)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX478:DX488)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF478:EF488)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN478:EN488)","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,0]
[null,{"$f":"ACCOUNTS!B491","v":"Customer Service & Information Expenses - Labor"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(ET491,EL491,ED491,DV491,DN491,DF491,CX491,CP491,CH491,BZ491,BR491)-C491),1)","v":0}]
[{"$f":"ACCOUNTS!A492","v":908},{"$f":"ACCOUNTS!B492","v":"Customer Assistance Expenses"},{"$f":"ACCOUNTS!C492","v":444184.7891973494},0,{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,E$2),SUMIF(CLASS!$N492:$S492,E$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,F$2),SUMIF(CLASS!$N492:$S492,F$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,G$2),SUMIF(CLASS!$N492:$S492,G$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,H$2),SUMIF(CLASS!$N492:$S492,H$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,I$2),SUMIF(CLASS!$N492:$S492,I$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,J$2),SUMIF(CLASS!$N492:$S492,J$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,K$2),SUMIF(CLASS!$N492:$S492,K$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,L$2),SUMIF(CLASS!$N492:$S492,L$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,M$2),SUMIF(CLASS!$N492:$S492,M$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,N$2),SUMIF(CLASS!$N492:$S492,N$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,O$2),SUMIF(CLASS!$N492:$S492,O$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,P$2),SUMIF(CLASS!$N492:$S492,P$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,Q$2),SUMIF(CLASS!$N492:$S492,Q$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,R$2),SUMIF(CLASS!$N492:$S492,R$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,S$2),SUMIF(CLASS!$N492:$S492,S$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,T$2),SUMIF(CLASS!$N492:$S492,T$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,U$2),SUMIF(CLASS!$N492:$S492,U$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,V$2),SUMIF(CLASS!$N492:$S492,V$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,W$2),SUMIF(CLASS!$N492:$S492,W$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,X$2),SUMIF(CLASS!$N492:$S492,X$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,Y$2),SUMIF(CLASS!$N492:$S492,Y$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,Z$2),SUMIF(CLASS!$N492:$S492,Z$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AA$2),SUMIF(CLASS!$N492:$S492,AA$3,CLASS!$E492:$J492))","v":89894.669931548677},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AB$2),SUMIF(CLASS!$N492:$S492,AB$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AC$2),SUMIF(CLASS!$N492:$S492,AC$3,CLASS!$E492:$J492))","v":354290.11926580075},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AD$2),SUMIF(CLASS!$N492:$S492,AD$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AE$2),SUMIF(CLASS!$N492:$S492,AE$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AF$2),SUMIF(CLASS!$N492:$S492,AF$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AG$2),SUMIF(CLASS!$N492:$S492,AG$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AH$2),SUMIF(CLASS!$N492:$S492,AH$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AI$2),SUMIF(CLASS!$N492:$S492,AI$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AJ$2),SUMIF(CLASS!$N492:$S492,AJ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AK$2),SUMIF(CLASS!$N492:$S492,AK$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AL$2),SUMIF(CLASS!$N492:$S492,AL$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AM$2),SUMIF(CLASS!$N492:$S492,AM$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AN$2),SUMIF(CLASS!$N492:$S492,AN$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AO$2),SUMIF(CLASS!$N492:$S492,AO$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AP$2),SUMIF(CLASS!$N492:$S492,AP$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AQ$2),SUMIF(CLASS!$N492:$S492,AQ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AR$2),SUMIF(CLASS!$N492:$S492,AR$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AS$2),SUMIF(CLASS!$N492:$S492,AS$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AT$2),SUMIF(CLASS!$N492:$S492,AT$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AU$2),SUMIF(CLASS!$N492:$S492,AU$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AV$2),SUMIF(CLASS!$N492:$S492,AV$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AW$2),SUMIF(CLASS!$N492:$S492,AW$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AX$2),SUMIF(CLASS!$N492:$S492,AX$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AY$2),SUMIF(CLASS!$N492:$S492,AY$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,AZ$2),SUMIF(CLASS!$N492:$S492,AZ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,BA$2),SUMIF(CLASS!$N492:$S492,BA$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,BB$2),SUMIF(CLASS!$N492:$S492,BB$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,BC$2),SUMIF(CLASS!$N492:$S492,BC$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,BD$2),SUMIF(CLASS!$N492:$S492,BD$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,BE$2),SUMIF(CLASS!$N492:$S492,BE$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,BF$2),SUMIF(CLASS!$N492:$S492,BF$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,BG$2),SUMIF(CLASS!$N492:$S492,BG$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,BH$2),SUMIF(CLASS!$N492:$S492,BH$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOC!$C492*INDEX(INDIRECT(ACCOUNTS!$U492),2,BI$2),SUMIF(CLASS!$N492:$S492,BI$3,CLASS!$E492:$J492))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E492:$BI492)","v":0},0,0,0,0,0,{"$f":"SUM(BL492:BQ492)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E492:$BI492)","v":0},0,0,0,0,0,{"$f":"SUM(BT492:BY492)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E492:$BI492)","v":0},0,0,0,0,0,{"$f":"SUM(CB492:CG492)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E492:$BI492)","v":0},0,444184.78919734946,0,0,0,{"$f":"SUM(CJ492:CO492)","v":444184.78919734946},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E492:$BI492)","v":0},0,0,0,0,0,{"$f":"SUM(CR492:CW492)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E492:$BI492)","v":0},0,0,0,0,0,{"$f":"SUM(CZ492:DE492)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E492:$BI492)","v":0},0,0,0,0,0,{"$f":"SUM(DH492:DM492)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E492:$BI492)","v":0},0,0,0,0,0,{"$f":"SUM(DP492:DU492)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E492:$BI492)","v":0},0,0,0,0,0,{"$f":"SUM(DX492:EC492)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E492:$BI492)","v":0},0,0,0,0,0,{"$f":"SUM(EF492:EK492)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E492:$BI492)","v":0},0,0,0,0,0,{"$f":"SUM(EN492:ES492)","v":0},0]
[{"$f":"ACCOUNTS!A493","v":909},{"$f":"ACCOUNTS!B493","v":"Information, Instructional Advertising"},{"$f":"ACCOUNTS!C493","v":440523.17017509713},0,{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,E$2),SUMIF(CLASS!$N493:$S493,E$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,F$2),SUMIF(CLASS!$N493:$S493,F$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,G$2),SUMIF(CLASS!$N493:$S493,G$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,H$2),SUMIF(CLASS!$N493:$S493,H$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,I$2),SUMIF(CLASS!$N493:$S493,I$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,J$2),SUMIF(CLASS!$N493:$S493,J$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,K$2),SUMIF(CLASS!$N493:$S493,K$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,L$2),SUMIF(CLASS!$N493:$S493,L$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,M$2),SUMIF(CLASS!$N493:$S493,M$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,N$2),SUMIF(CLASS!$N493:$S493,N$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,O$2),SUMIF(CLASS!$N493:$S493,O$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,P$2),SUMIF(CLASS!$N493:$S493,P$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,Q$2),SUMIF(CLASS!$N493:$S493,Q$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,R$2),SUMIF(CLASS!$N493:$S493,R$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,S$2),SUMIF(CLASS!$N493:$S493,S$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,T$2),SUMIF(CLASS!$N493:$S493,T$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,U$2),SUMIF(CLASS!$N493:$S493,U$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,V$2),SUMIF(CLASS!$N493:$S493,V$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,W$2),SUMIF(CLASS!$N493:$S493,W$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,X$2),SUMIF(CLASS!$N493:$S493,X$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,Y$2),SUMIF(CLASS!$N493:$S493,Y$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,Z$2),SUMIF(CLASS!$N493:$S493,Z$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AA$2),SUMIF(CLASS!$N493:$S493,AA$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AB$2),SUMIF(CLASS!$N493:$S493,AB$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AC$2),SUMIF(CLASS!$N493:$S493,AC$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AD$2),SUMIF(CLASS!$N493:$S493,AD$3,CLASS!$E493:$J493))","v":440523.17017509713},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AE$2),SUMIF(CLASS!$N493:$S493,AE$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AF$2),SUMIF(CLASS!$N493:$S493,AF$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AG$2),SUMIF(CLASS!$N493:$S493,AG$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AH$2),SUMIF(CLASS!$N493:$S493,AH$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AI$2),SUMIF(CLASS!$N493:$S493,AI$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AJ$2),SUMIF(CLASS!$N493:$S493,AJ$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AK$2),SUMIF(CLASS!$N493:$S493,AK$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AL$2),SUMIF(CLASS!$N493:$S493,AL$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AM$2),SUMIF(CLASS!$N493:$S493,AM$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AN$2),SUMIF(CLASS!$N493:$S493,AN$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AO$2),SUMIF(CLASS!$N493:$S493,AO$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AP$2),SUMIF(CLASS!$N493:$S493,AP$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AQ$2),SUMIF(CLASS!$N493:$S493,AQ$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AR$2),SUMIF(CLASS!$N493:$S493,AR$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AS$2),SUMIF(CLASS!$N493:$S493,AS$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AT$2),SUMIF(CLASS!$N493:$S493,AT$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AU$2),SUMIF(CLASS!$N493:$S493,AU$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AV$2),SUMIF(CLASS!$N493:$S493,AV$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AW$2),SUMIF(CLASS!$N493:$S493,AW$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AX$2),SUMIF(CLASS!$N493:$S493,AX$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AY$2),SUMIF(CLASS!$N493:$S493,AY$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,AZ$2),SUMIF(CLASS!$N493:$S493,AZ$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,BA$2),SUMIF(CLASS!$N493:$S493,BA$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,BB$2),SUMIF(CLASS!$N493:$S493,BB$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,BC$2),SUMIF(CLASS!$N493:$S493,BC$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,BD$2),SUMIF(CLASS!$N493:$S493,BD$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,BE$2),SUMIF(CLASS!$N493:$S493,BE$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,BF$2),SUMIF(CLASS!$N493:$S493,BF$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,BG$2),SUMIF(CLASS!$N493:$S493,BG$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,BH$2),SUMIF(CLASS!$N493:$S493,BH$3,CLASS!$E493:$J493))","v":0},{"$f":"IF(CLASS!$L493<>0,FUNCALLOC!$C493*INDEX(INDIRECT(ACCOUNTS!$U493),2,BI$2),SUMIF(CLASS!$N493:$S493,BI$3,CLASS!$E493:$J493))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,440523.17017509713,0,0,0,440523.17017509713,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A494","v":910},{"$f":"ACCOUNTS!B494","v":" Misc. Customer Service & Informational Expenses"},{"$f":"ACCOUNTS!C494","v":0},0,{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,E$2),SUMIF(CLASS!$N494:$S494,E$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,F$2),SUMIF(CLASS!$N494:$S494,F$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,G$2),SUMIF(CLASS!$N494:$S494,G$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,H$2),SUMIF(CLASS!$N494:$S494,H$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,I$2),SUMIF(CLASS!$N494:$S494,I$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,J$2),SUMIF(CLASS!$N494:$S494,J$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,K$2),SUMIF(CLASS!$N494:$S494,K$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,L$2),SUMIF(CLASS!$N494:$S494,L$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,M$2),SUMIF(CLASS!$N494:$S494,M$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,N$2),SUMIF(CLASS!$N494:$S494,N$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,O$2),SUMIF(CLASS!$N494:$S494,O$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,P$2),SUMIF(CLASS!$N494:$S494,P$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,Q$2),SUMIF(CLASS!$N494:$S494,Q$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,R$2),SUMIF(CLASS!$N494:$S494,R$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,S$2),SUMIF(CLASS!$N494:$S494,S$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,T$2),SUMIF(CLASS!$N494:$S494,T$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,U$2),SUMIF(CLASS!$N494:$S494,U$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,V$2),SUMIF(CLASS!$N494:$S494,V$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,W$2),SUMIF(CLASS!$N494:$S494,W$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,X$2),SUMIF(CLASS!$N494:$S494,X$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,Y$2),SUMIF(CLASS!$N494:$S494,Y$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,Z$2),SUMIF(CLASS!$N494:$S494,Z$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AA$2),SUMIF(CLASS!$N494:$S494,AA$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AB$2),SUMIF(CLASS!$N494:$S494,AB$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AC$2),SUMIF(CLASS!$N494:$S494,AC$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AD$2),SUMIF(CLASS!$N494:$S494,AD$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AE$2),SUMIF(CLASS!$N494:$S494,AE$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AF$2),SUMIF(CLASS!$N494:$S494,AF$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AG$2),SUMIF(CLASS!$N494:$S494,AG$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AH$2),SUMIF(CLASS!$N494:$S494,AH$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AI$2),SUMIF(CLASS!$N494:$S494,AI$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AJ$2),SUMIF(CLASS!$N494:$S494,AJ$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AK$2),SUMIF(CLASS!$N494:$S494,AK$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AL$2),SUMIF(CLASS!$N494:$S494,AL$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AM$2),SUMIF(CLASS!$N494:$S494,AM$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AN$2),SUMIF(CLASS!$N494:$S494,AN$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AO$2),SUMIF(CLASS!$N494:$S494,AO$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AP$2),SUMIF(CLASS!$N494:$S494,AP$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AQ$2),SUMIF(CLASS!$N494:$S494,AQ$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AR$2),SUMIF(CLASS!$N494:$S494,AR$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AS$2),SUMIF(CLASS!$N494:$S494,AS$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AT$2),SUMIF(CLASS!$N494:$S494,AT$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AU$2),SUMIF(CLASS!$N494:$S494,AU$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AV$2),SUMIF(CLASS!$N494:$S494,AV$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AW$2),SUMIF(CLASS!$N494:$S494,AW$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AX$2),SUMIF(CLASS!$N494:$S494,AX$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AY$2),SUMIF(CLASS!$N494:$S494,AY$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,AZ$2),SUMIF(CLASS!$N494:$S494,AZ$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,BA$2),SUMIF(CLASS!$N494:$S494,BA$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,BB$2),SUMIF(CLASS!$N494:$S494,BB$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,BC$2),SUMIF(CLASS!$N494:$S494,BC$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,BD$2),SUMIF(CLASS!$N494:$S494,BD$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,BE$2),SUMIF(CLASS!$N494:$S494,BE$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,BF$2),SUMIF(CLASS!$N494:$S494,BF$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,BG$2),SUMIF(CLASS!$N494:$S494,BG$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,BH$2),SUMIF(CLASS!$N494:$S494,BH$3,CLASS!$E494:$J494))","v":0},{"$f":"IF(CLASS!$L494<>0,FUNCALLOC!$C494*INDEX(INDIRECT(ACCOUNTS!$U494),2,BI$2),SUMIF(CLASS!$N494:$S494,BI$3,CLASS!$E494:$J494))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A495","v":"~"},{"$f":"ACCOUNTS!B495","v":"~"},{"$f":"ACCOUNTS!C495","v":0},0,{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,E$2),SUMIF(CLASS!$N495:$S495,E$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,F$2),SUMIF(CLASS!$N495:$S495,F$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,G$2),SUMIF(CLASS!$N495:$S495,G$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,H$2),SUMIF(CLASS!$N495:$S495,H$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,I$2),SUMIF(CLASS!$N495:$S495,I$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,J$2),SUMIF(CLASS!$N495:$S495,J$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,K$2),SUMIF(CLASS!$N495:$S495,K$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,L$2),SUMIF(CLASS!$N495:$S495,L$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,M$2),SUMIF(CLASS!$N495:$S495,M$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,N$2),SUMIF(CLASS!$N495:$S495,N$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,O$2),SUMIF(CLASS!$N495:$S495,O$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,P$2),SUMIF(CLASS!$N495:$S495,P$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,Q$2),SUMIF(CLASS!$N495:$S495,Q$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,R$2),SUMIF(CLASS!$N495:$S495,R$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,S$2),SUMIF(CLASS!$N495:$S495,S$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,T$2),SUMIF(CLASS!$N495:$S495,T$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,U$2),SUMIF(CLASS!$N495:$S495,U$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,V$2),SUMIF(CLASS!$N495:$S495,V$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,W$2),SUMIF(CLASS!$N495:$S495,W$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,X$2),SUMIF(CLASS!$N495:$S495,X$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,Y$2),SUMIF(CLASS!$N495:$S495,Y$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,Z$2),SUMIF(CLASS!$N495:$S495,Z$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AA$2),SUMIF(CLASS!$N495:$S495,AA$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AB$2),SUMIF(CLASS!$N495:$S495,AB$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AC$2),SUMIF(CLASS!$N495:$S495,AC$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AD$2),SUMIF(CLASS!$N495:$S495,AD$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AE$2),SUMIF(CLASS!$N495:$S495,AE$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AF$2),SUMIF(CLASS!$N495:$S495,AF$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AG$2),SUMIF(CLASS!$N495:$S495,AG$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AH$2),SUMIF(CLASS!$N495:$S495,AH$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AI$2),SUMIF(CLASS!$N495:$S495,AI$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AJ$2),SUMIF(CLASS!$N495:$S495,AJ$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AK$2),SUMIF(CLASS!$N495:$S495,AK$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AL$2),SUMIF(CLASS!$N495:$S495,AL$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AM$2),SUMIF(CLASS!$N495:$S495,AM$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AN$2),SUMIF(CLASS!$N495:$S495,AN$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AO$2),SUMIF(CLASS!$N495:$S495,AO$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AP$2),SUMIF(CLASS!$N495:$S495,AP$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AQ$2),SUMIF(CLASS!$N495:$S495,AQ$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AR$2),SUMIF(CLASS!$N495:$S495,AR$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AS$2),SUMIF(CLASS!$N495:$S495,AS$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AT$2),SUMIF(CLASS!$N495:$S495,AT$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AU$2),SUMIF(CLASS!$N495:$S495,AU$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AV$2),SUMIF(CLASS!$N495:$S495,AV$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AW$2),SUMIF(CLASS!$N495:$S495,AW$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AX$2),SUMIF(CLASS!$N495:$S495,AX$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AY$2),SUMIF(CLASS!$N495:$S495,AY$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,AZ$2),SUMIF(CLASS!$N495:$S495,AZ$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,BA$2),SUMIF(CLASS!$N495:$S495,BA$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,BB$2),SUMIF(CLASS!$N495:$S495,BB$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,BC$2),SUMIF(CLASS!$N495:$S495,BC$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,BD$2),SUMIF(CLASS!$N495:$S495,BD$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,BE$2),SUMIF(CLASS!$N495:$S495,BE$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,BF$2),SUMIF(CLASS!$N495:$S495,BF$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,BG$2),SUMIF(CLASS!$N495:$S495,BG$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,BH$2),SUMIF(CLASS!$N495:$S495,BH$3,CLASS!$E495:$J495))","v":0},{"$f":"IF(CLASS!$L495<>0,FUNCALLOC!$C495*INDEX(INDIRECT(ACCOUNTS!$U495),2,BI$2),SUMIF(CLASS!$N495:$S495,BI$3,CLASS!$E495:$J495))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A496","v":"~"},{"$f":"ACCOUNTS!B496","v":"~"},{"$f":"ACCOUNTS!C496","v":0},0,{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,E$2),SUMIF(CLASS!$N496:$S496,E$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,F$2),SUMIF(CLASS!$N496:$S496,F$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,G$2),SUMIF(CLASS!$N496:$S496,G$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,H$2),SUMIF(CLASS!$N496:$S496,H$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,I$2),SUMIF(CLASS!$N496:$S496,I$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,J$2),SUMIF(CLASS!$N496:$S496,J$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,K$2),SUMIF(CLASS!$N496:$S496,K$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,L$2),SUMIF(CLASS!$N496:$S496,L$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,M$2),SUMIF(CLASS!$N496:$S496,M$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,N$2),SUMIF(CLASS!$N496:$S496,N$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,O$2),SUMIF(CLASS!$N496:$S496,O$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,P$2),SUMIF(CLASS!$N496:$S496,P$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,Q$2),SUMIF(CLASS!$N496:$S496,Q$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,R$2),SUMIF(CLASS!$N496:$S496,R$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,S$2),SUMIF(CLASS!$N496:$S496,S$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,T$2),SUMIF(CLASS!$N496:$S496,T$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,U$2),SUMIF(CLASS!$N496:$S496,U$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,V$2),SUMIF(CLASS!$N496:$S496,V$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,W$2),SUMIF(CLASS!$N496:$S496,W$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,X$2),SUMIF(CLASS!$N496:$S496,X$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,Y$2),SUMIF(CLASS!$N496:$S496,Y$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,Z$2),SUMIF(CLASS!$N496:$S496,Z$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AA$2),SUMIF(CLASS!$N496:$S496,AA$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AB$2),SUMIF(CLASS!$N496:$S496,AB$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AC$2),SUMIF(CLASS!$N496:$S496,AC$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AD$2),SUMIF(CLASS!$N496:$S496,AD$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AE$2),SUMIF(CLASS!$N496:$S496,AE$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AF$2),SUMIF(CLASS!$N496:$S496,AF$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AG$2),SUMIF(CLASS!$N496:$S496,AG$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AH$2),SUMIF(CLASS!$N496:$S496,AH$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AI$2),SUMIF(CLASS!$N496:$S496,AI$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AJ$2),SUMIF(CLASS!$N496:$S496,AJ$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AK$2),SUMIF(CLASS!$N496:$S496,AK$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AL$2),SUMIF(CLASS!$N496:$S496,AL$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AM$2),SUMIF(CLASS!$N496:$S496,AM$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AN$2),SUMIF(CLASS!$N496:$S496,AN$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AO$2),SUMIF(CLASS!$N496:$S496,AO$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AP$2),SUMIF(CLASS!$N496:$S496,AP$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AQ$2),SUMIF(CLASS!$N496:$S496,AQ$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AR$2),SUMIF(CLASS!$N496:$S496,AR$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AS$2),SUMIF(CLASS!$N496:$S496,AS$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AT$2),SUMIF(CLASS!$N496:$S496,AT$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AU$2),SUMIF(CLASS!$N496:$S496,AU$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AV$2),SUMIF(CLASS!$N496:$S496,AV$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AW$2),SUMIF(CLASS!$N496:$S496,AW$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AX$2),SUMIF(CLASS!$N496:$S496,AX$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AY$2),SUMIF(CLASS!$N496:$S496,AY$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,AZ$2),SUMIF(CLASS!$N496:$S496,AZ$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,BA$2),SUMIF(CLASS!$N496:$S496,BA$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,BB$2),SUMIF(CLASS!$N496:$S496,BB$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,BC$2),SUMIF(CLASS!$N496:$S496,BC$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,BD$2),SUMIF(CLASS!$N496:$S496,BD$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,BE$2),SUMIF(CLASS!$N496:$S496,BE$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,BF$2),SUMIF(CLASS!$N496:$S496,BF$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,BG$2),SUMIF(CLASS!$N496:$S496,BG$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,BH$2),SUMIF(CLASS!$N496:$S496,BH$3,CLASS!$E496:$J496))","v":0},{"$f":"IF(CLASS!$L496<>0,FUNCALLOC!$C496*INDEX(INDIRECT(ACCOUNTS!$U496),2,BI$2),SUMIF(CLASS!$N496:$S496,BI$3,CLASS!$E496:$J496))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A497","v":"~"},{"$f":"ACCOUNTS!B497","v":"~"},{"$f":"ACCOUNTS!C497","v":0},0,{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,E$2),SUMIF(CLASS!$N497:$S497,E$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,F$2),SUMIF(CLASS!$N497:$S497,F$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,G$2),SUMIF(CLASS!$N497:$S497,G$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,H$2),SUMIF(CLASS!$N497:$S497,H$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,I$2),SUMIF(CLASS!$N497:$S497,I$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,J$2),SUMIF(CLASS!$N497:$S497,J$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,K$2),SUMIF(CLASS!$N497:$S497,K$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,L$2),SUMIF(CLASS!$N497:$S497,L$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,M$2),SUMIF(CLASS!$N497:$S497,M$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,N$2),SUMIF(CLASS!$N497:$S497,N$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,O$2),SUMIF(CLASS!$N497:$S497,O$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,P$2),SUMIF(CLASS!$N497:$S497,P$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,Q$2),SUMIF(CLASS!$N497:$S497,Q$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,R$2),SUMIF(CLASS!$N497:$S497,R$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,S$2),SUMIF(CLASS!$N497:$S497,S$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,T$2),SUMIF(CLASS!$N497:$S497,T$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,U$2),SUMIF(CLASS!$N497:$S497,U$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,V$2),SUMIF(CLASS!$N497:$S497,V$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,W$2),SUMIF(CLASS!$N497:$S497,W$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,X$2),SUMIF(CLASS!$N497:$S497,X$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,Y$2),SUMIF(CLASS!$N497:$S497,Y$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,Z$2),SUMIF(CLASS!$N497:$S497,Z$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AA$2),SUMIF(CLASS!$N497:$S497,AA$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AB$2),SUMIF(CLASS!$N497:$S497,AB$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AC$2),SUMIF(CLASS!$N497:$S497,AC$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AD$2),SUMIF(CLASS!$N497:$S497,AD$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AE$2),SUMIF(CLASS!$N497:$S497,AE$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AF$2),SUMIF(CLASS!$N497:$S497,AF$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AG$2),SUMIF(CLASS!$N497:$S497,AG$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AH$2),SUMIF(CLASS!$N497:$S497,AH$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AI$2),SUMIF(CLASS!$N497:$S497,AI$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AJ$2),SUMIF(CLASS!$N497:$S497,AJ$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AK$2),SUMIF(CLASS!$N497:$S497,AK$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AL$2),SUMIF(CLASS!$N497:$S497,AL$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AM$2),SUMIF(CLASS!$N497:$S497,AM$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AN$2),SUMIF(CLASS!$N497:$S497,AN$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AO$2),SUMIF(CLASS!$N497:$S497,AO$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AP$2),SUMIF(CLASS!$N497:$S497,AP$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AQ$2),SUMIF(CLASS!$N497:$S497,AQ$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AR$2),SUMIF(CLASS!$N497:$S497,AR$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AS$2),SUMIF(CLASS!$N497:$S497,AS$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AT$2),SUMIF(CLASS!$N497:$S497,AT$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AU$2),SUMIF(CLASS!$N497:$S497,AU$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AV$2),SUMIF(CLASS!$N497:$S497,AV$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AW$2),SUMIF(CLASS!$N497:$S497,AW$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AX$2),SUMIF(CLASS!$N497:$S497,AX$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AY$2),SUMIF(CLASS!$N497:$S497,AY$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,AZ$2),SUMIF(CLASS!$N497:$S497,AZ$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,BA$2),SUMIF(CLASS!$N497:$S497,BA$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,BB$2),SUMIF(CLASS!$N497:$S497,BB$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,BC$2),SUMIF(CLASS!$N497:$S497,BC$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,BD$2),SUMIF(CLASS!$N497:$S497,BD$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,BE$2),SUMIF(CLASS!$N497:$S497,BE$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,BF$2),SUMIF(CLASS!$N497:$S497,BF$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,BG$2),SUMIF(CLASS!$N497:$S497,BG$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,BH$2),SUMIF(CLASS!$N497:$S497,BH$3,CLASS!$E497:$J497))","v":0},{"$f":"IF(CLASS!$L497<>0,FUNCALLOC!$C497*INDEX(INDIRECT(ACCOUNTS!$U497),2,BI$2),SUMIF(CLASS!$N497:$S497,BI$3,CLASS!$E497:$J497))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A498","v":"~"},{"$f":"ACCOUNTS!B498","v":"~"},{"$f":"ACCOUNTS!C498","v":0},0,{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,E$2),SUMIF(CLASS!$N498:$S498,E$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,F$2),SUMIF(CLASS!$N498:$S498,F$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,G$2),SUMIF(CLASS!$N498:$S498,G$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,H$2),SUMIF(CLASS!$N498:$S498,H$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,I$2),SUMIF(CLASS!$N498:$S498,I$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,J$2),SUMIF(CLASS!$N498:$S498,J$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,K$2),SUMIF(CLASS!$N498:$S498,K$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,L$2),SUMIF(CLASS!$N498:$S498,L$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,M$2),SUMIF(CLASS!$N498:$S498,M$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,N$2),SUMIF(CLASS!$N498:$S498,N$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,O$2),SUMIF(CLASS!$N498:$S498,O$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,P$2),SUMIF(CLASS!$N498:$S498,P$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,Q$2),SUMIF(CLASS!$N498:$S498,Q$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,R$2),SUMIF(CLASS!$N498:$S498,R$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,S$2),SUMIF(CLASS!$N498:$S498,S$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,T$2),SUMIF(CLASS!$N498:$S498,T$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,U$2),SUMIF(CLASS!$N498:$S498,U$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,V$2),SUMIF(CLASS!$N498:$S498,V$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,W$2),SUMIF(CLASS!$N498:$S498,W$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,X$2),SUMIF(CLASS!$N498:$S498,X$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,Y$2),SUMIF(CLASS!$N498:$S498,Y$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,Z$2),SUMIF(CLASS!$N498:$S498,Z$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AA$2),SUMIF(CLASS!$N498:$S498,AA$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AB$2),SUMIF(CLASS!$N498:$S498,AB$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AC$2),SUMIF(CLASS!$N498:$S498,AC$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AD$2),SUMIF(CLASS!$N498:$S498,AD$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AE$2),SUMIF(CLASS!$N498:$S498,AE$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AF$2),SUMIF(CLASS!$N498:$S498,AF$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AG$2),SUMIF(CLASS!$N498:$S498,AG$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AH$2),SUMIF(CLASS!$N498:$S498,AH$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AI$2),SUMIF(CLASS!$N498:$S498,AI$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AJ$2),SUMIF(CLASS!$N498:$S498,AJ$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AK$2),SUMIF(CLASS!$N498:$S498,AK$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AL$2),SUMIF(CLASS!$N498:$S498,AL$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AM$2),SUMIF(CLASS!$N498:$S498,AM$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AN$2),SUMIF(CLASS!$N498:$S498,AN$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AO$2),SUMIF(CLASS!$N498:$S498,AO$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AP$2),SUMIF(CLASS!$N498:$S498,AP$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AQ$2),SUMIF(CLASS!$N498:$S498,AQ$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AR$2),SUMIF(CLASS!$N498:$S498,AR$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AS$2),SUMIF(CLASS!$N498:$S498,AS$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AT$2),SUMIF(CLASS!$N498:$S498,AT$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AU$2),SUMIF(CLASS!$N498:$S498,AU$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AV$2),SUMIF(CLASS!$N498:$S498,AV$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AW$2),SUMIF(CLASS!$N498:$S498,AW$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AX$2),SUMIF(CLASS!$N498:$S498,AX$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AY$2),SUMIF(CLASS!$N498:$S498,AY$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,AZ$2),SUMIF(CLASS!$N498:$S498,AZ$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,BA$2),SUMIF(CLASS!$N498:$S498,BA$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,BB$2),SUMIF(CLASS!$N498:$S498,BB$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,BC$2),SUMIF(CLASS!$N498:$S498,BC$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,BD$2),SUMIF(CLASS!$N498:$S498,BD$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,BE$2),SUMIF(CLASS!$N498:$S498,BE$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,BF$2),SUMIF(CLASS!$N498:$S498,BF$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,BG$2),SUMIF(CLASS!$N498:$S498,BG$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,BH$2),SUMIF(CLASS!$N498:$S498,BH$3,CLASS!$E498:$J498))","v":0},{"$f":"IF(CLASS!$L498<>0,FUNCALLOC!$C498*INDEX(INDIRECT(ACCOUNTS!$U498),2,BI$2),SUMIF(CLASS!$N498:$S498,BI$3,CLASS!$E498:$J498))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A499","v":"~"},{"$f":"ACCOUNTS!B499","v":"~"},{"$f":"ACCOUNTS!C499","v":0},0,{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,E$2),SUMIF(CLASS!$N499:$S499,E$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,F$2),SUMIF(CLASS!$N499:$S499,F$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,G$2),SUMIF(CLASS!$N499:$S499,G$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,H$2),SUMIF(CLASS!$N499:$S499,H$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,I$2),SUMIF(CLASS!$N499:$S499,I$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,J$2),SUMIF(CLASS!$N499:$S499,J$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,K$2),SUMIF(CLASS!$N499:$S499,K$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,L$2),SUMIF(CLASS!$N499:$S499,L$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,M$2),SUMIF(CLASS!$N499:$S499,M$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,N$2),SUMIF(CLASS!$N499:$S499,N$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,O$2),SUMIF(CLASS!$N499:$S499,O$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,P$2),SUMIF(CLASS!$N499:$S499,P$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,Q$2),SUMIF(CLASS!$N499:$S499,Q$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,R$2),SUMIF(CLASS!$N499:$S499,R$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,S$2),SUMIF(CLASS!$N499:$S499,S$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,T$2),SUMIF(CLASS!$N499:$S499,T$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,U$2),SUMIF(CLASS!$N499:$S499,U$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,V$2),SUMIF(CLASS!$N499:$S499,V$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,W$2),SUMIF(CLASS!$N499:$S499,W$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,X$2),SUMIF(CLASS!$N499:$S499,X$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,Y$2),SUMIF(CLASS!$N499:$S499,Y$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,Z$2),SUMIF(CLASS!$N499:$S499,Z$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AA$2),SUMIF(CLASS!$N499:$S499,AA$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AB$2),SUMIF(CLASS!$N499:$S499,AB$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AC$2),SUMIF(CLASS!$N499:$S499,AC$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AD$2),SUMIF(CLASS!$N499:$S499,AD$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AE$2),SUMIF(CLASS!$N499:$S499,AE$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AF$2),SUMIF(CLASS!$N499:$S499,AF$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AG$2),SUMIF(CLASS!$N499:$S499,AG$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AH$2),SUMIF(CLASS!$N499:$S499,AH$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AI$2),SUMIF(CLASS!$N499:$S499,AI$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AJ$2),SUMIF(CLASS!$N499:$S499,AJ$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AK$2),SUMIF(CLASS!$N499:$S499,AK$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AL$2),SUMIF(CLASS!$N499:$S499,AL$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AM$2),SUMIF(CLASS!$N499:$S499,AM$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AN$2),SUMIF(CLASS!$N499:$S499,AN$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AO$2),SUMIF(CLASS!$N499:$S499,AO$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AP$2),SUMIF(CLASS!$N499:$S499,AP$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AQ$2),SUMIF(CLASS!$N499:$S499,AQ$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AR$2),SUMIF(CLASS!$N499:$S499,AR$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AS$2),SUMIF(CLASS!$N499:$S499,AS$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AT$2),SUMIF(CLASS!$N499:$S499,AT$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AU$2),SUMIF(CLASS!$N499:$S499,AU$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AV$2),SUMIF(CLASS!$N499:$S499,AV$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AW$2),SUMIF(CLASS!$N499:$S499,AW$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AX$2),SUMIF(CLASS!$N499:$S499,AX$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AY$2),SUMIF(CLASS!$N499:$S499,AY$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,AZ$2),SUMIF(CLASS!$N499:$S499,AZ$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,BA$2),SUMIF(CLASS!$N499:$S499,BA$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,BB$2),SUMIF(CLASS!$N499:$S499,BB$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,BC$2),SUMIF(CLASS!$N499:$S499,BC$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,BD$2),SUMIF(CLASS!$N499:$S499,BD$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,BE$2),SUMIF(CLASS!$N499:$S499,BE$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,BF$2),SUMIF(CLASS!$N499:$S499,BF$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,BG$2),SUMIF(CLASS!$N499:$S499,BG$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,BH$2),SUMIF(CLASS!$N499:$S499,BH$3,CLASS!$E499:$J499))","v":0},{"$f":"IF(CLASS!$L499<>0,FUNCALLOC!$C499*INDEX(INDIRECT(ACCOUNTS!$U499),2,BI$2),SUMIF(CLASS!$N499:$S499,BI$3,CLASS!$E499:$J499))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A500","v":"~"},{"$f":"ACCOUNTS!B500","v":"~"},{"$f":"ACCOUNTS!C500","v":0},0,{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,E$2),SUMIF(CLASS!$N500:$S500,E$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,F$2),SUMIF(CLASS!$N500:$S500,F$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,G$2),SUMIF(CLASS!$N500:$S500,G$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,H$2),SUMIF(CLASS!$N500:$S500,H$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,I$2),SUMIF(CLASS!$N500:$S500,I$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,J$2),SUMIF(CLASS!$N500:$S500,J$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,K$2),SUMIF(CLASS!$N500:$S500,K$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,L$2),SUMIF(CLASS!$N500:$S500,L$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,M$2),SUMIF(CLASS!$N500:$S500,M$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,N$2),SUMIF(CLASS!$N500:$S500,N$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,O$2),SUMIF(CLASS!$N500:$S500,O$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,P$2),SUMIF(CLASS!$N500:$S500,P$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,Q$2),SUMIF(CLASS!$N500:$S500,Q$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,R$2),SUMIF(CLASS!$N500:$S500,R$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,S$2),SUMIF(CLASS!$N500:$S500,S$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,T$2),SUMIF(CLASS!$N500:$S500,T$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,U$2),SUMIF(CLASS!$N500:$S500,U$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,V$2),SUMIF(CLASS!$N500:$S500,V$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,W$2),SUMIF(CLASS!$N500:$S500,W$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,X$2),SUMIF(CLASS!$N500:$S500,X$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,Y$2),SUMIF(CLASS!$N500:$S500,Y$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,Z$2),SUMIF(CLASS!$N500:$S500,Z$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AA$2),SUMIF(CLASS!$N500:$S500,AA$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AB$2),SUMIF(CLASS!$N500:$S500,AB$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AC$2),SUMIF(CLASS!$N500:$S500,AC$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AD$2),SUMIF(CLASS!$N500:$S500,AD$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AE$2),SUMIF(CLASS!$N500:$S500,AE$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AF$2),SUMIF(CLASS!$N500:$S500,AF$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AG$2),SUMIF(CLASS!$N500:$S500,AG$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AH$2),SUMIF(CLASS!$N500:$S500,AH$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AI$2),SUMIF(CLASS!$N500:$S500,AI$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AJ$2),SUMIF(CLASS!$N500:$S500,AJ$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AK$2),SUMIF(CLASS!$N500:$S500,AK$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AL$2),SUMIF(CLASS!$N500:$S500,AL$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AM$2),SUMIF(CLASS!$N500:$S500,AM$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AN$2),SUMIF(CLASS!$N500:$S500,AN$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AO$2),SUMIF(CLASS!$N500:$S500,AO$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AP$2),SUMIF(CLASS!$N500:$S500,AP$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AQ$2),SUMIF(CLASS!$N500:$S500,AQ$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AR$2),SUMIF(CLASS!$N500:$S500,AR$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AS$2),SUMIF(CLASS!$N500:$S500,AS$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AT$2),SUMIF(CLASS!$N500:$S500,AT$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AU$2),SUMIF(CLASS!$N500:$S500,AU$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AV$2),SUMIF(CLASS!$N500:$S500,AV$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AW$2),SUMIF(CLASS!$N500:$S500,AW$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AX$2),SUMIF(CLASS!$N500:$S500,AX$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AY$2),SUMIF(CLASS!$N500:$S500,AY$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,AZ$2),SUMIF(CLASS!$N500:$S500,AZ$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,BA$2),SUMIF(CLASS!$N500:$S500,BA$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,BB$2),SUMIF(CLASS!$N500:$S500,BB$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,BC$2),SUMIF(CLASS!$N500:$S500,BC$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,BD$2),SUMIF(CLASS!$N500:$S500,BD$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,BE$2),SUMIF(CLASS!$N500:$S500,BE$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,BF$2),SUMIF(CLASS!$N500:$S500,BF$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,BG$2),SUMIF(CLASS!$N500:$S500,BG$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,BH$2),SUMIF(CLASS!$N500:$S500,BH$3,CLASS!$E500:$J500))","v":0},{"$f":"IF(CLASS!$L500<>0,FUNCALLOC!$C500*INDEX(INDIRECT(ACCOUNTS!$U500),2,BI$2),SUMIF(CLASS!$N500:$S500,BI$3,CLASS!$E500:$J500))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL500:BQ500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT500:BY500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB500:CG500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ500:CO500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR500:CW500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ500:DE500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH500:DM500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP500:DU500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX500:EC500)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF500:EK500)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A501","v":"~"},{"$f":"ACCOUNTS!B501","v":"~"},{"$f":"ACCOUNTS!C501","v":0},0,{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,E$2),SUMIF(CLASS!$N501:$S501,E$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,F$2),SUMIF(CLASS!$N501:$S501,F$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,G$2),SUMIF(CLASS!$N501:$S501,G$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,H$2),SUMIF(CLASS!$N501:$S501,H$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,I$2),SUMIF(CLASS!$N501:$S501,I$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,J$2),SUMIF(CLASS!$N501:$S501,J$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,K$2),SUMIF(CLASS!$N501:$S501,K$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,L$2),SUMIF(CLASS!$N501:$S501,L$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,M$2),SUMIF(CLASS!$N501:$S501,M$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,N$2),SUMIF(CLASS!$N501:$S501,N$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,O$2),SUMIF(CLASS!$N501:$S501,O$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,P$2),SUMIF(CLASS!$N501:$S501,P$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,Q$2),SUMIF(CLASS!$N501:$S501,Q$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,R$2),SUMIF(CLASS!$N501:$S501,R$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,S$2),SUMIF(CLASS!$N501:$S501,S$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,T$2),SUMIF(CLASS!$N501:$S501,T$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,U$2),SUMIF(CLASS!$N501:$S501,U$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,V$2),SUMIF(CLASS!$N501:$S501,V$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,W$2),SUMIF(CLASS!$N501:$S501,W$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,X$2),SUMIF(CLASS!$N501:$S501,X$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,Y$2),SUMIF(CLASS!$N501:$S501,Y$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,Z$2),SUMIF(CLASS!$N501:$S501,Z$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AA$2),SUMIF(CLASS!$N501:$S501,AA$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AB$2),SUMIF(CLASS!$N501:$S501,AB$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AC$2),SUMIF(CLASS!$N501:$S501,AC$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AD$2),SUMIF(CLASS!$N501:$S501,AD$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AE$2),SUMIF(CLASS!$N501:$S501,AE$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AF$2),SUMIF(CLASS!$N501:$S501,AF$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AG$2),SUMIF(CLASS!$N501:$S501,AG$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AH$2),SUMIF(CLASS!$N501:$S501,AH$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AI$2),SUMIF(CLASS!$N501:$S501,AI$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AJ$2),SUMIF(CLASS!$N501:$S501,AJ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AK$2),SUMIF(CLASS!$N501:$S501,AK$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AL$2),SUMIF(CLASS!$N501:$S501,AL$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AM$2),SUMIF(CLASS!$N501:$S501,AM$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AN$2),SUMIF(CLASS!$N501:$S501,AN$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AO$2),SUMIF(CLASS!$N501:$S501,AO$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AP$2),SUMIF(CLASS!$N501:$S501,AP$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AQ$2),SUMIF(CLASS!$N501:$S501,AQ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AR$2),SUMIF(CLASS!$N501:$S501,AR$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AS$2),SUMIF(CLASS!$N501:$S501,AS$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AT$2),SUMIF(CLASS!$N501:$S501,AT$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AU$2),SUMIF(CLASS!$N501:$S501,AU$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AV$2),SUMIF(CLASS!$N501:$S501,AV$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AW$2),SUMIF(CLASS!$N501:$S501,AW$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AX$2),SUMIF(CLASS!$N501:$S501,AX$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AY$2),SUMIF(CLASS!$N501:$S501,AY$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,AZ$2),SUMIF(CLASS!$N501:$S501,AZ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,BA$2),SUMIF(CLASS!$N501:$S501,BA$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,BB$2),SUMIF(CLASS!$N501:$S501,BB$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,BC$2),SUMIF(CLASS!$N501:$S501,BC$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,BD$2),SUMIF(CLASS!$N501:$S501,BD$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,BE$2),SUMIF(CLASS!$N501:$S501,BE$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,BF$2),SUMIF(CLASS!$N501:$S501,BF$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,BG$2),SUMIF(CLASS!$N501:$S501,BG$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,BH$2),SUMIF(CLASS!$N501:$S501,BH$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$U501),2,BI$2),SUMIF(CLASS!$N501:$S501,BI$3,CLASS!$E501:$J501))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL501:BQ501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT501:BY501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB501:CG501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ501:CO501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR501:CW501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ501:DE501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH501:DM501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP501:DU501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX501:EC501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF501:EK501)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B502","v":"Sub-total"},{"$f":"SUM(C492:C501)","v":884707.95937244652},0,{"$f":"SUM(E492:E501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89894.669931548677,0,354290.11926580075,440523.17017509713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS492:AS501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL492:BL501)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT492:BT501)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB492:CB501)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ492:CJ501)","v":0},0,884707.95937244664,0,0,0,884707.95937244664,null,{"$f":"SUM(CR492:CR501)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ492:CZ501)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH492:DH501)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP492:DP501)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX492:DX501)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF492:EF501)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN492:EN501)","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,0]
[null,{"$f":"ACCOUNTS!B504","v":"Sales Expense - Labor"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A505","v":912},{"$f":"ACCOUNTS!B505","v":"Demonstrating and Selling"},{"$f":"ACCOUNTS!C505","v":0},0,{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,E$2),SUMIF(CLASS!$N505:$S505,E$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,F$2),SUMIF(CLASS!$N505:$S505,F$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,G$2),SUMIF(CLASS!$N505:$S505,G$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,H$2),SUMIF(CLASS!$N505:$S505,H$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,I$2),SUMIF(CLASS!$N505:$S505,I$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,J$2),SUMIF(CLASS!$N505:$S505,J$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,K$2),SUMIF(CLASS!$N505:$S505,K$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,L$2),SUMIF(CLASS!$N505:$S505,L$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,M$2),SUMIF(CLASS!$N505:$S505,M$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,N$2),SUMIF(CLASS!$N505:$S505,N$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,O$2),SUMIF(CLASS!$N505:$S505,O$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,P$2),SUMIF(CLASS!$N505:$S505,P$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,Q$2),SUMIF(CLASS!$N505:$S505,Q$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,R$2),SUMIF(CLASS!$N505:$S505,R$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,S$2),SUMIF(CLASS!$N505:$S505,S$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,T$2),SUMIF(CLASS!$N505:$S505,T$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,U$2),SUMIF(CLASS!$N505:$S505,U$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,V$2),SUMIF(CLASS!$N505:$S505,V$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,W$2),SUMIF(CLASS!$N505:$S505,W$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,X$2),SUMIF(CLASS!$N505:$S505,X$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,Y$2),SUMIF(CLASS!$N505:$S505,Y$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,Z$2),SUMIF(CLASS!$N505:$S505,Z$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AA$2),SUMIF(CLASS!$N505:$S505,AA$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AB$2),SUMIF(CLASS!$N505:$S505,AB$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AC$2),SUMIF(CLASS!$N505:$S505,AC$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AD$2),SUMIF(CLASS!$N505:$S505,AD$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AE$2),SUMIF(CLASS!$N505:$S505,AE$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AF$2),SUMIF(CLASS!$N505:$S505,AF$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AG$2),SUMIF(CLASS!$N505:$S505,AG$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AH$2),SUMIF(CLASS!$N505:$S505,AH$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AI$2),SUMIF(CLASS!$N505:$S505,AI$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AJ$2),SUMIF(CLASS!$N505:$S505,AJ$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AK$2),SUMIF(CLASS!$N505:$S505,AK$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AL$2),SUMIF(CLASS!$N505:$S505,AL$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AM$2),SUMIF(CLASS!$N505:$S505,AM$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AN$2),SUMIF(CLASS!$N505:$S505,AN$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AO$2),SUMIF(CLASS!$N505:$S505,AO$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AP$2),SUMIF(CLASS!$N505:$S505,AP$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AQ$2),SUMIF(CLASS!$N505:$S505,AQ$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AR$2),SUMIF(CLASS!$N505:$S505,AR$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AS$2),SUMIF(CLASS!$N505:$S505,AS$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AT$2),SUMIF(CLASS!$N505:$S505,AT$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AU$2),SUMIF(CLASS!$N505:$S505,AU$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AV$2),SUMIF(CLASS!$N505:$S505,AV$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AW$2),SUMIF(CLASS!$N505:$S505,AW$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AX$2),SUMIF(CLASS!$N505:$S505,AX$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AY$2),SUMIF(CLASS!$N505:$S505,AY$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,AZ$2),SUMIF(CLASS!$N505:$S505,AZ$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,BA$2),SUMIF(CLASS!$N505:$S505,BA$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,BB$2),SUMIF(CLASS!$N505:$S505,BB$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,BC$2),SUMIF(CLASS!$N505:$S505,BC$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,BD$2),SUMIF(CLASS!$N505:$S505,BD$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,BE$2),SUMIF(CLASS!$N505:$S505,BE$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,BF$2),SUMIF(CLASS!$N505:$S505,BF$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,BG$2),SUMIF(CLASS!$N505:$S505,BG$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,BH$2),SUMIF(CLASS!$N505:$S505,BH$3,CLASS!$E505:$J505))","v":0},{"$f":"IF(CLASS!$L505<>0,FUNCALLOC!$C505*INDEX(INDIRECT(ACCOUNTS!$U505),2,BI$2),SUMIF(CLASS!$N505:$S505,BI$3,CLASS!$E505:$J505))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E505:$BI505)","v":0},0,0,0,0,0,{"$f":"SUM(BL505:BQ505)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E505:$BI505)","v":0},0,0,0,0,0,{"$f":"SUM(BT505:BY505)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E505:$BI505)","v":0},0,0,0,0,0,{"$f":"SUM(CB505:CG505)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E505:$BI505)","v":0},0,0,0,0,0,{"$f":"SUM(CJ505:CO505)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E505:$BI505)","v":0},0,0,0,0,0,{"$f":"SUM(CR505:CW505)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E505:$BI505)","v":0},0,0,0,0,0,{"$f":"SUM(CZ505:DE505)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E505:$BI505)","v":0},0,0,0,0,0,{"$f":"SUM(DH505:DM505)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E505:$BI505)","v":0},0,0,0,0,0,{"$f":"SUM(DP505:DU505)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E505:$BI505)","v":0},0,0,0,0,0,{"$f":"SUM(DX505:EC505)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E505:$BI505)","v":0},0,0,0,0,0,{"$f":"SUM(EF505:EK505)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E505:$BI505)","v":0},0,0,0,0,0,{"$f":"SUM(EN505:ES505)","v":0},0]
[{"$f":"ACCOUNTS!A506","v":"~"},{"$f":"ACCOUNTS!B506","v":"~"},{"$f":"ACCOUNTS!C506","v":0},0,{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,E$2),SUMIF(CLASS!$N506:$S506,E$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,F$2),SUMIF(CLASS!$N506:$S506,F$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,G$2),SUMIF(CLASS!$N506:$S506,G$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,H$2),SUMIF(CLASS!$N506:$S506,H$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,I$2),SUMIF(CLASS!$N506:$S506,I$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,J$2),SUMIF(CLASS!$N506:$S506,J$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,K$2),SUMIF(CLASS!$N506:$S506,K$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,L$2),SUMIF(CLASS!$N506:$S506,L$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,M$2),SUMIF(CLASS!$N506:$S506,M$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,N$2),SUMIF(CLASS!$N506:$S506,N$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,O$2),SUMIF(CLASS!$N506:$S506,O$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,P$2),SUMIF(CLASS!$N506:$S506,P$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,Q$2),SUMIF(CLASS!$N506:$S506,Q$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,R$2),SUMIF(CLASS!$N506:$S506,R$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,S$2),SUMIF(CLASS!$N506:$S506,S$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,T$2),SUMIF(CLASS!$N506:$S506,T$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,U$2),SUMIF(CLASS!$N506:$S506,U$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,V$2),SUMIF(CLASS!$N506:$S506,V$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,W$2),SUMIF(CLASS!$N506:$S506,W$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,X$2),SUMIF(CLASS!$N506:$S506,X$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,Y$2),SUMIF(CLASS!$N506:$S506,Y$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,Z$2),SUMIF(CLASS!$N506:$S506,Z$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AA$2),SUMIF(CLASS!$N506:$S506,AA$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AB$2),SUMIF(CLASS!$N506:$S506,AB$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AC$2),SUMIF(CLASS!$N506:$S506,AC$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AD$2),SUMIF(CLASS!$N506:$S506,AD$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AE$2),SUMIF(CLASS!$N506:$S506,AE$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AF$2),SUMIF(CLASS!$N506:$S506,AF$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AG$2),SUMIF(CLASS!$N506:$S506,AG$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AH$2),SUMIF(CLASS!$N506:$S506,AH$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AI$2),SUMIF(CLASS!$N506:$S506,AI$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AJ$2),SUMIF(CLASS!$N506:$S506,AJ$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AK$2),SUMIF(CLASS!$N506:$S506,AK$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AL$2),SUMIF(CLASS!$N506:$S506,AL$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AM$2),SUMIF(CLASS!$N506:$S506,AM$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AN$2),SUMIF(CLASS!$N506:$S506,AN$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AO$2),SUMIF(CLASS!$N506:$S506,AO$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AP$2),SUMIF(CLASS!$N506:$S506,AP$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AQ$2),SUMIF(CLASS!$N506:$S506,AQ$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AR$2),SUMIF(CLASS!$N506:$S506,AR$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AS$2),SUMIF(CLASS!$N506:$S506,AS$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AT$2),SUMIF(CLASS!$N506:$S506,AT$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AU$2),SUMIF(CLASS!$N506:$S506,AU$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AV$2),SUMIF(CLASS!$N506:$S506,AV$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AW$2),SUMIF(CLASS!$N506:$S506,AW$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AX$2),SUMIF(CLASS!$N506:$S506,AX$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AY$2),SUMIF(CLASS!$N506:$S506,AY$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,AZ$2),SUMIF(CLASS!$N506:$S506,AZ$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,BA$2),SUMIF(CLASS!$N506:$S506,BA$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,BB$2),SUMIF(CLASS!$N506:$S506,BB$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,BC$2),SUMIF(CLASS!$N506:$S506,BC$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,BD$2),SUMIF(CLASS!$N506:$S506,BD$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,BE$2),SUMIF(CLASS!$N506:$S506,BE$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,BF$2),SUMIF(CLASS!$N506:$S506,BF$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,BG$2),SUMIF(CLASS!$N506:$S506,BG$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,BH$2),SUMIF(CLASS!$N506:$S506,BH$3,CLASS!$E506:$J506))","v":0},{"$f":"IF(CLASS!$L506<>0,FUNCALLOC!$C506*INDEX(INDIRECT(ACCOUNTS!$U506),2,BI$2),SUMIF(CLASS!$N506:$S506,BI$3,CLASS!$E506:$J506))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A507","v":"~"},{"$f":"ACCOUNTS!B507","v":"~"},{"$f":"ACCOUNTS!C507","v":0},0,{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,E$2),SUMIF(CLASS!$N507:$S507,E$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,F$2),SUMIF(CLASS!$N507:$S507,F$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,G$2),SUMIF(CLASS!$N507:$S507,G$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,H$2),SUMIF(CLASS!$N507:$S507,H$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,I$2),SUMIF(CLASS!$N507:$S507,I$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,J$2),SUMIF(CLASS!$N507:$S507,J$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,K$2),SUMIF(CLASS!$N507:$S507,K$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,L$2),SUMIF(CLASS!$N507:$S507,L$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,M$2),SUMIF(CLASS!$N507:$S507,M$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,N$2),SUMIF(CLASS!$N507:$S507,N$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,O$2),SUMIF(CLASS!$N507:$S507,O$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,P$2),SUMIF(CLASS!$N507:$S507,P$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,Q$2),SUMIF(CLASS!$N507:$S507,Q$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,R$2),SUMIF(CLASS!$N507:$S507,R$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,S$2),SUMIF(CLASS!$N507:$S507,S$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,T$2),SUMIF(CLASS!$N507:$S507,T$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,U$2),SUMIF(CLASS!$N507:$S507,U$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,V$2),SUMIF(CLASS!$N507:$S507,V$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,W$2),SUMIF(CLASS!$N507:$S507,W$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,X$2),SUMIF(CLASS!$N507:$S507,X$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,Y$2),SUMIF(CLASS!$N507:$S507,Y$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,Z$2),SUMIF(CLASS!$N507:$S507,Z$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AA$2),SUMIF(CLASS!$N507:$S507,AA$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AB$2),SUMIF(CLASS!$N507:$S507,AB$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AC$2),SUMIF(CLASS!$N507:$S507,AC$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AD$2),SUMIF(CLASS!$N507:$S507,AD$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AE$2),SUMIF(CLASS!$N507:$S507,AE$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AF$2),SUMIF(CLASS!$N507:$S507,AF$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AG$2),SUMIF(CLASS!$N507:$S507,AG$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AH$2),SUMIF(CLASS!$N507:$S507,AH$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AI$2),SUMIF(CLASS!$N507:$S507,AI$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AJ$2),SUMIF(CLASS!$N507:$S507,AJ$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AK$2),SUMIF(CLASS!$N507:$S507,AK$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AL$2),SUMIF(CLASS!$N507:$S507,AL$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AM$2),SUMIF(CLASS!$N507:$S507,AM$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AN$2),SUMIF(CLASS!$N507:$S507,AN$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AO$2),SUMIF(CLASS!$N507:$S507,AO$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AP$2),SUMIF(CLASS!$N507:$S507,AP$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AQ$2),SUMIF(CLASS!$N507:$S507,AQ$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AR$2),SUMIF(CLASS!$N507:$S507,AR$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AS$2),SUMIF(CLASS!$N507:$S507,AS$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AT$2),SUMIF(CLASS!$N507:$S507,AT$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AU$2),SUMIF(CLASS!$N507:$S507,AU$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AV$2),SUMIF(CLASS!$N507:$S507,AV$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AW$2),SUMIF(CLASS!$N507:$S507,AW$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AX$2),SUMIF(CLASS!$N507:$S507,AX$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AY$2),SUMIF(CLASS!$N507:$S507,AY$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,AZ$2),SUMIF(CLASS!$N507:$S507,AZ$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,BA$2),SUMIF(CLASS!$N507:$S507,BA$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,BB$2),SUMIF(CLASS!$N507:$S507,BB$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,BC$2),SUMIF(CLASS!$N507:$S507,BC$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,BD$2),SUMIF(CLASS!$N507:$S507,BD$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,BE$2),SUMIF(CLASS!$N507:$S507,BE$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,BF$2),SUMIF(CLASS!$N507:$S507,BF$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,BG$2),SUMIF(CLASS!$N507:$S507,BG$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,BH$2),SUMIF(CLASS!$N507:$S507,BH$3,CLASS!$E507:$J507))","v":0},{"$f":"IF(CLASS!$L507<>0,FUNCALLOC!$C507*INDEX(INDIRECT(ACCOUNTS!$U507),2,BI$2),SUMIF(CLASS!$N507:$S507,BI$3,CLASS!$E507:$J507))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A508","v":"~"},{"$f":"ACCOUNTS!B508","v":"~"},{"$f":"ACCOUNTS!C508","v":0},0,{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,E$2),SUMIF(CLASS!$N508:$S508,E$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,F$2),SUMIF(CLASS!$N508:$S508,F$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,G$2),SUMIF(CLASS!$N508:$S508,G$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,H$2),SUMIF(CLASS!$N508:$S508,H$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,I$2),SUMIF(CLASS!$N508:$S508,I$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,J$2),SUMIF(CLASS!$N508:$S508,J$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,K$2),SUMIF(CLASS!$N508:$S508,K$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,L$2),SUMIF(CLASS!$N508:$S508,L$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,M$2),SUMIF(CLASS!$N508:$S508,M$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,N$2),SUMIF(CLASS!$N508:$S508,N$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,O$2),SUMIF(CLASS!$N508:$S508,O$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,P$2),SUMIF(CLASS!$N508:$S508,P$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,Q$2),SUMIF(CLASS!$N508:$S508,Q$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,R$2),SUMIF(CLASS!$N508:$S508,R$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,S$2),SUMIF(CLASS!$N508:$S508,S$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,T$2),SUMIF(CLASS!$N508:$S508,T$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,U$2),SUMIF(CLASS!$N508:$S508,U$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,V$2),SUMIF(CLASS!$N508:$S508,V$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,W$2),SUMIF(CLASS!$N508:$S508,W$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,X$2),SUMIF(CLASS!$N508:$S508,X$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,Y$2),SUMIF(CLASS!$N508:$S508,Y$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,Z$2),SUMIF(CLASS!$N508:$S508,Z$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AA$2),SUMIF(CLASS!$N508:$S508,AA$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AB$2),SUMIF(CLASS!$N508:$S508,AB$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AC$2),SUMIF(CLASS!$N508:$S508,AC$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AD$2),SUMIF(CLASS!$N508:$S508,AD$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AE$2),SUMIF(CLASS!$N508:$S508,AE$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AF$2),SUMIF(CLASS!$N508:$S508,AF$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AG$2),SUMIF(CLASS!$N508:$S508,AG$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AH$2),SUMIF(CLASS!$N508:$S508,AH$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AI$2),SUMIF(CLASS!$N508:$S508,AI$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AJ$2),SUMIF(CLASS!$N508:$S508,AJ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AK$2),SUMIF(CLASS!$N508:$S508,AK$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AL$2),SUMIF(CLASS!$N508:$S508,AL$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AM$2),SUMIF(CLASS!$N508:$S508,AM$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AN$2),SUMIF(CLASS!$N508:$S508,AN$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AO$2),SUMIF(CLASS!$N508:$S508,AO$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AP$2),SUMIF(CLASS!$N508:$S508,AP$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AQ$2),SUMIF(CLASS!$N508:$S508,AQ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AR$2),SUMIF(CLASS!$N508:$S508,AR$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AS$2),SUMIF(CLASS!$N508:$S508,AS$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AT$2),SUMIF(CLASS!$N508:$S508,AT$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AU$2),SUMIF(CLASS!$N508:$S508,AU$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AV$2),SUMIF(CLASS!$N508:$S508,AV$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AW$2),SUMIF(CLASS!$N508:$S508,AW$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AX$2),SUMIF(CLASS!$N508:$S508,AX$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AY$2),SUMIF(CLASS!$N508:$S508,AY$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,AZ$2),SUMIF(CLASS!$N508:$S508,AZ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,BA$2),SUMIF(CLASS!$N508:$S508,BA$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,BB$2),SUMIF(CLASS!$N508:$S508,BB$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,BC$2),SUMIF(CLASS!$N508:$S508,BC$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,BD$2),SUMIF(CLASS!$N508:$S508,BD$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,BE$2),SUMIF(CLASS!$N508:$S508,BE$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,BF$2),SUMIF(CLASS!$N508:$S508,BF$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,BG$2),SUMIF(CLASS!$N508:$S508,BG$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,BH$2),SUMIF(CLASS!$N508:$S508,BH$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOC!$C508*INDEX(INDIRECT(ACCOUNTS!$U508),2,BI$2),SUMIF(CLASS!$N508:$S508,BI$3,CLASS!$E508:$J508))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A509","v":"~"},{"$f":"ACCOUNTS!B509","v":"~"},{"$f":"ACCOUNTS!C509","v":0},0,{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,E$2),SUMIF(CLASS!$N509:$S509,E$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,F$2),SUMIF(CLASS!$N509:$S509,F$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,G$2),SUMIF(CLASS!$N509:$S509,G$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,H$2),SUMIF(CLASS!$N509:$S509,H$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,I$2),SUMIF(CLASS!$N509:$S509,I$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,J$2),SUMIF(CLASS!$N509:$S509,J$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,K$2),SUMIF(CLASS!$N509:$S509,K$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,L$2),SUMIF(CLASS!$N509:$S509,L$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,M$2),SUMIF(CLASS!$N509:$S509,M$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,N$2),SUMIF(CLASS!$N509:$S509,N$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,O$2),SUMIF(CLASS!$N509:$S509,O$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,P$2),SUMIF(CLASS!$N509:$S509,P$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,Q$2),SUMIF(CLASS!$N509:$S509,Q$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,R$2),SUMIF(CLASS!$N509:$S509,R$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,S$2),SUMIF(CLASS!$N509:$S509,S$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,T$2),SUMIF(CLASS!$N509:$S509,T$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,U$2),SUMIF(CLASS!$N509:$S509,U$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,V$2),SUMIF(CLASS!$N509:$S509,V$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,W$2),SUMIF(CLASS!$N509:$S509,W$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,X$2),SUMIF(CLASS!$N509:$S509,X$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,Y$2),SUMIF(CLASS!$N509:$S509,Y$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,Z$2),SUMIF(CLASS!$N509:$S509,Z$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AA$2),SUMIF(CLASS!$N509:$S509,AA$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AB$2),SUMIF(CLASS!$N509:$S509,AB$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AC$2),SUMIF(CLASS!$N509:$S509,AC$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AD$2),SUMIF(CLASS!$N509:$S509,AD$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AE$2),SUMIF(CLASS!$N509:$S509,AE$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AF$2),SUMIF(CLASS!$N509:$S509,AF$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AG$2),SUMIF(CLASS!$N509:$S509,AG$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AH$2),SUMIF(CLASS!$N509:$S509,AH$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AI$2),SUMIF(CLASS!$N509:$S509,AI$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AJ$2),SUMIF(CLASS!$N509:$S509,AJ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AK$2),SUMIF(CLASS!$N509:$S509,AK$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AL$2),SUMIF(CLASS!$N509:$S509,AL$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AM$2),SUMIF(CLASS!$N509:$S509,AM$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AN$2),SUMIF(CLASS!$N509:$S509,AN$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AO$2),SUMIF(CLASS!$N509:$S509,AO$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AP$2),SUMIF(CLASS!$N509:$S509,AP$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AQ$2),SUMIF(CLASS!$N509:$S509,AQ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AR$2),SUMIF(CLASS!$N509:$S509,AR$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AS$2),SUMIF(CLASS!$N509:$S509,AS$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AT$2),SUMIF(CLASS!$N509:$S509,AT$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AU$2),SUMIF(CLASS!$N509:$S509,AU$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AV$2),SUMIF(CLASS!$N509:$S509,AV$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AW$2),SUMIF(CLASS!$N509:$S509,AW$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AX$2),SUMIF(CLASS!$N509:$S509,AX$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AY$2),SUMIF(CLASS!$N509:$S509,AY$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,AZ$2),SUMIF(CLASS!$N509:$S509,AZ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,BA$2),SUMIF(CLASS!$N509:$S509,BA$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,BB$2),SUMIF(CLASS!$N509:$S509,BB$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,BC$2),SUMIF(CLASS!$N509:$S509,BC$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,BD$2),SUMIF(CLASS!$N509:$S509,BD$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,BE$2),SUMIF(CLASS!$N509:$S509,BE$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,BF$2),SUMIF(CLASS!$N509:$S509,BF$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,BG$2),SUMIF(CLASS!$N509:$S509,BG$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,BH$2),SUMIF(CLASS!$N509:$S509,BH$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$U509),2,BI$2),SUMIF(CLASS!$N509:$S509,BI$3,CLASS!$E509:$J509))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A510","v":"~"},{"$f":"ACCOUNTS!B510","v":"~"},{"$f":"ACCOUNTS!C510","v":0},0,{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,E$2),SUMIF(CLASS!$N510:$S510,E$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,F$2),SUMIF(CLASS!$N510:$S510,F$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,G$2),SUMIF(CLASS!$N510:$S510,G$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,H$2),SUMIF(CLASS!$N510:$S510,H$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,I$2),SUMIF(CLASS!$N510:$S510,I$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,J$2),SUMIF(CLASS!$N510:$S510,J$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,K$2),SUMIF(CLASS!$N510:$S510,K$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,L$2),SUMIF(CLASS!$N510:$S510,L$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,M$2),SUMIF(CLASS!$N510:$S510,M$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,N$2),SUMIF(CLASS!$N510:$S510,N$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,O$2),SUMIF(CLASS!$N510:$S510,O$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,P$2),SUMIF(CLASS!$N510:$S510,P$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,Q$2),SUMIF(CLASS!$N510:$S510,Q$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,R$2),SUMIF(CLASS!$N510:$S510,R$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,S$2),SUMIF(CLASS!$N510:$S510,S$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,T$2),SUMIF(CLASS!$N510:$S510,T$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,U$2),SUMIF(CLASS!$N510:$S510,U$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,V$2),SUMIF(CLASS!$N510:$S510,V$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,W$2),SUMIF(CLASS!$N510:$S510,W$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,X$2),SUMIF(CLASS!$N510:$S510,X$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,Y$2),SUMIF(CLASS!$N510:$S510,Y$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,Z$2),SUMIF(CLASS!$N510:$S510,Z$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AA$2),SUMIF(CLASS!$N510:$S510,AA$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AB$2),SUMIF(CLASS!$N510:$S510,AB$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AC$2),SUMIF(CLASS!$N510:$S510,AC$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AD$2),SUMIF(CLASS!$N510:$S510,AD$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AE$2),SUMIF(CLASS!$N510:$S510,AE$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AF$2),SUMIF(CLASS!$N510:$S510,AF$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AG$2),SUMIF(CLASS!$N510:$S510,AG$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AH$2),SUMIF(CLASS!$N510:$S510,AH$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AI$2),SUMIF(CLASS!$N510:$S510,AI$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AJ$2),SUMIF(CLASS!$N510:$S510,AJ$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AK$2),SUMIF(CLASS!$N510:$S510,AK$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AL$2),SUMIF(CLASS!$N510:$S510,AL$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AM$2),SUMIF(CLASS!$N510:$S510,AM$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AN$2),SUMIF(CLASS!$N510:$S510,AN$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AO$2),SUMIF(CLASS!$N510:$S510,AO$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AP$2),SUMIF(CLASS!$N510:$S510,AP$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AQ$2),SUMIF(CLASS!$N510:$S510,AQ$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AR$2),SUMIF(CLASS!$N510:$S510,AR$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AS$2),SUMIF(CLASS!$N510:$S510,AS$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AT$2),SUMIF(CLASS!$N510:$S510,AT$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AU$2),SUMIF(CLASS!$N510:$S510,AU$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AV$2),SUMIF(CLASS!$N510:$S510,AV$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AW$2),SUMIF(CLASS!$N510:$S510,AW$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AX$2),SUMIF(CLASS!$N510:$S510,AX$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AY$2),SUMIF(CLASS!$N510:$S510,AY$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,AZ$2),SUMIF(CLASS!$N510:$S510,AZ$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,BA$2),SUMIF(CLASS!$N510:$S510,BA$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,BB$2),SUMIF(CLASS!$N510:$S510,BB$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,BC$2),SUMIF(CLASS!$N510:$S510,BC$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,BD$2),SUMIF(CLASS!$N510:$S510,BD$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,BE$2),SUMIF(CLASS!$N510:$S510,BE$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,BF$2),SUMIF(CLASS!$N510:$S510,BF$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,BG$2),SUMIF(CLASS!$N510:$S510,BG$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,BH$2),SUMIF(CLASS!$N510:$S510,BH$3,CLASS!$E510:$J510))","v":0},{"$f":"IF(CLASS!$L510<>0,FUNCALLOC!$C510*INDEX(INDIRECT(ACCOUNTS!$U510),2,BI$2),SUMIF(CLASS!$N510:$S510,BI$3,CLASS!$E510:$J510))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A511","v":"~"},{"$f":"ACCOUNTS!B511","v":"~"},{"$f":"ACCOUNTS!C511","v":0},0,{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,E$2),SUMIF(CLASS!$N511:$S511,E$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,F$2),SUMIF(CLASS!$N511:$S511,F$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,G$2),SUMIF(CLASS!$N511:$S511,G$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,H$2),SUMIF(CLASS!$N511:$S511,H$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,I$2),SUMIF(CLASS!$N511:$S511,I$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,J$2),SUMIF(CLASS!$N511:$S511,J$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,K$2),SUMIF(CLASS!$N511:$S511,K$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,L$2),SUMIF(CLASS!$N511:$S511,L$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,M$2),SUMIF(CLASS!$N511:$S511,M$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,N$2),SUMIF(CLASS!$N511:$S511,N$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,O$2),SUMIF(CLASS!$N511:$S511,O$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,P$2),SUMIF(CLASS!$N511:$S511,P$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,Q$2),SUMIF(CLASS!$N511:$S511,Q$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,R$2),SUMIF(CLASS!$N511:$S511,R$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,S$2),SUMIF(CLASS!$N511:$S511,S$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,T$2),SUMIF(CLASS!$N511:$S511,T$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,U$2),SUMIF(CLASS!$N511:$S511,U$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,V$2),SUMIF(CLASS!$N511:$S511,V$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,W$2),SUMIF(CLASS!$N511:$S511,W$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,X$2),SUMIF(CLASS!$N511:$S511,X$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,Y$2),SUMIF(CLASS!$N511:$S511,Y$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,Z$2),SUMIF(CLASS!$N511:$S511,Z$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AA$2),SUMIF(CLASS!$N511:$S511,AA$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AB$2),SUMIF(CLASS!$N511:$S511,AB$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AC$2),SUMIF(CLASS!$N511:$S511,AC$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AD$2),SUMIF(CLASS!$N511:$S511,AD$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AE$2),SUMIF(CLASS!$N511:$S511,AE$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AF$2),SUMIF(CLASS!$N511:$S511,AF$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AG$2),SUMIF(CLASS!$N511:$S511,AG$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AH$2),SUMIF(CLASS!$N511:$S511,AH$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AI$2),SUMIF(CLASS!$N511:$S511,AI$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AJ$2),SUMIF(CLASS!$N511:$S511,AJ$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AK$2),SUMIF(CLASS!$N511:$S511,AK$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AL$2),SUMIF(CLASS!$N511:$S511,AL$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AM$2),SUMIF(CLASS!$N511:$S511,AM$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AN$2),SUMIF(CLASS!$N511:$S511,AN$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AO$2),SUMIF(CLASS!$N511:$S511,AO$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AP$2),SUMIF(CLASS!$N511:$S511,AP$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AQ$2),SUMIF(CLASS!$N511:$S511,AQ$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AR$2),SUMIF(CLASS!$N511:$S511,AR$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AS$2),SUMIF(CLASS!$N511:$S511,AS$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AT$2),SUMIF(CLASS!$N511:$S511,AT$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AU$2),SUMIF(CLASS!$N511:$S511,AU$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AV$2),SUMIF(CLASS!$N511:$S511,AV$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AW$2),SUMIF(CLASS!$N511:$S511,AW$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AX$2),SUMIF(CLASS!$N511:$S511,AX$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AY$2),SUMIF(CLASS!$N511:$S511,AY$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,AZ$2),SUMIF(CLASS!$N511:$S511,AZ$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,BA$2),SUMIF(CLASS!$N511:$S511,BA$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,BB$2),SUMIF(CLASS!$N511:$S511,BB$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,BC$2),SUMIF(CLASS!$N511:$S511,BC$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,BD$2),SUMIF(CLASS!$N511:$S511,BD$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,BE$2),SUMIF(CLASS!$N511:$S511,BE$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,BF$2),SUMIF(CLASS!$N511:$S511,BF$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,BG$2),SUMIF(CLASS!$N511:$S511,BG$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,BH$2),SUMIF(CLASS!$N511:$S511,BH$3,CLASS!$E511:$J511))","v":0},{"$f":"IF(CLASS!$L511<>0,FUNCALLOC!$C511*INDEX(INDIRECT(ACCOUNTS!$U511),2,BI$2),SUMIF(CLASS!$N511:$S511,BI$3,CLASS!$E511:$J511))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B512","v":"Sub-total"},{"$f":"SUM(C505:C511)","v":0},0,{"$f":"SUM(E505:E511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS505:AS511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL505:BL511)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT505:BT511)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB505:CB511)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ505:CJ511)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR505:CR511)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ505:CZ511)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH505:DH511)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP505:DP511)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX505:DX511)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF505:EF511)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN505:EN511)","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,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B515","v":"TOTAL LABOR O & M EXPENSES"},{"$f":" SUM(C410,C415,C425,C441,C450,C475,C489,C502,C512)","v":37924617.172624342},0,{"$f":" SUM(E410,E415,E425,E441,E450,E475,E489,E502,E512)","v":93145.827811614654},{"$f":" SUM(F410,F415,F425,F441,F450,F475,F489,F502,F512)","v":936686.73690904595},6878242.8439232102,0,0,2191225.3363251677,248992.34483251095,3269080.2020946103,344144.67751683557,0,0,0,0,0,5598807.1578976642,53475.116498890151,5083679.4269844899,3064415.2530721864,884367.76384641905,0,0,0,5379650.5321792942,0,354290.11926580075,440523.17017509713,0,0,189019.22290343521,2781295.0546788853,0,0,0,0,81.880362995642884,133494.5053461894,0,0,0,0,{"$f":" SUM(AS410,AS415,AS425,AS441,AS450,AS475,AS489,AS502,AS512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(BH410,BH415,BH425,BH441,BH450,BH475,BH489,BH502,BH512)","v":0},0,null,null,93145.827811614654,0,0,0,0,0,93145.827811614654,null,{"$f":" SUM(BT410,BT415,BT425,BT441,BT450,BT475,BT489,BT502,BT512)","v":936686.73690904595},248992.34483251095,0,0,0,0,1185679.0817415568,null,{"$f":" SUM(CB410,CB415,CB425,CB441,CB450,CB475,CB489,CB502,CB512)","v":0},0,0,0,0,0,0,null,{"$f":" SUM(CJ410,CJ415,CJ425,CJ441,CJ450,CJ475,CJ489,CJ502,CJ512)","v":9069468.1802483797},3613224.8796114461,20859208.539919842,0,0,0,{"$f":" SUM(CP410,CP415,CP425,CP441,CP450,CP475,CP489,CP502,CP512)","v":33541901.599779665},null,{"$f":" SUM(CR410,CR415,CR425,CR441,CR450,CR475,CR489,CR502,CR512)","v":0},0,0,0,0,0,{"$f":" SUM(CX410,CX415,CX425,CX441,CX450,CX475,CX489,CX502,CX512)","v":0},null,{"$f":" SUM(CZ410,CZ415,CZ425,CZ441,CZ450,CZ475,CZ489,CZ502,CZ512)","v":0},0,0,2970314.2775823204,0,0,{"$f":" SUM(DF410,DF415,DF425,DF441,DF450,DF475,DF489,DF502,DF512)","v":2970314.2775823204},null,{"$f":" SUM(DH410,DH415,DH425,DH441,DH450,DH475,DH489,DH502,DH512)","v":0},0,0,0,133576.38570918504,0,{"$f":" SUM(DN410,DN415,DN425,DN441,DN450,DN475,DN489,DN502,DN512)","v":133576.38570918504},null,{"$f":" SUM(DP410,DP415,DP425,DP441,DP450,DP475,DP489,DP502,DP512)","v":0},0,0,0,0,0,{"$f":" SUM(DV410,DV415,DV425,DV441,DV450,DV475,DV489,DV502,DV512)","v":0},null,{"$f":" SUM(DX410,DX415,DX425,DX441,DX450,DX475,DX489,DX502,DX512)","v":0},0,0,0,0,0,{"$f":" SUM(ED410,ED415,ED425,ED441,ED450,ED475,ED489,ED502,ED512)","v":0},null,{"$f":" SUM(EF410,EF415,EF425,EF441,EF450,EF475,EF489,EF502,EF512)","v":0},0,0,0,0,0,{"$f":" SUM(EL410,EL415,EL425,EL441,EL450,EL475,EL489,EL502,EL512)","v":0},null,{"$f":" SUM(EN410,EN415,EN425,EN441,EN450,EN475,EN489,EN502,EN512)","v":0},0,0,0,0,0,{"$f":" SUM(ET410,ET415,ET425,ET441,ET450,ET475,ET489,ET502,ET512)","v":0},{"$f":"ROUND((SUM(ET515,EL515,ED515,DV515,DN515,DF515,CX515,CP515,CH515,BZ515,BR515)-C515),1)","v":0}]
[null,"Total Labor O&M Expenses x JP Balancing",{"$f":"C515-C418","v":37675624.827791832},0,{"$f":"E515-E418","v":93145.827811614654},{"$f":"F515-F418","v":936686.73690904595},6878242.8439232102,0,0,2191225.3363251677,0,3269080.2020946103,344144.67751683557,0,0,0,0,0,5598807.1578976642,53475.116498890151,5083679.4269844899,3064415.2530721864,884367.76384641905,0,0,0,5379650.5321792942,0,354290.11926580075,440523.17017509713,0,0,189019.22290343521,2781295.0546788853,0,0,0,0,81.880362995642884,133494.5053461894,0,0,0,0,{"$f":"AS515-AS418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"BL515-BL418","v":93145.827811614654},0,0,0,0,0,93145.827811614654,null,{"$f":"BT515-BT418","v":936686.73690904595},0,0,0,0,0,936686.73690904584,null,{"$f":"CB515-CB418","v":0},0,0,0,0,0,0,null,{"$f":"CJ515-CJ418","v":9069468.1802483797},3613224.8796114461,20859208.539919842,0,0,0,33541901.599779665,null,{"$f":"CR515-CR418","v":0},0,0,0,0,0,0,null,{"$f":"CZ515-CZ418","v":0},0,0,2970314.2775823204,0,0,2970314.2775823204,null,{"$f":"DH515-DH418","v":0},0,0,0,133576.38570918504,0,133576.38570918504,null,{"$f":"DP515-DP418","v":0},0,0,0,0,0,0,null,{"$f":"DX515-DX418","v":0},0,0,0,0,0,0,null,{"$f":"EF515-EF418","v":0},0,0,0,0,0,0,null,{"$f":"EN515-EN418","v":0},0,0,0,0,0,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A518","v":"Depreciation Expense"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(ET518,EL518,ED518,DV518,DN518,DF518,CX518,CP518,CH518,BZ518,BR518)-C518),1)","v":0}]
[{"$f":"ACCOUNTS!A519","v":403},{"$f":"ACCOUNTS!B519","v":"Production Depreciation Expense"},{"$f":"ACCOUNTS!C519","v":36777.309999999983},0,{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,E$2),SUMIF(CLASS!$N519:$S519,E$3,CLASS!$E519:$J519))","v":36777.309999999983},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,F$2),SUMIF(CLASS!$N519:$S519,F$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,G$2),SUMIF(CLASS!$N519:$S519,G$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,H$2),SUMIF(CLASS!$N519:$S519,H$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,I$2),SUMIF(CLASS!$N519:$S519,I$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,J$2),SUMIF(CLASS!$N519:$S519,J$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,K$2),SUMIF(CLASS!$N519:$S519,K$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,L$2),SUMIF(CLASS!$N519:$S519,L$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,M$2),SUMIF(CLASS!$N519:$S519,M$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,N$2),SUMIF(CLASS!$N519:$S519,N$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,O$2),SUMIF(CLASS!$N519:$S519,O$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,P$2),SUMIF(CLASS!$N519:$S519,P$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,Q$2),SUMIF(CLASS!$N519:$S519,Q$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,R$2),SUMIF(CLASS!$N519:$S519,R$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,S$2),SUMIF(CLASS!$N519:$S519,S$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,T$2),SUMIF(CLASS!$N519:$S519,T$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,U$2),SUMIF(CLASS!$N519:$S519,U$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,V$2),SUMIF(CLASS!$N519:$S519,V$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,W$2),SUMIF(CLASS!$N519:$S519,W$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,X$2),SUMIF(CLASS!$N519:$S519,X$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,Y$2),SUMIF(CLASS!$N519:$S519,Y$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,Z$2),SUMIF(CLASS!$N519:$S519,Z$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AA$2),SUMIF(CLASS!$N519:$S519,AA$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AB$2),SUMIF(CLASS!$N519:$S519,AB$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AC$2),SUMIF(CLASS!$N519:$S519,AC$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AD$2),SUMIF(CLASS!$N519:$S519,AD$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AE$2),SUMIF(CLASS!$N519:$S519,AE$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AF$2),SUMIF(CLASS!$N519:$S519,AF$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AG$2),SUMIF(CLASS!$N519:$S519,AG$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AH$2),SUMIF(CLASS!$N519:$S519,AH$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AI$2),SUMIF(CLASS!$N519:$S519,AI$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AJ$2),SUMIF(CLASS!$N519:$S519,AJ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AK$2),SUMIF(CLASS!$N519:$S519,AK$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AL$2),SUMIF(CLASS!$N519:$S519,AL$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AM$2),SUMIF(CLASS!$N519:$S519,AM$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AN$2),SUMIF(CLASS!$N519:$S519,AN$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AO$2),SUMIF(CLASS!$N519:$S519,AO$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AP$2),SUMIF(CLASS!$N519:$S519,AP$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AQ$2),SUMIF(CLASS!$N519:$S519,AQ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AR$2),SUMIF(CLASS!$N519:$S519,AR$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AS$2),SUMIF(CLASS!$N519:$S519,AS$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AT$2),SUMIF(CLASS!$N519:$S519,AT$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AU$2),SUMIF(CLASS!$N519:$S519,AU$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AV$2),SUMIF(CLASS!$N519:$S519,AV$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AW$2),SUMIF(CLASS!$N519:$S519,AW$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AX$2),SUMIF(CLASS!$N519:$S519,AX$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AY$2),SUMIF(CLASS!$N519:$S519,AY$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,AZ$2),SUMIF(CLASS!$N519:$S519,AZ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,BA$2),SUMIF(CLASS!$N519:$S519,BA$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,BB$2),SUMIF(CLASS!$N519:$S519,BB$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,BC$2),SUMIF(CLASS!$N519:$S519,BC$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,BD$2),SUMIF(CLASS!$N519:$S519,BD$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,BE$2),SUMIF(CLASS!$N519:$S519,BE$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,BF$2),SUMIF(CLASS!$N519:$S519,BF$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,BG$2),SUMIF(CLASS!$N519:$S519,BG$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,BH$2),SUMIF(CLASS!$N519:$S519,BH$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOC!$C519*INDEX(INDIRECT(ACCOUNTS!$U519),2,BI$2),SUMIF(CLASS!$N519:$S519,BI$3,CLASS!$E519:$J519))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E519:$BI519)","v":36777.309999999983},0,0,0,0,0,{"$f":"SUM(BL519:BQ519)","v":36777.309999999983},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E519:$BI519)","v":0},0,0,0,0,0,{"$f":"SUM(BT519:BY519)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E519:$BI519)","v":0},0,0,0,0,0,{"$f":"SUM(CB519:CG519)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E519:$BI519)","v":0},0,0,0,0,0,{"$f":"SUM(CJ519:CO519)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E519:$BI519)","v":0},0,0,0,0,0,{"$f":"SUM(CR519:CW519)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E519:$BI519)","v":0},0,0,0,0,0,{"$f":"SUM(CZ519:DE519)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E519:$BI519)","v":0},0,0,0,0,0,{"$f":"SUM(DH519:DM519)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E519:$BI519)","v":0},0,0,0,0,0,{"$f":"SUM(DP519:DU519)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E519:$BI519)","v":0},0,0,0,0,0,{"$f":"SUM(DX519:EC519)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E519:$BI519)","v":0},0,0,0,0,0,{"$f":"SUM(EF519:EK519)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E519:$BI519)","v":0},0,0,0,0,0,{"$f":"SUM(EN519:ES519)","v":0},0]
[{"$f":"ACCOUNTS!A520","v":403},{"$f":"ACCOUNTS!B520","v":"JP Balancing Depreciation Expense"},{"$f":"ACCOUNTS!C520","v":0},0,{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,E$2),SUMIF(CLASS!$N520:$S520,E$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,F$2),SUMIF(CLASS!$N520:$S520,F$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,G$2),SUMIF(CLASS!$N520:$S520,G$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,H$2),SUMIF(CLASS!$N520:$S520,H$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,I$2),SUMIF(CLASS!$N520:$S520,I$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,J$2),SUMIF(CLASS!$N520:$S520,J$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,K$2),SUMIF(CLASS!$N520:$S520,K$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,L$2),SUMIF(CLASS!$N520:$S520,L$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,M$2),SUMIF(CLASS!$N520:$S520,M$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,N$2),SUMIF(CLASS!$N520:$S520,N$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,O$2),SUMIF(CLASS!$N520:$S520,O$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,P$2),SUMIF(CLASS!$N520:$S520,P$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,Q$2),SUMIF(CLASS!$N520:$S520,Q$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,R$2),SUMIF(CLASS!$N520:$S520,R$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,S$2),SUMIF(CLASS!$N520:$S520,S$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,T$2),SUMIF(CLASS!$N520:$S520,T$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,U$2),SUMIF(CLASS!$N520:$S520,U$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,V$2),SUMIF(CLASS!$N520:$S520,V$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,W$2),SUMIF(CLASS!$N520:$S520,W$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,X$2),SUMIF(CLASS!$N520:$S520,X$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,Y$2),SUMIF(CLASS!$N520:$S520,Y$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,Z$2),SUMIF(CLASS!$N520:$S520,Z$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AA$2),SUMIF(CLASS!$N520:$S520,AA$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AB$2),SUMIF(CLASS!$N520:$S520,AB$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AC$2),SUMIF(CLASS!$N520:$S520,AC$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AD$2),SUMIF(CLASS!$N520:$S520,AD$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AE$2),SUMIF(CLASS!$N520:$S520,AE$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AF$2),SUMIF(CLASS!$N520:$S520,AF$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AG$2),SUMIF(CLASS!$N520:$S520,AG$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AH$2),SUMIF(CLASS!$N520:$S520,AH$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AI$2),SUMIF(CLASS!$N520:$S520,AI$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AJ$2),SUMIF(CLASS!$N520:$S520,AJ$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AK$2),SUMIF(CLASS!$N520:$S520,AK$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AL$2),SUMIF(CLASS!$N520:$S520,AL$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AM$2),SUMIF(CLASS!$N520:$S520,AM$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AN$2),SUMIF(CLASS!$N520:$S520,AN$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AO$2),SUMIF(CLASS!$N520:$S520,AO$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AP$2),SUMIF(CLASS!$N520:$S520,AP$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AQ$2),SUMIF(CLASS!$N520:$S520,AQ$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AR$2),SUMIF(CLASS!$N520:$S520,AR$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AS$2),SUMIF(CLASS!$N520:$S520,AS$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AT$2),SUMIF(CLASS!$N520:$S520,AT$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AU$2),SUMIF(CLASS!$N520:$S520,AU$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AV$2),SUMIF(CLASS!$N520:$S520,AV$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AW$2),SUMIF(CLASS!$N520:$S520,AW$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AX$2),SUMIF(CLASS!$N520:$S520,AX$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AY$2),SUMIF(CLASS!$N520:$S520,AY$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,AZ$2),SUMIF(CLASS!$N520:$S520,AZ$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,BA$2),SUMIF(CLASS!$N520:$S520,BA$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,BB$2),SUMIF(CLASS!$N520:$S520,BB$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,BC$2),SUMIF(CLASS!$N520:$S520,BC$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,BD$2),SUMIF(CLASS!$N520:$S520,BD$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,BE$2),SUMIF(CLASS!$N520:$S520,BE$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,BF$2),SUMIF(CLASS!$N520:$S520,BF$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,BG$2),SUMIF(CLASS!$N520:$S520,BG$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,BH$2),SUMIF(CLASS!$N520:$S520,BH$3,CLASS!$E520:$J520))","v":0},{"$f":"IF(CLASS!$L520<>0,FUNCALLOC!$C520*INDEX(INDIRECT(ACCOUNTS!$U520),2,BI$2),SUMIF(CLASS!$N520:$S520,BI$3,CLASS!$E520:$J520))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[403,"Underground Depreciation Expense",{"$f":"ACCOUNTS!C521","v":1149992.8900000001},{"$f":"ROUND((SUM(E521:BI521)-C521),1)","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,E$2),SUMIF(CLASS!$N521:$S521,E$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,F$2),SUMIF(CLASS!$N521:$S521,F$3,CLASS!$E521:$J521))","v":1149992.8900000001},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,G$2),SUMIF(CLASS!$N521:$S521,G$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,H$2),SUMIF(CLASS!$N521:$S521,H$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,I$2),SUMIF(CLASS!$N521:$S521,I$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,J$2),SUMIF(CLASS!$N521:$S521,J$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,K$2),SUMIF(CLASS!$N521:$S521,K$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,L$2),SUMIF(CLASS!$N521:$S521,L$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,M$2),SUMIF(CLASS!$N521:$S521,M$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,N$2),SUMIF(CLASS!$N521:$S521,N$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,O$2),SUMIF(CLASS!$N521:$S521,O$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,P$2),SUMIF(CLASS!$N521:$S521,P$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,Q$2),SUMIF(CLASS!$N521:$S521,Q$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,R$2),SUMIF(CLASS!$N521:$S521,R$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,S$2),SUMIF(CLASS!$N521:$S521,S$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,T$2),SUMIF(CLASS!$N521:$S521,T$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,U$2),SUMIF(CLASS!$N521:$S521,U$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,V$2),SUMIF(CLASS!$N521:$S521,V$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,W$2),SUMIF(CLASS!$N521:$S521,W$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,X$2),SUMIF(CLASS!$N521:$S521,X$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,Y$2),SUMIF(CLASS!$N521:$S521,Y$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,Z$2),SUMIF(CLASS!$N521:$S521,Z$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AA$2),SUMIF(CLASS!$N521:$S521,AA$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AB$2),SUMIF(CLASS!$N521:$S521,AB$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AC$2),SUMIF(CLASS!$N521:$S521,AC$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AD$2),SUMIF(CLASS!$N521:$S521,AD$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AE$2),SUMIF(CLASS!$N521:$S521,AE$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AF$2),SUMIF(CLASS!$N521:$S521,AF$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AG$2),SUMIF(CLASS!$N521:$S521,AG$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AH$2),SUMIF(CLASS!$N521:$S521,AH$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AI$2),SUMIF(CLASS!$N521:$S521,AI$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AJ$2),SUMIF(CLASS!$N521:$S521,AJ$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AK$2),SUMIF(CLASS!$N521:$S521,AK$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AL$2),SUMIF(CLASS!$N521:$S521,AL$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AM$2),SUMIF(CLASS!$N521:$S521,AM$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AN$2),SUMIF(CLASS!$N521:$S521,AN$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AO$2),SUMIF(CLASS!$N521:$S521,AO$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AP$2),SUMIF(CLASS!$N521:$S521,AP$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AQ$2),SUMIF(CLASS!$N521:$S521,AQ$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AR$2),SUMIF(CLASS!$N521:$S521,AR$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AS$2),SUMIF(CLASS!$N521:$S521,AS$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AT$2),SUMIF(CLASS!$N521:$S521,AT$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AU$2),SUMIF(CLASS!$N521:$S521,AU$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AV$2),SUMIF(CLASS!$N521:$S521,AV$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AW$2),SUMIF(CLASS!$N521:$S521,AW$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AX$2),SUMIF(CLASS!$N521:$S521,AX$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AY$2),SUMIF(CLASS!$N521:$S521,AY$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,AZ$2),SUMIF(CLASS!$N521:$S521,AZ$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,BA$2),SUMIF(CLASS!$N521:$S521,BA$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,BB$2),SUMIF(CLASS!$N521:$S521,BB$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,BC$2),SUMIF(CLASS!$N521:$S521,BC$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,BD$2),SUMIF(CLASS!$N521:$S521,BD$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,BE$2),SUMIF(CLASS!$N521:$S521,BE$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,BF$2),SUMIF(CLASS!$N521:$S521,BF$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,BG$2),SUMIF(CLASS!$N521:$S521,BG$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,BH$2),SUMIF(CLASS!$N521:$S521,BH$3,CLASS!$E521:$J521))","v":0},{"$f":"IF(CLASS!$L521<>0,FUNCALLOC!$C521*INDEX(INDIRECT(ACCOUNTS!$U521),2,BI$2),SUMIF(CLASS!$N521:$S521,BI$3,CLASS!$E521:$J521))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL521:BQ521)","v":0},null,1149992.8900000001,0,0,0,0,0,{"$f":"SUM(BT521:BY521)","v":1149992.8900000001},null,0,0,0,0,0,0,{"$f":"SUM(CB521:CG521)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ521:CO521)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR521:CW521)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ521:DE521)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH521:DM521)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP521:DU521)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX521:EC521)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF521:EK521)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN521:ES521)","v":0},{"$f":"ROUND((SUM(ET521,EL521,ED521,DV521,DN521,DF521,CX521,CP521,CH521,BZ521,BR521)-C521),1)","v":0}]
[{"$f":"ACCOUNTS!A522","v":403},{"$f":"ACCOUNTS!B522","v":"Storage Depreciation Expense"},{"$f":"ACCOUNTS!C522","v":336846.36999999994},{"$f":"ROUND((SUM(E522:BI522)-C522),1)","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,E$2),SUMIF(CLASS!$N522:$S522,E$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,F$2),SUMIF(CLASS!$N522:$S522,F$3,CLASS!$E522:$J522))","v":336846.36999999994},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,G$2),SUMIF(CLASS!$N522:$S522,G$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,H$2),SUMIF(CLASS!$N522:$S522,H$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,I$2),SUMIF(CLASS!$N522:$S522,I$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,J$2),SUMIF(CLASS!$N522:$S522,J$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,K$2),SUMIF(CLASS!$N522:$S522,K$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,L$2),SUMIF(CLASS!$N522:$S522,L$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,M$2),SUMIF(CLASS!$N522:$S522,M$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,N$2),SUMIF(CLASS!$N522:$S522,N$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,O$2),SUMIF(CLASS!$N522:$S522,O$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,P$2),SUMIF(CLASS!$N522:$S522,P$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,Q$2),SUMIF(CLASS!$N522:$S522,Q$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,R$2),SUMIF(CLASS!$N522:$S522,R$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,S$2),SUMIF(CLASS!$N522:$S522,S$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,T$2),SUMIF(CLASS!$N522:$S522,T$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,U$2),SUMIF(CLASS!$N522:$S522,U$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,V$2),SUMIF(CLASS!$N522:$S522,V$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,W$2),SUMIF(CLASS!$N522:$S522,W$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,X$2),SUMIF(CLASS!$N522:$S522,X$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,Y$2),SUMIF(CLASS!$N522:$S522,Y$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,Z$2),SUMIF(CLASS!$N522:$S522,Z$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AA$2),SUMIF(CLASS!$N522:$S522,AA$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AB$2),SUMIF(CLASS!$N522:$S522,AB$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AC$2),SUMIF(CLASS!$N522:$S522,AC$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AD$2),SUMIF(CLASS!$N522:$S522,AD$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AE$2),SUMIF(CLASS!$N522:$S522,AE$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AF$2),SUMIF(CLASS!$N522:$S522,AF$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AG$2),SUMIF(CLASS!$N522:$S522,AG$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AH$2),SUMIF(CLASS!$N522:$S522,AH$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AI$2),SUMIF(CLASS!$N522:$S522,AI$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AJ$2),SUMIF(CLASS!$N522:$S522,AJ$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AK$2),SUMIF(CLASS!$N522:$S522,AK$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AL$2),SUMIF(CLASS!$N522:$S522,AL$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AM$2),SUMIF(CLASS!$N522:$S522,AM$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AN$2),SUMIF(CLASS!$N522:$S522,AN$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AO$2),SUMIF(CLASS!$N522:$S522,AO$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AP$2),SUMIF(CLASS!$N522:$S522,AP$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AQ$2),SUMIF(CLASS!$N522:$S522,AQ$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AR$2),SUMIF(CLASS!$N522:$S522,AR$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AS$2),SUMIF(CLASS!$N522:$S522,AS$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AT$2),SUMIF(CLASS!$N522:$S522,AT$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AU$2),SUMIF(CLASS!$N522:$S522,AU$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AV$2),SUMIF(CLASS!$N522:$S522,AV$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AW$2),SUMIF(CLASS!$N522:$S522,AW$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AX$2),SUMIF(CLASS!$N522:$S522,AX$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AY$2),SUMIF(CLASS!$N522:$S522,AY$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,AZ$2),SUMIF(CLASS!$N522:$S522,AZ$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,BA$2),SUMIF(CLASS!$N522:$S522,BA$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,BB$2),SUMIF(CLASS!$N522:$S522,BB$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,BC$2),SUMIF(CLASS!$N522:$S522,BC$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,BD$2),SUMIF(CLASS!$N522:$S522,BD$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,BE$2),SUMIF(CLASS!$N522:$S522,BE$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,BF$2),SUMIF(CLASS!$N522:$S522,BF$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,BG$2),SUMIF(CLASS!$N522:$S522,BG$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,BH$2),SUMIF(CLASS!$N522:$S522,BH$3,CLASS!$E522:$J522))","v":0},{"$f":"IF(CLASS!$L522<>0,FUNCALLOC!$C522*INDEX(INDIRECT(ACCOUNTS!$U522),2,BI$2),SUMIF(CLASS!$N522:$S522,BI$3,CLASS!$E522:$J522))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL522:BQ522)","v":0},null,336846.36999999994,0,0,0,0,0,{"$f":"SUM(BT522:BY522)","v":336846.36999999994},null,0,0,0,0,0,0,{"$f":"SUM(CB522:CG522)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ522:CO522)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR522:CW522)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ522:DE522)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH522:DM522)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP522:DU522)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX522:EC522)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF522:EK522)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A523","v":403},{"$f":"ACCOUNTS!B523","v":"LNG Terminal/Processing Depr Exp"},{"$f":"ACCOUNTS!C523","v":22517.519999999993},0,{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,E$2),SUMIF(CLASS!$N523:$S523,E$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,F$2),SUMIF(CLASS!$N523:$S523,F$3,CLASS!$E523:$J523))","v":22517.519999999993},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,G$2),SUMIF(CLASS!$N523:$S523,G$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,H$2),SUMIF(CLASS!$N523:$S523,H$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,I$2),SUMIF(CLASS!$N523:$S523,I$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,J$2),SUMIF(CLASS!$N523:$S523,J$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,K$2),SUMIF(CLASS!$N523:$S523,K$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,L$2),SUMIF(CLASS!$N523:$S523,L$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,M$2),SUMIF(CLASS!$N523:$S523,M$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,N$2),SUMIF(CLASS!$N523:$S523,N$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,O$2),SUMIF(CLASS!$N523:$S523,O$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,P$2),SUMIF(CLASS!$N523:$S523,P$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,Q$2),SUMIF(CLASS!$N523:$S523,Q$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,R$2),SUMIF(CLASS!$N523:$S523,R$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,S$2),SUMIF(CLASS!$N523:$S523,S$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,T$2),SUMIF(CLASS!$N523:$S523,T$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,U$2),SUMIF(CLASS!$N523:$S523,U$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,V$2),SUMIF(CLASS!$N523:$S523,V$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,W$2),SUMIF(CLASS!$N523:$S523,W$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,X$2),SUMIF(CLASS!$N523:$S523,X$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,Y$2),SUMIF(CLASS!$N523:$S523,Y$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,Z$2),SUMIF(CLASS!$N523:$S523,Z$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AA$2),SUMIF(CLASS!$N523:$S523,AA$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AB$2),SUMIF(CLASS!$N523:$S523,AB$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AC$2),SUMIF(CLASS!$N523:$S523,AC$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AD$2),SUMIF(CLASS!$N523:$S523,AD$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AE$2),SUMIF(CLASS!$N523:$S523,AE$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AF$2),SUMIF(CLASS!$N523:$S523,AF$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AG$2),SUMIF(CLASS!$N523:$S523,AG$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AH$2),SUMIF(CLASS!$N523:$S523,AH$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AI$2),SUMIF(CLASS!$N523:$S523,AI$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AJ$2),SUMIF(CLASS!$N523:$S523,AJ$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AK$2),SUMIF(CLASS!$N523:$S523,AK$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AL$2),SUMIF(CLASS!$N523:$S523,AL$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AM$2),SUMIF(CLASS!$N523:$S523,AM$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AN$2),SUMIF(CLASS!$N523:$S523,AN$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AO$2),SUMIF(CLASS!$N523:$S523,AO$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AP$2),SUMIF(CLASS!$N523:$S523,AP$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AQ$2),SUMIF(CLASS!$N523:$S523,AQ$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AR$2),SUMIF(CLASS!$N523:$S523,AR$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AS$2),SUMIF(CLASS!$N523:$S523,AS$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AT$2),SUMIF(CLASS!$N523:$S523,AT$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AU$2),SUMIF(CLASS!$N523:$S523,AU$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AV$2),SUMIF(CLASS!$N523:$S523,AV$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AW$2),SUMIF(CLASS!$N523:$S523,AW$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AX$2),SUMIF(CLASS!$N523:$S523,AX$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AY$2),SUMIF(CLASS!$N523:$S523,AY$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,AZ$2),SUMIF(CLASS!$N523:$S523,AZ$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,BA$2),SUMIF(CLASS!$N523:$S523,BA$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,BB$2),SUMIF(CLASS!$N523:$S523,BB$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,BC$2),SUMIF(CLASS!$N523:$S523,BC$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,BD$2),SUMIF(CLASS!$N523:$S523,BD$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,BE$2),SUMIF(CLASS!$N523:$S523,BE$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,BF$2),SUMIF(CLASS!$N523:$S523,BF$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,BG$2),SUMIF(CLASS!$N523:$S523,BG$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,BH$2),SUMIF(CLASS!$N523:$S523,BH$3,CLASS!$E523:$J523))","v":0},{"$f":"IF(CLASS!$L523<>0,FUNCALLOC!$C523*INDEX(INDIRECT(ACCOUNTS!$U523),2,BI$2),SUMIF(CLASS!$N523:$S523,BI$3,CLASS!$E523:$J523))","v":0},null,null,0,0,0,0,0,0,0,null,22517.519999999993,0,0,0,0,0,22517.519999999993,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A524","v":403},{"$f":"ACCOUNTS!B524","v":"Transmission Depreciation Expense"},{"$f":"ACCOUNTS!C524","v":0},0,{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,E$2),SUMIF(CLASS!$N524:$S524,E$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,F$2),SUMIF(CLASS!$N524:$S524,F$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,G$2),SUMIF(CLASS!$N524:$S524,G$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,H$2),SUMIF(CLASS!$N524:$S524,H$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,I$2),SUMIF(CLASS!$N524:$S524,I$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,J$2),SUMIF(CLASS!$N524:$S524,J$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,K$2),SUMIF(CLASS!$N524:$S524,K$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,L$2),SUMIF(CLASS!$N524:$S524,L$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,M$2),SUMIF(CLASS!$N524:$S524,M$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,N$2),SUMIF(CLASS!$N524:$S524,N$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,O$2),SUMIF(CLASS!$N524:$S524,O$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,P$2),SUMIF(CLASS!$N524:$S524,P$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,Q$2),SUMIF(CLASS!$N524:$S524,Q$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,R$2),SUMIF(CLASS!$N524:$S524,R$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,S$2),SUMIF(CLASS!$N524:$S524,S$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,T$2),SUMIF(CLASS!$N524:$S524,T$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,U$2),SUMIF(CLASS!$N524:$S524,U$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,V$2),SUMIF(CLASS!$N524:$S524,V$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,W$2),SUMIF(CLASS!$N524:$S524,W$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,X$2),SUMIF(CLASS!$N524:$S524,X$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,Y$2),SUMIF(CLASS!$N524:$S524,Y$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,Z$2),SUMIF(CLASS!$N524:$S524,Z$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AA$2),SUMIF(CLASS!$N524:$S524,AA$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AB$2),SUMIF(CLASS!$N524:$S524,AB$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AC$2),SUMIF(CLASS!$N524:$S524,AC$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AD$2),SUMIF(CLASS!$N524:$S524,AD$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AE$2),SUMIF(CLASS!$N524:$S524,AE$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AF$2),SUMIF(CLASS!$N524:$S524,AF$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AG$2),SUMIF(CLASS!$N524:$S524,AG$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AH$2),SUMIF(CLASS!$N524:$S524,AH$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AI$2),SUMIF(CLASS!$N524:$S524,AI$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AJ$2),SUMIF(CLASS!$N524:$S524,AJ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AK$2),SUMIF(CLASS!$N524:$S524,AK$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AL$2),SUMIF(CLASS!$N524:$S524,AL$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AM$2),SUMIF(CLASS!$N524:$S524,AM$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AN$2),SUMIF(CLASS!$N524:$S524,AN$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AO$2),SUMIF(CLASS!$N524:$S524,AO$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AP$2),SUMIF(CLASS!$N524:$S524,AP$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AQ$2),SUMIF(CLASS!$N524:$S524,AQ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AR$2),SUMIF(CLASS!$N524:$S524,AR$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AS$2),SUMIF(CLASS!$N524:$S524,AS$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AT$2),SUMIF(CLASS!$N524:$S524,AT$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AU$2),SUMIF(CLASS!$N524:$S524,AU$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AV$2),SUMIF(CLASS!$N524:$S524,AV$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AW$2),SUMIF(CLASS!$N524:$S524,AW$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AX$2),SUMIF(CLASS!$N524:$S524,AX$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AY$2),SUMIF(CLASS!$N524:$S524,AY$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,AZ$2),SUMIF(CLASS!$N524:$S524,AZ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,BA$2),SUMIF(CLASS!$N524:$S524,BA$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,BB$2),SUMIF(CLASS!$N524:$S524,BB$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,BC$2),SUMIF(CLASS!$N524:$S524,BC$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,BD$2),SUMIF(CLASS!$N524:$S524,BD$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,BE$2),SUMIF(CLASS!$N524:$S524,BE$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,BF$2),SUMIF(CLASS!$N524:$S524,BF$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,BG$2),SUMIF(CLASS!$N524:$S524,BG$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,BH$2),SUMIF(CLASS!$N524:$S524,BH$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$U524),2,BI$2),SUMIF(CLASS!$N524:$S524,BI$3,CLASS!$E524:$J524))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A525","v":403},{"$f":"ACCOUNTS!B525","v":"Distribution Depreciation Expense"},{"$f":"ACCOUNTS!C525","v":108037626.97924376},0,{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,E$2),SUMIF(CLASS!$N525:$S525,E$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,F$2),SUMIF(CLASS!$N525:$S525,F$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,G$2),SUMIF(CLASS!$N525:$S525,G$3,CLASS!$E525:$J525))","v":38479591.722020023},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,H$2),SUMIF(CLASS!$N525:$S525,H$3,CLASS!$E525:$J525))","v":2462192.9468884445},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,I$2),SUMIF(CLASS!$N525:$S525,I$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,J$2),SUMIF(CLASS!$N525:$S525,J$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,K$2),SUMIF(CLASS!$N525:$S525,K$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,L$2),SUMIF(CLASS!$N525:$S525,L$3,CLASS!$E525:$J525))","v":18288518.497754812},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,M$2),SUMIF(CLASS!$N525:$S525,M$3,CLASS!$E525:$J525))","v":1170227.1058256137},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,N$2),SUMIF(CLASS!$N525:$S525,N$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,O$2),SUMIF(CLASS!$N525:$S525,O$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,P$2),SUMIF(CLASS!$N525:$S525,P$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,Q$2),SUMIF(CLASS!$N525:$S525,Q$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,R$2),SUMIF(CLASS!$N525:$S525,R$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,S$2),SUMIF(CLASS!$N525:$S525,S$3,CLASS!$E525:$J525))","v":33295758.734483343},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,T$2),SUMIF(CLASS!$N525:$S525,T$3,CLASS!$E525:$J525))","v":318013.19942478725},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,U$2),SUMIF(CLASS!$N525:$S525,U$3,CLASS!$E525:$J525))","v":6656168.4184379317},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,V$2),SUMIF(CLASS!$N525:$S525,V$3,CLASS!$E525:$J525))","v":5224161.1034392705},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,W$2),SUMIF(CLASS!$N525:$S525,W$3,CLASS!$E525:$J525))","v":1242208.3395612587},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,X$2),SUMIF(CLASS!$N525:$S525,X$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,Y$2),SUMIF(CLASS!$N525:$S525,Y$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,Z$2),SUMIF(CLASS!$N525:$S525,Z$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AA$2),SUMIF(CLASS!$N525:$S525,AA$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AB$2),SUMIF(CLASS!$N525:$S525,AB$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AC$2),SUMIF(CLASS!$N525:$S525,AC$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AD$2),SUMIF(CLASS!$N525:$S525,AD$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AE$2),SUMIF(CLASS!$N525:$S525,AE$3,CLASS!$E525:$J525))","v":900786.9114082806},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AF$2),SUMIF(CLASS!$N525:$S525,AF$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AG$2),SUMIF(CLASS!$N525:$S525,AG$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AH$2),SUMIF(CLASS!$N525:$S525,AH$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AI$2),SUMIF(CLASS!$N525:$S525,AI$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AJ$2),SUMIF(CLASS!$N525:$S525,AJ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AK$2),SUMIF(CLASS!$N525:$S525,AK$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AL$2),SUMIF(CLASS!$N525:$S525,AL$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AM$2),SUMIF(CLASS!$N525:$S525,AM$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AN$2),SUMIF(CLASS!$N525:$S525,AN$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AO$2),SUMIF(CLASS!$N525:$S525,AO$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AP$2),SUMIF(CLASS!$N525:$S525,AP$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AQ$2),SUMIF(CLASS!$N525:$S525,AQ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AR$2),SUMIF(CLASS!$N525:$S525,AR$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AS$2),SUMIF(CLASS!$N525:$S525,AS$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AT$2),SUMIF(CLASS!$N525:$S525,AT$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AU$2),SUMIF(CLASS!$N525:$S525,AU$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AV$2),SUMIF(CLASS!$N525:$S525,AV$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AW$2),SUMIF(CLASS!$N525:$S525,AW$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AX$2),SUMIF(CLASS!$N525:$S525,AX$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AY$2),SUMIF(CLASS!$N525:$S525,AY$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,AZ$2),SUMIF(CLASS!$N525:$S525,AZ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,BA$2),SUMIF(CLASS!$N525:$S525,BA$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,BB$2),SUMIF(CLASS!$N525:$S525,BB$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,BC$2),SUMIF(CLASS!$N525:$S525,BC$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,BD$2),SUMIF(CLASS!$N525:$S525,BD$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,BE$2),SUMIF(CLASS!$N525:$S525,BE$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,BF$2),SUMIF(CLASS!$N525:$S525,BF$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,BG$2),SUMIF(CLASS!$N525:$S525,BG$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,BH$2),SUMIF(CLASS!$N525:$S525,BH$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$U525),2,BI$2),SUMIF(CLASS!$N525:$S525,BI$3,CLASS!$E525:$J525))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,900786.9114082806,0,0,900786.9114082806,null,0,0,0,0,0,0,0,null,40941784.668908469,19458745.603580426,46736309.795346595,0,0,0,107136840.06783548,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A526","v":403},{"$f":"ACCOUNTS!B526","v":"Rental Depreciation Expense"},{"$f":"ACCOUNTS!C526","v":1858203.4300000002},0,{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,E$2),SUMIF(CLASS!$N526:$S526,E$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,F$2),SUMIF(CLASS!$N526:$S526,F$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,G$2),SUMIF(CLASS!$N526:$S526,G$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,H$2),SUMIF(CLASS!$N526:$S526,H$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,I$2),SUMIF(CLASS!$N526:$S526,I$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,J$2),SUMIF(CLASS!$N526:$S526,J$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,K$2),SUMIF(CLASS!$N526:$S526,K$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,L$2),SUMIF(CLASS!$N526:$S526,L$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,M$2),SUMIF(CLASS!$N526:$S526,M$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,N$2),SUMIF(CLASS!$N526:$S526,N$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,O$2),SUMIF(CLASS!$N526:$S526,O$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,P$2),SUMIF(CLASS!$N526:$S526,P$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,Q$2),SUMIF(CLASS!$N526:$S526,Q$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,R$2),SUMIF(CLASS!$N526:$S526,R$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,S$2),SUMIF(CLASS!$N526:$S526,S$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,T$2),SUMIF(CLASS!$N526:$S526,T$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,U$2),SUMIF(CLASS!$N526:$S526,U$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,V$2),SUMIF(CLASS!$N526:$S526,V$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,W$2),SUMIF(CLASS!$N526:$S526,W$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,X$2),SUMIF(CLASS!$N526:$S526,X$3,CLASS!$E526:$J526))","v":1858203.4300000002},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,Y$2),SUMIF(CLASS!$N526:$S526,Y$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,Z$2),SUMIF(CLASS!$N526:$S526,Z$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AA$2),SUMIF(CLASS!$N526:$S526,AA$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AB$2),SUMIF(CLASS!$N526:$S526,AB$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AC$2),SUMIF(CLASS!$N526:$S526,AC$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AD$2),SUMIF(CLASS!$N526:$S526,AD$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AE$2),SUMIF(CLASS!$N526:$S526,AE$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AF$2),SUMIF(CLASS!$N526:$S526,AF$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AG$2),SUMIF(CLASS!$N526:$S526,AG$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AH$2),SUMIF(CLASS!$N526:$S526,AH$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AI$2),SUMIF(CLASS!$N526:$S526,AI$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AJ$2),SUMIF(CLASS!$N526:$S526,AJ$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AK$2),SUMIF(CLASS!$N526:$S526,AK$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AL$2),SUMIF(CLASS!$N526:$S526,AL$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AM$2),SUMIF(CLASS!$N526:$S526,AM$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AN$2),SUMIF(CLASS!$N526:$S526,AN$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AO$2),SUMIF(CLASS!$N526:$S526,AO$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AP$2),SUMIF(CLASS!$N526:$S526,AP$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AQ$2),SUMIF(CLASS!$N526:$S526,AQ$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AR$2),SUMIF(CLASS!$N526:$S526,AR$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AS$2),SUMIF(CLASS!$N526:$S526,AS$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AT$2),SUMIF(CLASS!$N526:$S526,AT$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AU$2),SUMIF(CLASS!$N526:$S526,AU$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AV$2),SUMIF(CLASS!$N526:$S526,AV$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AW$2),SUMIF(CLASS!$N526:$S526,AW$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AX$2),SUMIF(CLASS!$N526:$S526,AX$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AY$2),SUMIF(CLASS!$N526:$S526,AY$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,AZ$2),SUMIF(CLASS!$N526:$S526,AZ$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,BA$2),SUMIF(CLASS!$N526:$S526,BA$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,BB$2),SUMIF(CLASS!$N526:$S526,BB$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,BC$2),SUMIF(CLASS!$N526:$S526,BC$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,BD$2),SUMIF(CLASS!$N526:$S526,BD$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,BE$2),SUMIF(CLASS!$N526:$S526,BE$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,BF$2),SUMIF(CLASS!$N526:$S526,BF$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,BG$2),SUMIF(CLASS!$N526:$S526,BG$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,BH$2),SUMIF(CLASS!$N526:$S526,BH$3,CLASS!$E526:$J526))","v":0},{"$f":"IF(CLASS!$L526<>0,FUNCALLOC!$C526*INDEX(INDIRECT(ACCOUNTS!$U526),2,BI$2),SUMIF(CLASS!$N526:$S526,BI$3,CLASS!$E526:$J526))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1858203.4300000002,0,0,0,1858203.4300000002,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A527","v":403},{"$f":"ACCOUNTS!B527","v":"General Depreciation Expense"},{"$f":"ACCOUNTS!C527","v":11106536.754156575},0,{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,E$2),SUMIF(CLASS!$N527:$S527,E$3,CLASS!$E527:$J527))","v":25902.716727607723},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,F$2),SUMIF(CLASS!$N527:$S527,F$3,CLASS!$E527:$J527))","v":223758.51598963997},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,G$2),SUMIF(CLASS!$N527:$S527,G$3,CLASS!$E527:$J527))","v":2785613.8550802483},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,H$2),SUMIF(CLASS!$N527:$S527,H$3,CLASS!$E527:$J527))","v":101456.90859329475},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,I$2),SUMIF(CLASS!$N527:$S527,I$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,J$2),SUMIF(CLASS!$N527:$S527,J$3,CLASS!$E527:$J527))","v":382296.74916984001},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,K$2),SUMIF(CLASS!$N527:$S527,K$3,CLASS!$E527:$J527))","v":11601.027090290589},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,L$2),SUMIF(CLASS!$N527:$S527,L$3,CLASS!$E527:$J527))","v":1323942.0751723822},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,M$2),SUMIF(CLASS!$N527:$S527,M$3,CLASS!$E527:$J527))","v":108262.20332152693},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,N$2),SUMIF(CLASS!$N527:$S527,N$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,O$2),SUMIF(CLASS!$N527:$S527,O$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,P$2),SUMIF(CLASS!$N527:$S527,P$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,Q$2),SUMIF(CLASS!$N527:$S527,Q$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,R$2),SUMIF(CLASS!$N527:$S527,R$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,S$2),SUMIF(CLASS!$N527:$S527,S$3,CLASS!$E527:$J527))","v":2348789.8384520113},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,T$2),SUMIF(CLASS!$N527:$S527,T$3,CLASS!$E527:$J527))","v":22433.673227243966},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,U$2),SUMIF(CLASS!$N527:$S527,U$3,CLASS!$E527:$J527))","v":1161208.3491172832},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,V$2),SUMIF(CLASS!$N527:$S527,V$3,CLASS!$E527:$J527))","v":749905.99780679611},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,W$2),SUMIF(CLASS!$N527:$S527,W$3,CLASS!$E527:$J527))","v":205479.41576519309},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,X$2),SUMIF(CLASS!$N527:$S527,X$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,Y$2),SUMIF(CLASS!$N527:$S527,Y$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,Z$2),SUMIF(CLASS!$N527:$S527,Z$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AA$2),SUMIF(CLASS!$N527:$S527,AA$3,CLASS!$E527:$J527))","v":938572.07473286998},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AB$2),SUMIF(CLASS!$N527:$S527,AB$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AC$2),SUMIF(CLASS!$N527:$S527,AC$3,CLASS!$E527:$J527))","v":61811.972786632337},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AD$2),SUMIF(CLASS!$N527:$S527,AD$3,CLASS!$E527:$J527))","v":76856.803862248009},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AE$2),SUMIF(CLASS!$N527:$S527,AE$3,CLASS!$E527:$J527))","v":37117.747188854613},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AF$2),SUMIF(CLASS!$N527:$S527,AF$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AG$2),SUMIF(CLASS!$N527:$S527,AG$3,CLASS!$E527:$J527))","v":32977.637328609904},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AH$2),SUMIF(CLASS!$N527:$S527,AH$3,CLASS!$E527:$J527))","v":485244.5069246426},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AI$2),SUMIF(CLASS!$N527:$S527,AI$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AJ$2),SUMIF(CLASS!$N527:$S527,AJ$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AK$2),SUMIF(CLASS!$N527:$S527,AK$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AL$2),SUMIF(CLASS!$N527:$S527,AL$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AM$2),SUMIF(CLASS!$N527:$S527,AM$3,CLASS!$E527:$J527))","v":14.28543019978826},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AN$2),SUMIF(CLASS!$N527:$S527,AN$3,CLASS!$E527:$J527))","v":23290.400389159586},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AO$2),SUMIF(CLASS!$N527:$S527,AO$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AP$2),SUMIF(CLASS!$N527:$S527,AP$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AQ$2),SUMIF(CLASS!$N527:$S527,AQ$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AR$2),SUMIF(CLASS!$N527:$S527,AR$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AS$2),SUMIF(CLASS!$N527:$S527,AS$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AT$2),SUMIF(CLASS!$N527:$S527,AT$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AU$2),SUMIF(CLASS!$N527:$S527,AU$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AV$2),SUMIF(CLASS!$N527:$S527,AV$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AW$2),SUMIF(CLASS!$N527:$S527,AW$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AX$2),SUMIF(CLASS!$N527:$S527,AX$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AY$2),SUMIF(CLASS!$N527:$S527,AY$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,AZ$2),SUMIF(CLASS!$N527:$S527,AZ$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,BA$2),SUMIF(CLASS!$N527:$S527,BA$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,BB$2),SUMIF(CLASS!$N527:$S527,BB$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,BC$2),SUMIF(CLASS!$N527:$S527,BC$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,BD$2),SUMIF(CLASS!$N527:$S527,BD$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,BE$2),SUMIF(CLASS!$N527:$S527,BE$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,BF$2),SUMIF(CLASS!$N527:$S527,BF$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,BG$2),SUMIF(CLASS!$N527:$S527,BG$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,BH$2),SUMIF(CLASS!$N527:$S527,BH$3,CLASS!$E527:$J527))","v":0},{"$f":"IF(CLASS!$L527<>0,FUNCALLOC!$C527*INDEX(INDIRECT(ACCOUNTS!$U527),2,BI$2),SUMIF(CLASS!$N527:$S527,BI$3,CLASS!$E527:$J527))","v":0},null,null,25902.716727607723,0,0,0,0,0,25902.716727607723,null,223758.51598963997,11601.027090290589,0,37117.747188854613,0,0,272477.2902687852,null,0,0,0,0,0,0,0,null,3269367.512843383,1432204.2784939092,5565058.1257502781,0,0,0,10266629.91708757,null,0,0,0,0,0,0,0,null,0,0,0,518222.14425325248,0,0,518222.14425325248,null,0,0,0,0,23304.685819359373,0,23304.685819359373,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A528","v":"~"},{"$f":"ACCOUNTS!B528","v":"~"},{"$f":"ACCOUNTS!C528","v":0},0,{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,E$2),SUMIF(CLASS!$N528:$S528,E$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,F$2),SUMIF(CLASS!$N528:$S528,F$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,G$2),SUMIF(CLASS!$N528:$S528,G$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,H$2),SUMIF(CLASS!$N528:$S528,H$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,I$2),SUMIF(CLASS!$N528:$S528,I$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,J$2),SUMIF(CLASS!$N528:$S528,J$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,K$2),SUMIF(CLASS!$N528:$S528,K$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,L$2),SUMIF(CLASS!$N528:$S528,L$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,M$2),SUMIF(CLASS!$N528:$S528,M$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,N$2),SUMIF(CLASS!$N528:$S528,N$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,O$2),SUMIF(CLASS!$N528:$S528,O$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,P$2),SUMIF(CLASS!$N528:$S528,P$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,Q$2),SUMIF(CLASS!$N528:$S528,Q$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,R$2),SUMIF(CLASS!$N528:$S528,R$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,S$2),SUMIF(CLASS!$N528:$S528,S$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,T$2),SUMIF(CLASS!$N528:$S528,T$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,U$2),SUMIF(CLASS!$N528:$S528,U$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,V$2),SUMIF(CLASS!$N528:$S528,V$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,W$2),SUMIF(CLASS!$N528:$S528,W$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,X$2),SUMIF(CLASS!$N528:$S528,X$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,Y$2),SUMIF(CLASS!$N528:$S528,Y$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,Z$2),SUMIF(CLASS!$N528:$S528,Z$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AA$2),SUMIF(CLASS!$N528:$S528,AA$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AB$2),SUMIF(CLASS!$N528:$S528,AB$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AC$2),SUMIF(CLASS!$N528:$S528,AC$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AD$2),SUMIF(CLASS!$N528:$S528,AD$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AE$2),SUMIF(CLASS!$N528:$S528,AE$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AF$2),SUMIF(CLASS!$N528:$S528,AF$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AG$2),SUMIF(CLASS!$N528:$S528,AG$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AH$2),SUMIF(CLASS!$N528:$S528,AH$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AI$2),SUMIF(CLASS!$N528:$S528,AI$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AJ$2),SUMIF(CLASS!$N528:$S528,AJ$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AK$2),SUMIF(CLASS!$N528:$S528,AK$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AL$2),SUMIF(CLASS!$N528:$S528,AL$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AM$2),SUMIF(CLASS!$N528:$S528,AM$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AN$2),SUMIF(CLASS!$N528:$S528,AN$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AO$2),SUMIF(CLASS!$N528:$S528,AO$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AP$2),SUMIF(CLASS!$N528:$S528,AP$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AQ$2),SUMIF(CLASS!$N528:$S528,AQ$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AR$2),SUMIF(CLASS!$N528:$S528,AR$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AS$2),SUMIF(CLASS!$N528:$S528,AS$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AT$2),SUMIF(CLASS!$N528:$S528,AT$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AU$2),SUMIF(CLASS!$N528:$S528,AU$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AV$2),SUMIF(CLASS!$N528:$S528,AV$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AW$2),SUMIF(CLASS!$N528:$S528,AW$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AX$2),SUMIF(CLASS!$N528:$S528,AX$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AY$2),SUMIF(CLASS!$N528:$S528,AY$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,AZ$2),SUMIF(CLASS!$N528:$S528,AZ$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,BA$2),SUMIF(CLASS!$N528:$S528,BA$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,BB$2),SUMIF(CLASS!$N528:$S528,BB$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,BC$2),SUMIF(CLASS!$N528:$S528,BC$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,BD$2),SUMIF(CLASS!$N528:$S528,BD$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,BE$2),SUMIF(CLASS!$N528:$S528,BE$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,BF$2),SUMIF(CLASS!$N528:$S528,BF$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,BG$2),SUMIF(CLASS!$N528:$S528,BG$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,BH$2),SUMIF(CLASS!$N528:$S528,BH$3,CLASS!$E528:$J528))","v":0},{"$f":"IF(CLASS!$L528<>0,FUNCALLOC!$C528*INDEX(INDIRECT(ACCOUNTS!$U528),2,BI$2),SUMIF(CLASS!$N528:$S528,BI$3,CLASS!$E528:$J528))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A529","v":403.1},{"$f":"ACCOUNTS!B529","v":"Depr. Expense - FAS 143"},{"$f":"ACCOUNTS!C529","v":155899.84639799999},{"$f":"ROUND((SUM(E529:BI529)-C529),1)","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,E$2),SUMIF(CLASS!$N529:$S529,E$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,F$2),SUMIF(CLASS!$N529:$S529,F$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,G$2),SUMIF(CLASS!$N529:$S529,G$3,CLASS!$E529:$J529))","v":105674.8659713349},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,H$2),SUMIF(CLASS!$N529:$S529,H$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,I$2),SUMIF(CLASS!$N529:$S529,I$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,J$2),SUMIF(CLASS!$N529:$S529,J$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,K$2),SUMIF(CLASS!$N529:$S529,K$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,L$2),SUMIF(CLASS!$N529:$S529,L$3,CLASS!$E529:$J529))","v":50224.980426665075},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,M$2),SUMIF(CLASS!$N529:$S529,M$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,N$2),SUMIF(CLASS!$N529:$S529,N$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,O$2),SUMIF(CLASS!$N529:$S529,O$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,P$2),SUMIF(CLASS!$N529:$S529,P$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,Q$2),SUMIF(CLASS!$N529:$S529,Q$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,R$2),SUMIF(CLASS!$N529:$S529,R$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,S$2),SUMIF(CLASS!$N529:$S529,S$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,T$2),SUMIF(CLASS!$N529:$S529,T$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,U$2),SUMIF(CLASS!$N529:$S529,U$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,V$2),SUMIF(CLASS!$N529:$S529,V$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,W$2),SUMIF(CLASS!$N529:$S529,W$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,X$2),SUMIF(CLASS!$N529:$S529,X$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,Y$2),SUMIF(CLASS!$N529:$S529,Y$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,Z$2),SUMIF(CLASS!$N529:$S529,Z$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AA$2),SUMIF(CLASS!$N529:$S529,AA$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AB$2),SUMIF(CLASS!$N529:$S529,AB$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AC$2),SUMIF(CLASS!$N529:$S529,AC$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AD$2),SUMIF(CLASS!$N529:$S529,AD$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AE$2),SUMIF(CLASS!$N529:$S529,AE$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AF$2),SUMIF(CLASS!$N529:$S529,AF$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AG$2),SUMIF(CLASS!$N529:$S529,AG$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AH$2),SUMIF(CLASS!$N529:$S529,AH$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AI$2),SUMIF(CLASS!$N529:$S529,AI$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AJ$2),SUMIF(CLASS!$N529:$S529,AJ$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AK$2),SUMIF(CLASS!$N529:$S529,AK$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AL$2),SUMIF(CLASS!$N529:$S529,AL$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AM$2),SUMIF(CLASS!$N529:$S529,AM$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AN$2),SUMIF(CLASS!$N529:$S529,AN$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AO$2),SUMIF(CLASS!$N529:$S529,AO$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AP$2),SUMIF(CLASS!$N529:$S529,AP$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AQ$2),SUMIF(CLASS!$N529:$S529,AQ$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AR$2),SUMIF(CLASS!$N529:$S529,AR$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AS$2),SUMIF(CLASS!$N529:$S529,AS$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AT$2),SUMIF(CLASS!$N529:$S529,AT$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AU$2),SUMIF(CLASS!$N529:$S529,AU$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AV$2),SUMIF(CLASS!$N529:$S529,AV$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AW$2),SUMIF(CLASS!$N529:$S529,AW$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AX$2),SUMIF(CLASS!$N529:$S529,AX$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AY$2),SUMIF(CLASS!$N529:$S529,AY$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,AZ$2),SUMIF(CLASS!$N529:$S529,AZ$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,BA$2),SUMIF(CLASS!$N529:$S529,BA$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,BB$2),SUMIF(CLASS!$N529:$S529,BB$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,BC$2),SUMIF(CLASS!$N529:$S529,BC$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,BD$2),SUMIF(CLASS!$N529:$S529,BD$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,BE$2),SUMIF(CLASS!$N529:$S529,BE$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,BF$2),SUMIF(CLASS!$N529:$S529,BF$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,BG$2),SUMIF(CLASS!$N529:$S529,BG$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,BH$2),SUMIF(CLASS!$N529:$S529,BH$3,CLASS!$E529:$J529))","v":0},{"$f":"IF(CLASS!$L529<>0,FUNCALLOC!$C529*INDEX(INDIRECT(ACCOUNTS!$U529),2,BI$2),SUMIF(CLASS!$N529:$S529,BI$3,CLASS!$E529:$J529))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,105674.8659713349,50224.980426665075,0,0,0,0,155899.84639799997,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A530","v":404},{"$f":"ACCOUNTS!B530","v":"Amort. Ltd - Term Plant"},{"$f":"ACCOUNTS!C530","v":38656639.120793782},0,{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,E$2),SUMIF(CLASS!$N530:$S530,E$3,CLASS!$E530:$J530))","v":90155.193734225337},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,F$2),SUMIF(CLASS!$N530:$S530,F$3,CLASS!$E530:$J530))","v":778798.32339083962},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,G$2),SUMIF(CLASS!$N530:$S530,G$3,CLASS!$E530:$J530))","v":9695413.7828266397},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,H$2),SUMIF(CLASS!$N530:$S530,H$3,CLASS!$E530:$J530))","v":353123.85747380438},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,I$2),SUMIF(CLASS!$N530:$S530,I$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,J$2),SUMIF(CLASS!$N530:$S530,J$3,CLASS!$E530:$J530))","v":1330595.4679509259},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,K$2),SUMIF(CLASS!$N530:$S530,K$3,CLASS!$E530:$J530))","v":40377.727781982321},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,L$2),SUMIF(CLASS!$N530:$S530,L$3,CLASS!$E530:$J530))","v":4608020.677338508},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,M$2),SUMIF(CLASS!$N530:$S530,M$3,CLASS!$E530:$J530))","v":376809.89284585317},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,N$2),SUMIF(CLASS!$N530:$S530,N$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,O$2),SUMIF(CLASS!$N530:$S530,O$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,P$2),SUMIF(CLASS!$N530:$S530,P$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,Q$2),SUMIF(CLASS!$N530:$S530,Q$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,R$2),SUMIF(CLASS!$N530:$S530,R$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,S$2),SUMIF(CLASS!$N530:$S530,S$3,CLASS!$E530:$J530))","v":8175034.5013396535},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,T$2),SUMIF(CLASS!$N530:$S530,T$3,CLASS!$E530:$J530))","v":78081.08227569978},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,U$2),SUMIF(CLASS!$N530:$S530,U$3,CLASS!$E530:$J530))","v":4041620.9921675394},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,V$2),SUMIF(CLASS!$N530:$S530,V$3,CLASS!$E530:$J530))","v":2610070.6433881954},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,W$2),SUMIF(CLASS!$N530:$S530,W$3,CLASS!$E530:$J530))","v":715177.3588660683},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,X$2),SUMIF(CLASS!$N530:$S530,X$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,Y$2),SUMIF(CLASS!$N530:$S530,Y$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,Z$2),SUMIF(CLASS!$N530:$S530,Z$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AA$2),SUMIF(CLASS!$N530:$S530,AA$3,CLASS!$E530:$J530))","v":3266728.6648310819},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AB$2),SUMIF(CLASS!$N530:$S530,AB$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AC$2),SUMIF(CLASS!$N530:$S530,AC$3,CLASS!$E530:$J530))","v":215138.45208885058},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AD$2),SUMIF(CLASS!$N530:$S530,AD$3,CLASS!$E530:$J530))","v":267502.44442928233},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AE$2),SUMIF(CLASS!$N530:$S530,AE$3,CLASS!$E530:$J530))","v":129189.4485037764},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AF$2),SUMIF(CLASS!$N530:$S530,AF$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AG$2),SUMIF(CLASS!$N530:$S530,AG$3,CLASS!$E530:$J530))","v":114779.67016058366},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AH$2),SUMIF(CLASS!$N530:$S530,AH$3,CLASS!$E530:$J530))","v":1688908.2712946818},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AI$2),SUMIF(CLASS!$N530:$S530,AI$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AJ$2),SUMIF(CLASS!$N530:$S530,AJ$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AK$2),SUMIF(CLASS!$N530:$S530,AK$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AL$2),SUMIF(CLASS!$N530:$S530,AL$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AM$2),SUMIF(CLASS!$N530:$S530,AM$3,CLASS!$E530:$J530))","v":49.720874485184169},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AN$2),SUMIF(CLASS!$N530:$S530,AN$3,CLASS!$E530:$J530))","v":81062.947231106315},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AO$2),SUMIF(CLASS!$N530:$S530,AO$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AP$2),SUMIF(CLASS!$N530:$S530,AP$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AQ$2),SUMIF(CLASS!$N530:$S530,AQ$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AR$2),SUMIF(CLASS!$N530:$S530,AR$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AS$2),SUMIF(CLASS!$N530:$S530,AS$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AT$2),SUMIF(CLASS!$N530:$S530,AT$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AU$2),SUMIF(CLASS!$N530:$S530,AU$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AV$2),SUMIF(CLASS!$N530:$S530,AV$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AW$2),SUMIF(CLASS!$N530:$S530,AW$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AX$2),SUMIF(CLASS!$N530:$S530,AX$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AY$2),SUMIF(CLASS!$N530:$S530,AY$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,AZ$2),SUMIF(CLASS!$N530:$S530,AZ$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,BA$2),SUMIF(CLASS!$N530:$S530,BA$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,BB$2),SUMIF(CLASS!$N530:$S530,BB$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,BC$2),SUMIF(CLASS!$N530:$S530,BC$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,BD$2),SUMIF(CLASS!$N530:$S530,BD$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,BE$2),SUMIF(CLASS!$N530:$S530,BE$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,BF$2),SUMIF(CLASS!$N530:$S530,BF$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,BG$2),SUMIF(CLASS!$N530:$S530,BG$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,BH$2),SUMIF(CLASS!$N530:$S530,BH$3,CLASS!$E530:$J530))","v":0},{"$f":"IF(CLASS!$L530<>0,FUNCALLOC!$C530*INDEX(INDIRECT(ACCOUNTS!$U530),2,BI$2),SUMIF(CLASS!$N530:$S530,BI$3,CLASS!$E530:$J530))","v":0},null,null,90155.193734225337,0,0,0,0,0,90155.193734225337,null,778798.32339083962,40377.727781982321,0,129189.4485037764,0,0,948365.49967659824,null,0,0,0,0,0,0,0,null,11379133.108251369,4984830.5701843612,19369354.139386371,0,0,0,35733317.817822099,null,0,0,0,0,0,0,0,null,0,0,0,1803687.9414552655,0,0,1803687.9414552655,null,0,0,0,0,81112.668105591496,0,81112.668105591496,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A531","v":407},{"$f":"ACCOUNTS!B531","v":"Amortization of Property Losses"},{"$f":"ACCOUNTS!C531","v":0},0,{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,E$2),SUMIF(CLASS!$N531:$S531,E$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,F$2),SUMIF(CLASS!$N531:$S531,F$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,G$2),SUMIF(CLASS!$N531:$S531,G$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,H$2),SUMIF(CLASS!$N531:$S531,H$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,I$2),SUMIF(CLASS!$N531:$S531,I$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,J$2),SUMIF(CLASS!$N531:$S531,J$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,K$2),SUMIF(CLASS!$N531:$S531,K$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,L$2),SUMIF(CLASS!$N531:$S531,L$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,M$2),SUMIF(CLASS!$N531:$S531,M$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,N$2),SUMIF(CLASS!$N531:$S531,N$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,O$2),SUMIF(CLASS!$N531:$S531,O$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,P$2),SUMIF(CLASS!$N531:$S531,P$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,Q$2),SUMIF(CLASS!$N531:$S531,Q$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,R$2),SUMIF(CLASS!$N531:$S531,R$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,S$2),SUMIF(CLASS!$N531:$S531,S$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,T$2),SUMIF(CLASS!$N531:$S531,T$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,U$2),SUMIF(CLASS!$N531:$S531,U$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,V$2),SUMIF(CLASS!$N531:$S531,V$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,W$2),SUMIF(CLASS!$N531:$S531,W$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,X$2),SUMIF(CLASS!$N531:$S531,X$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,Y$2),SUMIF(CLASS!$N531:$S531,Y$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,Z$2),SUMIF(CLASS!$N531:$S531,Z$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AA$2),SUMIF(CLASS!$N531:$S531,AA$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AB$2),SUMIF(CLASS!$N531:$S531,AB$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AC$2),SUMIF(CLASS!$N531:$S531,AC$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AD$2),SUMIF(CLASS!$N531:$S531,AD$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AE$2),SUMIF(CLASS!$N531:$S531,AE$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AF$2),SUMIF(CLASS!$N531:$S531,AF$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AG$2),SUMIF(CLASS!$N531:$S531,AG$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AH$2),SUMIF(CLASS!$N531:$S531,AH$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AI$2),SUMIF(CLASS!$N531:$S531,AI$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AJ$2),SUMIF(CLASS!$N531:$S531,AJ$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AK$2),SUMIF(CLASS!$N531:$S531,AK$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AL$2),SUMIF(CLASS!$N531:$S531,AL$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AM$2),SUMIF(CLASS!$N531:$S531,AM$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AN$2),SUMIF(CLASS!$N531:$S531,AN$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AO$2),SUMIF(CLASS!$N531:$S531,AO$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AP$2),SUMIF(CLASS!$N531:$S531,AP$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AQ$2),SUMIF(CLASS!$N531:$S531,AQ$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AR$2),SUMIF(CLASS!$N531:$S531,AR$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AS$2),SUMIF(CLASS!$N531:$S531,AS$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AT$2),SUMIF(CLASS!$N531:$S531,AT$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AU$2),SUMIF(CLASS!$N531:$S531,AU$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AV$2),SUMIF(CLASS!$N531:$S531,AV$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AW$2),SUMIF(CLASS!$N531:$S531,AW$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AX$2),SUMIF(CLASS!$N531:$S531,AX$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AY$2),SUMIF(CLASS!$N531:$S531,AY$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,AZ$2),SUMIF(CLASS!$N531:$S531,AZ$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,BA$2),SUMIF(CLASS!$N531:$S531,BA$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,BB$2),SUMIF(CLASS!$N531:$S531,BB$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,BC$2),SUMIF(CLASS!$N531:$S531,BC$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,BD$2),SUMIF(CLASS!$N531:$S531,BD$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,BE$2),SUMIF(CLASS!$N531:$S531,BE$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,BF$2),SUMIF(CLASS!$N531:$S531,BF$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,BG$2),SUMIF(CLASS!$N531:$S531,BG$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,BH$2),SUMIF(CLASS!$N531:$S531,BH$3,CLASS!$E531:$J531))","v":0},{"$f":"IF(CLASS!$L531<>0,FUNCALLOC!$C531*INDEX(INDIRECT(ACCOUNTS!$U531),2,BI$2),SUMIF(CLASS!$N531:$S531,BI$3,CLASS!$E531:$J531))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A532","v":407.3},{"$f":"ACCOUNTS!B532","v":"Regulatory Debits"},{"$f":"ACCOUNTS!C532","v":15854795.25379236},0,{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,E$2),SUMIF(CLASS!$N532:$S532,E$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,F$2),SUMIF(CLASS!$N532:$S532,F$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,G$2),SUMIF(CLASS!$N532:$S532,G$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,H$2),SUMIF(CLASS!$N532:$S532,H$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,I$2),SUMIF(CLASS!$N532:$S532,I$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,J$2),SUMIF(CLASS!$N532:$S532,J$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,K$2),SUMIF(CLASS!$N532:$S532,K$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,L$2),SUMIF(CLASS!$N532:$S532,L$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,M$2),SUMIF(CLASS!$N532:$S532,M$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,N$2),SUMIF(CLASS!$N532:$S532,N$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,O$2),SUMIF(CLASS!$N532:$S532,O$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,P$2),SUMIF(CLASS!$N532:$S532,P$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,Q$2),SUMIF(CLASS!$N532:$S532,Q$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,R$2),SUMIF(CLASS!$N532:$S532,R$3,CLASS!$E532:$J532))","v":15854795.25379236},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,S$2),SUMIF(CLASS!$N532:$S532,S$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,T$2),SUMIF(CLASS!$N532:$S532,T$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,U$2),SUMIF(CLASS!$N532:$S532,U$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,V$2),SUMIF(CLASS!$N532:$S532,V$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,W$2),SUMIF(CLASS!$N532:$S532,W$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,X$2),SUMIF(CLASS!$N532:$S532,X$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,Y$2),SUMIF(CLASS!$N532:$S532,Y$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,Z$2),SUMIF(CLASS!$N532:$S532,Z$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AA$2),SUMIF(CLASS!$N532:$S532,AA$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AB$2),SUMIF(CLASS!$N532:$S532,AB$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AC$2),SUMIF(CLASS!$N532:$S532,AC$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AD$2),SUMIF(CLASS!$N532:$S532,AD$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AE$2),SUMIF(CLASS!$N532:$S532,AE$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AF$2),SUMIF(CLASS!$N532:$S532,AF$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AG$2),SUMIF(CLASS!$N532:$S532,AG$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AH$2),SUMIF(CLASS!$N532:$S532,AH$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AI$2),SUMIF(CLASS!$N532:$S532,AI$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AJ$2),SUMIF(CLASS!$N532:$S532,AJ$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AK$2),SUMIF(CLASS!$N532:$S532,AK$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AL$2),SUMIF(CLASS!$N532:$S532,AL$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AM$2),SUMIF(CLASS!$N532:$S532,AM$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AN$2),SUMIF(CLASS!$N532:$S532,AN$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AO$2),SUMIF(CLASS!$N532:$S532,AO$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AP$2),SUMIF(CLASS!$N532:$S532,AP$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AQ$2),SUMIF(CLASS!$N532:$S532,AQ$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AR$2),SUMIF(CLASS!$N532:$S532,AR$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AS$2),SUMIF(CLASS!$N532:$S532,AS$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AT$2),SUMIF(CLASS!$N532:$S532,AT$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AU$2),SUMIF(CLASS!$N532:$S532,AU$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AV$2),SUMIF(CLASS!$N532:$S532,AV$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AW$2),SUMIF(CLASS!$N532:$S532,AW$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AX$2),SUMIF(CLASS!$N532:$S532,AX$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AY$2),SUMIF(CLASS!$N532:$S532,AY$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,AZ$2),SUMIF(CLASS!$N532:$S532,AZ$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,BA$2),SUMIF(CLASS!$N532:$S532,BA$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,BB$2),SUMIF(CLASS!$N532:$S532,BB$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,BC$2),SUMIF(CLASS!$N532:$S532,BC$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,BD$2),SUMIF(CLASS!$N532:$S532,BD$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,BE$2),SUMIF(CLASS!$N532:$S532,BE$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,BF$2),SUMIF(CLASS!$N532:$S532,BF$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,BG$2),SUMIF(CLASS!$N532:$S532,BG$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,BH$2),SUMIF(CLASS!$N532:$S532,BH$3,CLASS!$E532:$J532))","v":0},{"$f":"IF(CLASS!$L532<>0,FUNCALLOC!$C532*INDEX(INDIRECT(ACCOUNTS!$U532),2,BI$2),SUMIF(CLASS!$N532:$S532,BI$3,CLASS!$E532:$J532))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,15854795.25379236,0,0,0,0,15854795.25379236,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A533","v":407.4},{"$f":"ACCOUNTS!B533","v":"Regulatory Credits"},{"$f":"ACCOUNTS!C533","v":0},{"$f":"ROUND((SUM(E533:BI533)-C533),1)","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,E$2),SUMIF(CLASS!$N533:$S533,E$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,F$2),SUMIF(CLASS!$N533:$S533,F$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,G$2),SUMIF(CLASS!$N533:$S533,G$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,H$2),SUMIF(CLASS!$N533:$S533,H$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,I$2),SUMIF(CLASS!$N533:$S533,I$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,J$2),SUMIF(CLASS!$N533:$S533,J$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,K$2),SUMIF(CLASS!$N533:$S533,K$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,L$2),SUMIF(CLASS!$N533:$S533,L$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,M$2),SUMIF(CLASS!$N533:$S533,M$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,N$2),SUMIF(CLASS!$N533:$S533,N$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,O$2),SUMIF(CLASS!$N533:$S533,O$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,P$2),SUMIF(CLASS!$N533:$S533,P$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,Q$2),SUMIF(CLASS!$N533:$S533,Q$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,R$2),SUMIF(CLASS!$N533:$S533,R$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,S$2),SUMIF(CLASS!$N533:$S533,S$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,T$2),SUMIF(CLASS!$N533:$S533,T$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,U$2),SUMIF(CLASS!$N533:$S533,U$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,V$2),SUMIF(CLASS!$N533:$S533,V$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,W$2),SUMIF(CLASS!$N533:$S533,W$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,X$2),SUMIF(CLASS!$N533:$S533,X$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,Y$2),SUMIF(CLASS!$N533:$S533,Y$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,Z$2),SUMIF(CLASS!$N533:$S533,Z$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AA$2),SUMIF(CLASS!$N533:$S533,AA$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AB$2),SUMIF(CLASS!$N533:$S533,AB$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AC$2),SUMIF(CLASS!$N533:$S533,AC$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AD$2),SUMIF(CLASS!$N533:$S533,AD$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AE$2),SUMIF(CLASS!$N533:$S533,AE$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AF$2),SUMIF(CLASS!$N533:$S533,AF$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AG$2),SUMIF(CLASS!$N533:$S533,AG$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AH$2),SUMIF(CLASS!$N533:$S533,AH$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AI$2),SUMIF(CLASS!$N533:$S533,AI$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AJ$2),SUMIF(CLASS!$N533:$S533,AJ$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AK$2),SUMIF(CLASS!$N533:$S533,AK$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AL$2),SUMIF(CLASS!$N533:$S533,AL$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AM$2),SUMIF(CLASS!$N533:$S533,AM$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AN$2),SUMIF(CLASS!$N533:$S533,AN$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AO$2),SUMIF(CLASS!$N533:$S533,AO$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AP$2),SUMIF(CLASS!$N533:$S533,AP$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AQ$2),SUMIF(CLASS!$N533:$S533,AQ$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AR$2),SUMIF(CLASS!$N533:$S533,AR$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AS$2),SUMIF(CLASS!$N533:$S533,AS$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AT$2),SUMIF(CLASS!$N533:$S533,AT$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AU$2),SUMIF(CLASS!$N533:$S533,AU$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AV$2),SUMIF(CLASS!$N533:$S533,AV$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AW$2),SUMIF(CLASS!$N533:$S533,AW$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AX$2),SUMIF(CLASS!$N533:$S533,AX$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AY$2),SUMIF(CLASS!$N533:$S533,AY$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,AZ$2),SUMIF(CLASS!$N533:$S533,AZ$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,BA$2),SUMIF(CLASS!$N533:$S533,BA$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,BB$2),SUMIF(CLASS!$N533:$S533,BB$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,BC$2),SUMIF(CLASS!$N533:$S533,BC$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,BD$2),SUMIF(CLASS!$N533:$S533,BD$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,BE$2),SUMIF(CLASS!$N533:$S533,BE$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,BF$2),SUMIF(CLASS!$N533:$S533,BF$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,BG$2),SUMIF(CLASS!$N533:$S533,BG$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,BH$2),SUMIF(CLASS!$N533:$S533,BH$3,CLASS!$E533:$J533))","v":0},{"$f":"IF(CLASS!$L533<>0,FUNCALLOC!$C533*INDEX(INDIRECT(ACCOUNTS!$U533),2,BI$2),SUMIF(CLASS!$N533:$S533,BI$3,CLASS!$E533:$J533))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL533:BQ533)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT533:BY533)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB533:CG533)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ533:CO533)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR533:CW533)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ533:DE533)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH533:DM533)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP533:DU533)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX533:EC533)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF533:EK533)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET533,EL533,ED533,DV533,DN533,DF533,CX533,CP533,CH533,BZ533,BR533)-C533),1)","v":0}]
[{"$f":"ACCOUNTS!A534","v":411},{"$f":"ACCOUNTS!B534","v":"Accretion Exp - FAS143"},{"$f":"ACCOUNTS!C534","v":168529.07999999987},0,{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,E$2),SUMIF(CLASS!$N534:$S534,E$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,F$2),SUMIF(CLASS!$N534:$S534,F$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,G$2),SUMIF(CLASS!$N534:$S534,G$3,CLASS!$E534:$J534))","v":114235.44251484802},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,H$2),SUMIF(CLASS!$N534:$S534,H$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,I$2),SUMIF(CLASS!$N534:$S534,I$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,J$2),SUMIF(CLASS!$N534:$S534,J$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,K$2),SUMIF(CLASS!$N534:$S534,K$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,L$2),SUMIF(CLASS!$N534:$S534,L$3,CLASS!$E534:$J534))","v":54293.637485151834},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,M$2),SUMIF(CLASS!$N534:$S534,M$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,N$2),SUMIF(CLASS!$N534:$S534,N$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,O$2),SUMIF(CLASS!$N534:$S534,O$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,P$2),SUMIF(CLASS!$N534:$S534,P$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,Q$2),SUMIF(CLASS!$N534:$S534,Q$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,R$2),SUMIF(CLASS!$N534:$S534,R$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,S$2),SUMIF(CLASS!$N534:$S534,S$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,T$2),SUMIF(CLASS!$N534:$S534,T$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,U$2),SUMIF(CLASS!$N534:$S534,U$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,V$2),SUMIF(CLASS!$N534:$S534,V$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,W$2),SUMIF(CLASS!$N534:$S534,W$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,X$2),SUMIF(CLASS!$N534:$S534,X$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,Y$2),SUMIF(CLASS!$N534:$S534,Y$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,Z$2),SUMIF(CLASS!$N534:$S534,Z$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AA$2),SUMIF(CLASS!$N534:$S534,AA$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AB$2),SUMIF(CLASS!$N534:$S534,AB$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AC$2),SUMIF(CLASS!$N534:$S534,AC$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AD$2),SUMIF(CLASS!$N534:$S534,AD$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AE$2),SUMIF(CLASS!$N534:$S534,AE$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AF$2),SUMIF(CLASS!$N534:$S534,AF$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AG$2),SUMIF(CLASS!$N534:$S534,AG$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AH$2),SUMIF(CLASS!$N534:$S534,AH$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AI$2),SUMIF(CLASS!$N534:$S534,AI$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AJ$2),SUMIF(CLASS!$N534:$S534,AJ$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AK$2),SUMIF(CLASS!$N534:$S534,AK$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AL$2),SUMIF(CLASS!$N534:$S534,AL$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AM$2),SUMIF(CLASS!$N534:$S534,AM$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AN$2),SUMIF(CLASS!$N534:$S534,AN$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AO$2),SUMIF(CLASS!$N534:$S534,AO$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AP$2),SUMIF(CLASS!$N534:$S534,AP$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AQ$2),SUMIF(CLASS!$N534:$S534,AQ$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AR$2),SUMIF(CLASS!$N534:$S534,AR$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AS$2),SUMIF(CLASS!$N534:$S534,AS$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AT$2),SUMIF(CLASS!$N534:$S534,AT$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AU$2),SUMIF(CLASS!$N534:$S534,AU$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AV$2),SUMIF(CLASS!$N534:$S534,AV$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AW$2),SUMIF(CLASS!$N534:$S534,AW$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AX$2),SUMIF(CLASS!$N534:$S534,AX$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AY$2),SUMIF(CLASS!$N534:$S534,AY$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,AZ$2),SUMIF(CLASS!$N534:$S534,AZ$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,BA$2),SUMIF(CLASS!$N534:$S534,BA$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,BB$2),SUMIF(CLASS!$N534:$S534,BB$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,BC$2),SUMIF(CLASS!$N534:$S534,BC$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,BD$2),SUMIF(CLASS!$N534:$S534,BD$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,BE$2),SUMIF(CLASS!$N534:$S534,BE$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,BF$2),SUMIF(CLASS!$N534:$S534,BF$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,BG$2),SUMIF(CLASS!$N534:$S534,BG$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,BH$2),SUMIF(CLASS!$N534:$S534,BH$3,CLASS!$E534:$J534))","v":0},{"$f":"IF(CLASS!$L534<>0,FUNCALLOC!$C534*INDEX(INDIRECT(ACCOUNTS!$U534),2,BI$2),SUMIF(CLASS!$N534:$S534,BI$3,CLASS!$E534:$J534))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,114235.44251484802,54293.637485151834,0,0,0,0,168529.07999999984,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A535","v":414},{"$f":"ACCOUNTS!B535","v":"Gains/Losses Property Sales"},{"$f":"ACCOUNTS!C535","v":24348.123333333351},0,{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,E$2),SUMIF(CLASS!$N535:$S535,E$3,CLASS!$E535:$J535))","v":56.784806597444465},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,F$2),SUMIF(CLASS!$N535:$S535,F$3,CLASS!$E535:$J535))","v":490.53094270457154},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,G$2),SUMIF(CLASS!$N535:$S535,G$3,CLASS!$E535:$J535))","v":6106.7163602689234},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,H$2),SUMIF(CLASS!$N535:$S535,H$3,CLASS!$E535:$J535))","v":222.41724653941066},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,I$2),SUMIF(CLASS!$N535:$S535,I$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,J$2),SUMIF(CLASS!$N535:$S535,J$3,CLASS!$E535:$J535))","v":838.08378838129818},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,K$2),SUMIF(CLASS!$N535:$S535,K$3,CLASS!$E535:$J535))","v":25.432161675602966},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,L$2),SUMIF(CLASS!$N535:$S535,L$3,CLASS!$E535:$J535))","v":2902.3903351710837},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,M$2),SUMIF(CLASS!$N535:$S535,M$3,CLASS!$E535:$J535))","v":237.33604247286576},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,N$2),SUMIF(CLASS!$N535:$S535,N$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,O$2),SUMIF(CLASS!$N535:$S535,O$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,P$2),SUMIF(CLASS!$N535:$S535,P$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,Q$2),SUMIF(CLASS!$N535:$S535,Q$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,R$2),SUMIF(CLASS!$N535:$S535,R$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,S$2),SUMIF(CLASS!$N535:$S535,S$3,CLASS!$E535:$J535))","v":5149.0960626684173},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,T$2),SUMIF(CLASS!$N535:$S535,T$3,CLASS!$E535:$J535))","v":49.179852788243352},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,U$2),SUMIF(CLASS!$N535:$S535,U$3,CLASS!$E535:$J535))","v":2545.6399889392055},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,V$2),SUMIF(CLASS!$N535:$S535,V$3,CLASS!$E535:$J535))","v":1643.9691442224778},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,W$2),SUMIF(CLASS!$N535:$S535,W$3,CLASS!$E535:$J535))","v":450.45888455191368},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,X$2),SUMIF(CLASS!$N535:$S535,X$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,Y$2),SUMIF(CLASS!$N535:$S535,Y$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,Z$2),SUMIF(CLASS!$N535:$S535,Z$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AA$2),SUMIF(CLASS!$N535:$S535,AA$3,CLASS!$E535:$J535))","v":2057.5692620173472},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AB$2),SUMIF(CLASS!$N535:$S535,AB$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AC$2),SUMIF(CLASS!$N535:$S535,AC$3,CLASS!$E535:$J535))","v":135.50628519032514},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AD$2),SUMIF(CLASS!$N535:$S535,AD$3,CLASS!$E535:$J535))","v":168.48806976157462},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AE$2),SUMIF(CLASS!$N535:$S535,AE$3,CLASS!$E535:$J535))","v":81.370773483597006},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AF$2),SUMIF(CLASS!$N535:$S535,AF$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AG$2),SUMIF(CLASS!$N535:$S535,AG$3,CLASS!$E535:$J535))","v":72.294685435442645},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AH$2),SUMIF(CLASS!$N535:$S535,AH$3,CLASS!$E535:$J535))","v":1063.7693245828491},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AI$2),SUMIF(CLASS!$N535:$S535,AI$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AJ$2),SUMIF(CLASS!$N535:$S535,AJ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AK$2),SUMIF(CLASS!$N535:$S535,AK$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AL$2),SUMIF(CLASS!$N535:$S535,AL$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AM$2),SUMIF(CLASS!$N535:$S535,AM$3,CLASS!$E535:$J535))","v":3.1317000436161889E-2},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AN$2),SUMIF(CLASS!$N535:$S535,AN$3,CLASS!$E535:$J535))","v":51.057998880321207},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AO$2),SUMIF(CLASS!$N535:$S535,AO$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AP$2),SUMIF(CLASS!$N535:$S535,AP$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AQ$2),SUMIF(CLASS!$N535:$S535,AQ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AR$2),SUMIF(CLASS!$N535:$S535,AR$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AS$2),SUMIF(CLASS!$N535:$S535,AS$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AT$2),SUMIF(CLASS!$N535:$S535,AT$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AU$2),SUMIF(CLASS!$N535:$S535,AU$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AV$2),SUMIF(CLASS!$N535:$S535,AV$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AW$2),SUMIF(CLASS!$N535:$S535,AW$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AX$2),SUMIF(CLASS!$N535:$S535,AX$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AY$2),SUMIF(CLASS!$N535:$S535,AY$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,AZ$2),SUMIF(CLASS!$N535:$S535,AZ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,BA$2),SUMIF(CLASS!$N535:$S535,BA$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,BB$2),SUMIF(CLASS!$N535:$S535,BB$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,BC$2),SUMIF(CLASS!$N535:$S535,BC$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,BD$2),SUMIF(CLASS!$N535:$S535,BD$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,BE$2),SUMIF(CLASS!$N535:$S535,BE$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,BF$2),SUMIF(CLASS!$N535:$S535,BF$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,BG$2),SUMIF(CLASS!$N535:$S535,BG$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,BH$2),SUMIF(CLASS!$N535:$S535,BH$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOC!$C535*INDEX(INDIRECT(ACCOUNTS!$U535),2,BI$2),SUMIF(CLASS!$N535:$S535,BI$3,CLASS!$E535:$J535))","v":0},null,null,56.784806597444465,0,0,0,0,0,56.784806597444465,null,490.53094270457154,25.432161675602966,0,81.370773483597006,0,0,597.33387786377148,null,0,0,0,0,0,0,0,null,7167.217395189632,3139.7263776439495,12199.907550139505,0,0,0,22506.851322973089,null,0,0,0,0,0,0,0,null,0,0,0,1136.0640100182918,0,0,1136.0640100182918,null,0,0,0,0,51.089315880757368,0,51.089315880757368,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B536","v":"TOTAL DEPRECIATION EXPENSES"},{"$f":"SUM(C519:C535)","v":177408712.67771783},0,{"$f":"SUM(E519:E535)","v":152892.00526843051},2512404.1503231842,51186636.384773366,2916996.1302020834,0,1713730.3009091471,52004.187033948518,24327902.258512691,1655536.5380354668,0,0,0,0,15854795.25379236,43824732.170337677,418577.13478051918,11861543.399711693,8585781.7137784846,2163315.5730770724,1858203.4300000002,0,0,4207358.3088259697,0,277085.93116067327,344527.73636129196,1067175.4778743952,0,147829.60217462902,2175216.5475439075,0,0,{"$f":"SUM(AK519:AK535)","v":0},0,64.037621685408595,104404.40561914623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL519:BL535)","v":152892.00526843051},0,0,0,0,0,152892.00526843051,null,{"$f":"SUM(BT519:BT535)","v":2512404.1503231842},52004.187033948518,0,1067175.4778743952,0,0,3631583.8152315281,null,{"$f":"SUM(CB519:CB535)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ519:CJ535)","v":55817362.815884598},41838234.050340518,73541125.398033395,0,0,0,171196722.2642585,null,{"$f":"SUM(CR519:CR535)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ519:CZ535)","v":0},0,0,2323046.1497185365,0,0,2323046.1497185365,null,{"$f":"SUM(DH519:DH535)","v":0},0,0,0,104468.44324083164,0,104468.44324083164,null,{"$f":"SUM(DP519:DP535)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX519:DX535)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF519:EF535)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN519:EN535)","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,0]
[{"$f":"ACCOUNTS!A538","v":"Taxes (other than income)"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A539","v":408.1},{"$f":"ACCOUNTS!B539","v":"Taxes other than Income Taxes - DIR Sales"},{"$f":"ACCOUNTS!C539","v":213764.86315897084},0,{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,E$2),SUMIF(CLASS!$N539:$S539,E$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,F$2),SUMIF(CLASS!$N539:$S539,F$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,G$2),SUMIF(CLASS!$N539:$S539,G$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,H$2),SUMIF(CLASS!$N539:$S539,H$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,I$2),SUMIF(CLASS!$N539:$S539,I$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,J$2),SUMIF(CLASS!$N539:$S539,J$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,K$2),SUMIF(CLASS!$N539:$S539,K$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,L$2),SUMIF(CLASS!$N539:$S539,L$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,M$2),SUMIF(CLASS!$N539:$S539,M$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,N$2),SUMIF(CLASS!$N539:$S539,N$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,O$2),SUMIF(CLASS!$N539:$S539,O$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,P$2),SUMIF(CLASS!$N539:$S539,P$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,Q$2),SUMIF(CLASS!$N539:$S539,Q$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,R$2),SUMIF(CLASS!$N539:$S539,R$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,S$2),SUMIF(CLASS!$N539:$S539,S$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,T$2),SUMIF(CLASS!$N539:$S539,T$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,U$2),SUMIF(CLASS!$N539:$S539,U$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,V$2),SUMIF(CLASS!$N539:$S539,V$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,W$2),SUMIF(CLASS!$N539:$S539,W$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,X$2),SUMIF(CLASS!$N539:$S539,X$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,Y$2),SUMIF(CLASS!$N539:$S539,Y$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,Z$2),SUMIF(CLASS!$N539:$S539,Z$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AA$2),SUMIF(CLASS!$N539:$S539,AA$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AB$2),SUMIF(CLASS!$N539:$S539,AB$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AC$2),SUMIF(CLASS!$N539:$S539,AC$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AD$2),SUMIF(CLASS!$N539:$S539,AD$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AE$2),SUMIF(CLASS!$N539:$S539,AE$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AF$2),SUMIF(CLASS!$N539:$S539,AF$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AG$2),SUMIF(CLASS!$N539:$S539,AG$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AH$2),SUMIF(CLASS!$N539:$S539,AH$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AI$2),SUMIF(CLASS!$N539:$S539,AI$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AJ$2),SUMIF(CLASS!$N539:$S539,AJ$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AK$2),SUMIF(CLASS!$N539:$S539,AK$3,CLASS!$E539:$J539))","v":213764.86315897084},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AL$2),SUMIF(CLASS!$N539:$S539,AL$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AM$2),SUMIF(CLASS!$N539:$S539,AM$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AN$2),SUMIF(CLASS!$N539:$S539,AN$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AO$2),SUMIF(CLASS!$N539:$S539,AO$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AP$2),SUMIF(CLASS!$N539:$S539,AP$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AQ$2),SUMIF(CLASS!$N539:$S539,AQ$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AR$2),SUMIF(CLASS!$N539:$S539,AR$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AS$2),SUMIF(CLASS!$N539:$S539,AS$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AT$2),SUMIF(CLASS!$N539:$S539,AT$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AU$2),SUMIF(CLASS!$N539:$S539,AU$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AV$2),SUMIF(CLASS!$N539:$S539,AV$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AW$2),SUMIF(CLASS!$N539:$S539,AW$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AX$2),SUMIF(CLASS!$N539:$S539,AX$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AY$2),SUMIF(CLASS!$N539:$S539,AY$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,AZ$2),SUMIF(CLASS!$N539:$S539,AZ$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,BA$2),SUMIF(CLASS!$N539:$S539,BA$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,BB$2),SUMIF(CLASS!$N539:$S539,BB$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,BC$2),SUMIF(CLASS!$N539:$S539,BC$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,BD$2),SUMIF(CLASS!$N539:$S539,BD$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,BE$2),SUMIF(CLASS!$N539:$S539,BE$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,BF$2),SUMIF(CLASS!$N539:$S539,BF$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,BG$2),SUMIF(CLASS!$N539:$S539,BG$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,BH$2),SUMIF(CLASS!$N539:$S539,BH$3,CLASS!$E539:$J539))","v":0},{"$f":"IF(CLASS!$L539<>0,FUNCALLOC!$C539*INDEX(INDIRECT(ACCOUNTS!$U539),2,BI$2),SUMIF(CLASS!$N539:$S539,BI$3,CLASS!$E539:$J539))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E539:$BI539)","v":0},0,0,0,0,0,{"$f":"SUM(BL539:BQ539)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E539:$BI539)","v":0},0,0,0,0,0,{"$f":"SUM(BT539:BY539)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E539:$BI539)","v":0},0,0,0,0,0,{"$f":"SUM(CB539:CG539)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E539:$BI539)","v":0},0,0,0,0,0,{"$f":"SUM(CJ539:CO539)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E539:$BI539)","v":0},0,0,0,0,0,{"$f":"SUM(CR539:CW539)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E539:$BI539)","v":0},0,0,213764.86315897084,0,0,{"$f":"SUM(CZ539:DE539)","v":213764.86315897084},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E539:$BI539)","v":0},0,0,0,0,0,{"$f":"SUM(DH539:DM539)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E539:$BI539)","v":0},0,0,0,0,0,{"$f":"SUM(DP539:DU539)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E539:$BI539)","v":0},0,0,0,0,0,{"$f":"SUM(DX539:EC539)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E539:$BI539)","v":0},0,0,0,0,0,{"$f":"SUM(EF539:EK539)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E539:$BI539)","v":0},0,0,0,0,0,{"$f":"SUM(EN539:ES539)","v":0},0]
[{"$f":"ACCOUNTS!A540","v":408.1},{"$f":"ACCOUNTS!B540","v":"Taxes other than Income Taxes - DIR Transport"},{"$f":"ACCOUNTS!C540","v":24711.720680539755},0,{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,E$2),SUMIF(CLASS!$N540:$S540,E$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,F$2),SUMIF(CLASS!$N540:$S540,F$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,G$2),SUMIF(CLASS!$N540:$S540,G$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,H$2),SUMIF(CLASS!$N540:$S540,H$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,I$2),SUMIF(CLASS!$N540:$S540,I$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,J$2),SUMIF(CLASS!$N540:$S540,J$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,K$2),SUMIF(CLASS!$N540:$S540,K$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,L$2),SUMIF(CLASS!$N540:$S540,L$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,M$2),SUMIF(CLASS!$N540:$S540,M$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,N$2),SUMIF(CLASS!$N540:$S540,N$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,O$2),SUMIF(CLASS!$N540:$S540,O$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,P$2),SUMIF(CLASS!$N540:$S540,P$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,Q$2),SUMIF(CLASS!$N540:$S540,Q$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,R$2),SUMIF(CLASS!$N540:$S540,R$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,S$2),SUMIF(CLASS!$N540:$S540,S$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,T$2),SUMIF(CLASS!$N540:$S540,T$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,U$2),SUMIF(CLASS!$N540:$S540,U$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,V$2),SUMIF(CLASS!$N540:$S540,V$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,W$2),SUMIF(CLASS!$N540:$S540,W$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,X$2),SUMIF(CLASS!$N540:$S540,X$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,Y$2),SUMIF(CLASS!$N540:$S540,Y$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,Z$2),SUMIF(CLASS!$N540:$S540,Z$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AA$2),SUMIF(CLASS!$N540:$S540,AA$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AB$2),SUMIF(CLASS!$N540:$S540,AB$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AC$2),SUMIF(CLASS!$N540:$S540,AC$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AD$2),SUMIF(CLASS!$N540:$S540,AD$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AE$2),SUMIF(CLASS!$N540:$S540,AE$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AF$2),SUMIF(CLASS!$N540:$S540,AF$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AG$2),SUMIF(CLASS!$N540:$S540,AG$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AH$2),SUMIF(CLASS!$N540:$S540,AH$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AI$2),SUMIF(CLASS!$N540:$S540,AI$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AJ$2),SUMIF(CLASS!$N540:$S540,AJ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AK$2),SUMIF(CLASS!$N540:$S540,AK$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AL$2),SUMIF(CLASS!$N540:$S540,AL$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AM$2),SUMIF(CLASS!$N540:$S540,AM$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AN$2),SUMIF(CLASS!$N540:$S540,AN$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AO$2),SUMIF(CLASS!$N540:$S540,AO$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AP$2),SUMIF(CLASS!$N540:$S540,AP$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AQ$2),SUMIF(CLASS!$N540:$S540,AQ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AR$2),SUMIF(CLASS!$N540:$S540,AR$3,CLASS!$E540:$J540))","v":24711.720680539755},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AS$2),SUMIF(CLASS!$N540:$S540,AS$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AT$2),SUMIF(CLASS!$N540:$S540,AT$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AU$2),SUMIF(CLASS!$N540:$S540,AU$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AV$2),SUMIF(CLASS!$N540:$S540,AV$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AW$2),SUMIF(CLASS!$N540:$S540,AW$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AX$2),SUMIF(CLASS!$N540:$S540,AX$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AY$2),SUMIF(CLASS!$N540:$S540,AY$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,AZ$2),SUMIF(CLASS!$N540:$S540,AZ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,BA$2),SUMIF(CLASS!$N540:$S540,BA$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,BB$2),SUMIF(CLASS!$N540:$S540,BB$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,BC$2),SUMIF(CLASS!$N540:$S540,BC$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,BD$2),SUMIF(CLASS!$N540:$S540,BD$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,BE$2),SUMIF(CLASS!$N540:$S540,BE$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,BF$2),SUMIF(CLASS!$N540:$S540,BF$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,BG$2),SUMIF(CLASS!$N540:$S540,BG$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,BH$2),SUMIF(CLASS!$N540:$S540,BH$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOC!$C540*INDEX(INDIRECT(ACCOUNTS!$U540),2,BI$2),SUMIF(CLASS!$N540:$S540,BI$3,CLASS!$E540:$J540))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,24711.720680539755,0,24711.720680539755,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A541","v":408.1},{"$f":"ACCOUNTS!B541","v":"Other Taxes - DIR Sales Procurement"},{"$f":"ACCOUNTS!C541","v":0},0,{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,E$2),SUMIF(CLASS!$N541:$S541,E$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,F$2),SUMIF(CLASS!$N541:$S541,F$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,G$2),SUMIF(CLASS!$N541:$S541,G$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,H$2),SUMIF(CLASS!$N541:$S541,H$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,I$2),SUMIF(CLASS!$N541:$S541,I$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,J$2),SUMIF(CLASS!$N541:$S541,J$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,K$2),SUMIF(CLASS!$N541:$S541,K$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,L$2),SUMIF(CLASS!$N541:$S541,L$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,M$2),SUMIF(CLASS!$N541:$S541,M$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,N$2),SUMIF(CLASS!$N541:$S541,N$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,O$2),SUMIF(CLASS!$N541:$S541,O$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,P$2),SUMIF(CLASS!$N541:$S541,P$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,Q$2),SUMIF(CLASS!$N541:$S541,Q$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,R$2),SUMIF(CLASS!$N541:$S541,R$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,S$2),SUMIF(CLASS!$N541:$S541,S$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,T$2),SUMIF(CLASS!$N541:$S541,T$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,U$2),SUMIF(CLASS!$N541:$S541,U$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,V$2),SUMIF(CLASS!$N541:$S541,V$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,W$2),SUMIF(CLASS!$N541:$S541,W$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,X$2),SUMIF(CLASS!$N541:$S541,X$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,Y$2),SUMIF(CLASS!$N541:$S541,Y$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,Z$2),SUMIF(CLASS!$N541:$S541,Z$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AA$2),SUMIF(CLASS!$N541:$S541,AA$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AB$2),SUMIF(CLASS!$N541:$S541,AB$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AC$2),SUMIF(CLASS!$N541:$S541,AC$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AD$2),SUMIF(CLASS!$N541:$S541,AD$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AE$2),SUMIF(CLASS!$N541:$S541,AE$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AF$2),SUMIF(CLASS!$N541:$S541,AF$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AG$2),SUMIF(CLASS!$N541:$S541,AG$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AH$2),SUMIF(CLASS!$N541:$S541,AH$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AI$2),SUMIF(CLASS!$N541:$S541,AI$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AJ$2),SUMIF(CLASS!$N541:$S541,AJ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AK$2),SUMIF(CLASS!$N541:$S541,AK$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AL$2),SUMIF(CLASS!$N541:$S541,AL$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AM$2),SUMIF(CLASS!$N541:$S541,AM$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AN$2),SUMIF(CLASS!$N541:$S541,AN$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AO$2),SUMIF(CLASS!$N541:$S541,AO$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AP$2),SUMIF(CLASS!$N541:$S541,AP$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AQ$2),SUMIF(CLASS!$N541:$S541,AQ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AR$2),SUMIF(CLASS!$N541:$S541,AR$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AS$2),SUMIF(CLASS!$N541:$S541,AS$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AT$2),SUMIF(CLASS!$N541:$S541,AT$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AU$2),SUMIF(CLASS!$N541:$S541,AU$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AV$2),SUMIF(CLASS!$N541:$S541,AV$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AW$2),SUMIF(CLASS!$N541:$S541,AW$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AX$2),SUMIF(CLASS!$N541:$S541,AX$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AY$2),SUMIF(CLASS!$N541:$S541,AY$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,AZ$2),SUMIF(CLASS!$N541:$S541,AZ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,BA$2),SUMIF(CLASS!$N541:$S541,BA$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,BB$2),SUMIF(CLASS!$N541:$S541,BB$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,BC$2),SUMIF(CLASS!$N541:$S541,BC$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,BD$2),SUMIF(CLASS!$N541:$S541,BD$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,BE$2),SUMIF(CLASS!$N541:$S541,BE$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,BF$2),SUMIF(CLASS!$N541:$S541,BF$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,BG$2),SUMIF(CLASS!$N541:$S541,BG$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,BH$2),SUMIF(CLASS!$N541:$S541,BH$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$U541),2,BI$2),SUMIF(CLASS!$N541:$S541,BI$3,CLASS!$E541:$J541))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A542","v":408.1},{"$f":"ACCOUNTS!B542","v":"Other Taxes - DIR Rental"},{"$f":"ACCOUNTS!C542","v":25916.712910489401},{"$f":"ROUND((SUM(E542:BI542)-C542),1)","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,E$2),SUMIF(CLASS!$N542:$S542,E$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,F$2),SUMIF(CLASS!$N542:$S542,F$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,G$2),SUMIF(CLASS!$N542:$S542,G$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,H$2),SUMIF(CLASS!$N542:$S542,H$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,I$2),SUMIF(CLASS!$N542:$S542,I$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,J$2),SUMIF(CLASS!$N542:$S542,J$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,K$2),SUMIF(CLASS!$N542:$S542,K$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,L$2),SUMIF(CLASS!$N542:$S542,L$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,M$2),SUMIF(CLASS!$N542:$S542,M$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,N$2),SUMIF(CLASS!$N542:$S542,N$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,O$2),SUMIF(CLASS!$N542:$S542,O$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,P$2),SUMIF(CLASS!$N542:$S542,P$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,Q$2),SUMIF(CLASS!$N542:$S542,Q$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,R$2),SUMIF(CLASS!$N542:$S542,R$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,S$2),SUMIF(CLASS!$N542:$S542,S$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,T$2),SUMIF(CLASS!$N542:$S542,T$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,U$2),SUMIF(CLASS!$N542:$S542,U$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,V$2),SUMIF(CLASS!$N542:$S542,V$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,W$2),SUMIF(CLASS!$N542:$S542,W$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,X$2),SUMIF(CLASS!$N542:$S542,X$3,CLASS!$E542:$J542))","v":25916.712910489401},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,Y$2),SUMIF(CLASS!$N542:$S542,Y$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,Z$2),SUMIF(CLASS!$N542:$S542,Z$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AA$2),SUMIF(CLASS!$N542:$S542,AA$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AB$2),SUMIF(CLASS!$N542:$S542,AB$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AC$2),SUMIF(CLASS!$N542:$S542,AC$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AD$2),SUMIF(CLASS!$N542:$S542,AD$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AE$2),SUMIF(CLASS!$N542:$S542,AE$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AF$2),SUMIF(CLASS!$N542:$S542,AF$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AG$2),SUMIF(CLASS!$N542:$S542,AG$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AH$2),SUMIF(CLASS!$N542:$S542,AH$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AI$2),SUMIF(CLASS!$N542:$S542,AI$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AJ$2),SUMIF(CLASS!$N542:$S542,AJ$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AK$2),SUMIF(CLASS!$N542:$S542,AK$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AL$2),SUMIF(CLASS!$N542:$S542,AL$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AM$2),SUMIF(CLASS!$N542:$S542,AM$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AN$2),SUMIF(CLASS!$N542:$S542,AN$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AO$2),SUMIF(CLASS!$N542:$S542,AO$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AP$2),SUMIF(CLASS!$N542:$S542,AP$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AQ$2),SUMIF(CLASS!$N542:$S542,AQ$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AR$2),SUMIF(CLASS!$N542:$S542,AR$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AS$2),SUMIF(CLASS!$N542:$S542,AS$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AT$2),SUMIF(CLASS!$N542:$S542,AT$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AU$2),SUMIF(CLASS!$N542:$S542,AU$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AV$2),SUMIF(CLASS!$N542:$S542,AV$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AW$2),SUMIF(CLASS!$N542:$S542,AW$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AX$2),SUMIF(CLASS!$N542:$S542,AX$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AY$2),SUMIF(CLASS!$N542:$S542,AY$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,AZ$2),SUMIF(CLASS!$N542:$S542,AZ$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,BA$2),SUMIF(CLASS!$N542:$S542,BA$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,BB$2),SUMIF(CLASS!$N542:$S542,BB$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,BC$2),SUMIF(CLASS!$N542:$S542,BC$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,BD$2),SUMIF(CLASS!$N542:$S542,BD$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,BE$2),SUMIF(CLASS!$N542:$S542,BE$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,BF$2),SUMIF(CLASS!$N542:$S542,BF$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,BG$2),SUMIF(CLASS!$N542:$S542,BG$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,BH$2),SUMIF(CLASS!$N542:$S542,BH$3,CLASS!$E542:$J542))","v":0},{"$f":"IF(CLASS!$L542<>0,FUNCALLOC!$C542*INDEX(INDIRECT(ACCOUNTS!$U542),2,BI$2),SUMIF(CLASS!$N542:$S542,BI$3,CLASS!$E542:$J542))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL542:BQ542)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT542:BY542)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB542:CG542)","v":0},null,0,0,25916.712910489401,0,0,0,{"$f":"SUM(CJ542:CO542)","v":25916.712910489401},null,0,0,0,0,0,0,{"$f":"SUM(CR542:CW542)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ542:DE542)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH542:DM542)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP542:DU542)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX542:EC542)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF542:EK542)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET542,EL542,ED542,DV542,DN542,DF542,CX542,CP542,CH542,BZ542,BR542)-C542),1)","v":0}]
[{"$f":"ACCOUNTS!A543","v":408.1},"Taxes Other Than Income - Excise Taxes",{"$f":"ACCOUNTS!C543","v":19479566.956018373},0,{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,E$2),SUMIF(CLASS!$N543:$S543,E$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,F$2),SUMIF(CLASS!$N543:$S543,F$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,G$2),SUMIF(CLASS!$N543:$S543,G$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,H$2),SUMIF(CLASS!$N543:$S543,H$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,I$2),SUMIF(CLASS!$N543:$S543,I$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,J$2),SUMIF(CLASS!$N543:$S543,J$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,K$2),SUMIF(CLASS!$N543:$S543,K$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,L$2),SUMIF(CLASS!$N543:$S543,L$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,M$2),SUMIF(CLASS!$N543:$S543,M$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,N$2),SUMIF(CLASS!$N543:$S543,N$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,O$2),SUMIF(CLASS!$N543:$S543,O$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,P$2),SUMIF(CLASS!$N543:$S543,P$3,CLASS!$E543:$J543))","v":19479566.956018373},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,Q$2),SUMIF(CLASS!$N543:$S543,Q$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,R$2),SUMIF(CLASS!$N543:$S543,R$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,S$2),SUMIF(CLASS!$N543:$S543,S$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,T$2),SUMIF(CLASS!$N543:$S543,T$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,U$2),SUMIF(CLASS!$N543:$S543,U$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,V$2),SUMIF(CLASS!$N543:$S543,V$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,W$2),SUMIF(CLASS!$N543:$S543,W$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,X$2),SUMIF(CLASS!$N543:$S543,X$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,Y$2),SUMIF(CLASS!$N543:$S543,Y$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,Z$2),SUMIF(CLASS!$N543:$S543,Z$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AA$2),SUMIF(CLASS!$N543:$S543,AA$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AB$2),SUMIF(CLASS!$N543:$S543,AB$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AC$2),SUMIF(CLASS!$N543:$S543,AC$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AD$2),SUMIF(CLASS!$N543:$S543,AD$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AE$2),SUMIF(CLASS!$N543:$S543,AE$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AF$2),SUMIF(CLASS!$N543:$S543,AF$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AG$2),SUMIF(CLASS!$N543:$S543,AG$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AH$2),SUMIF(CLASS!$N543:$S543,AH$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AI$2),SUMIF(CLASS!$N543:$S543,AI$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AJ$2),SUMIF(CLASS!$N543:$S543,AJ$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AK$2),SUMIF(CLASS!$N543:$S543,AK$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AL$2),SUMIF(CLASS!$N543:$S543,AL$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AM$2),SUMIF(CLASS!$N543:$S543,AM$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AN$2),SUMIF(CLASS!$N543:$S543,AN$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AO$2),SUMIF(CLASS!$N543:$S543,AO$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AP$2),SUMIF(CLASS!$N543:$S543,AP$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AQ$2),SUMIF(CLASS!$N543:$S543,AQ$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AR$2),SUMIF(CLASS!$N543:$S543,AR$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AS$2),SUMIF(CLASS!$N543:$S543,AS$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AT$2),SUMIF(CLASS!$N543:$S543,AT$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AU$2),SUMIF(CLASS!$N543:$S543,AU$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AV$2),SUMIF(CLASS!$N543:$S543,AV$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AW$2),SUMIF(CLASS!$N543:$S543,AW$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AX$2),SUMIF(CLASS!$N543:$S543,AX$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AY$2),SUMIF(CLASS!$N543:$S543,AY$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,AZ$2),SUMIF(CLASS!$N543:$S543,AZ$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,BA$2),SUMIF(CLASS!$N543:$S543,BA$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,BB$2),SUMIF(CLASS!$N543:$S543,BB$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,BC$2),SUMIF(CLASS!$N543:$S543,BC$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,BD$2),SUMIF(CLASS!$N543:$S543,BD$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,BE$2),SUMIF(CLASS!$N543:$S543,BE$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,BF$2),SUMIF(CLASS!$N543:$S543,BF$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,BG$2),SUMIF(CLASS!$N543:$S543,BG$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,BH$2),SUMIF(CLASS!$N543:$S543,BH$3,CLASS!$E543:$J543))","v":0},{"$f":"IF(CLASS!$L543<>0,FUNCALLOC!$C543*INDEX(INDIRECT(ACCOUNTS!$U543),2,BI$2),SUMIF(CLASS!$N543:$S543,BI$3,CLASS!$E543:$J543))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,19479566.956018373,0,0,0,0,19479566.956018373,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A544","v":408.1},"Other Taxes - Property Taxes",{"$f":"ACCOUNTS!C544","v":0},{"$f":"ROUND((SUM(E544:BI544)-C544),1)","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,E$2),SUMIF(CLASS!$N544:$S544,E$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,F$2),SUMIF(CLASS!$N544:$S544,F$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,G$2),SUMIF(CLASS!$N544:$S544,G$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,H$2),SUMIF(CLASS!$N544:$S544,H$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,I$2),SUMIF(CLASS!$N544:$S544,I$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,J$2),SUMIF(CLASS!$N544:$S544,J$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,K$2),SUMIF(CLASS!$N544:$S544,K$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,L$2),SUMIF(CLASS!$N544:$S544,L$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,M$2),SUMIF(CLASS!$N544:$S544,M$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,N$2),SUMIF(CLASS!$N544:$S544,N$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,O$2),SUMIF(CLASS!$N544:$S544,O$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,P$2),SUMIF(CLASS!$N544:$S544,P$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,Q$2),SUMIF(CLASS!$N544:$S544,Q$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,R$2),SUMIF(CLASS!$N544:$S544,R$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,S$2),SUMIF(CLASS!$N544:$S544,S$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,T$2),SUMIF(CLASS!$N544:$S544,T$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,U$2),SUMIF(CLASS!$N544:$S544,U$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,V$2),SUMIF(CLASS!$N544:$S544,V$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,W$2),SUMIF(CLASS!$N544:$S544,W$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,X$2),SUMIF(CLASS!$N544:$S544,X$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,Y$2),SUMIF(CLASS!$N544:$S544,Y$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,Z$2),SUMIF(CLASS!$N544:$S544,Z$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AA$2),SUMIF(CLASS!$N544:$S544,AA$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AB$2),SUMIF(CLASS!$N544:$S544,AB$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AC$2),SUMIF(CLASS!$N544:$S544,AC$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AD$2),SUMIF(CLASS!$N544:$S544,AD$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AE$2),SUMIF(CLASS!$N544:$S544,AE$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AF$2),SUMIF(CLASS!$N544:$S544,AF$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AG$2),SUMIF(CLASS!$N544:$S544,AG$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AH$2),SUMIF(CLASS!$N544:$S544,AH$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AI$2),SUMIF(CLASS!$N544:$S544,AI$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AJ$2),SUMIF(CLASS!$N544:$S544,AJ$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AK$2),SUMIF(CLASS!$N544:$S544,AK$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AL$2),SUMIF(CLASS!$N544:$S544,AL$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AM$2),SUMIF(CLASS!$N544:$S544,AM$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AN$2),SUMIF(CLASS!$N544:$S544,AN$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AO$2),SUMIF(CLASS!$N544:$S544,AO$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AP$2),SUMIF(CLASS!$N544:$S544,AP$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AQ$2),SUMIF(CLASS!$N544:$S544,AQ$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AR$2),SUMIF(CLASS!$N544:$S544,AR$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AS$2),SUMIF(CLASS!$N544:$S544,AS$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AT$2),SUMIF(CLASS!$N544:$S544,AT$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AU$2),SUMIF(CLASS!$N544:$S544,AU$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AV$2),SUMIF(CLASS!$N544:$S544,AV$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AW$2),SUMIF(CLASS!$N544:$S544,AW$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AX$2),SUMIF(CLASS!$N544:$S544,AX$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AY$2),SUMIF(CLASS!$N544:$S544,AY$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,AZ$2),SUMIF(CLASS!$N544:$S544,AZ$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,BA$2),SUMIF(CLASS!$N544:$S544,BA$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,BB$2),SUMIF(CLASS!$N544:$S544,BB$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,BC$2),SUMIF(CLASS!$N544:$S544,BC$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,BD$2),SUMIF(CLASS!$N544:$S544,BD$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,BE$2),SUMIF(CLASS!$N544:$S544,BE$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,BF$2),SUMIF(CLASS!$N544:$S544,BF$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,BG$2),SUMIF(CLASS!$N544:$S544,BG$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,BH$2),SUMIF(CLASS!$N544:$S544,BH$3,CLASS!$E544:$J544))","v":0},{"$f":"IF(CLASS!$L544<>0,FUNCALLOC!$C544*INDEX(INDIRECT(ACCOUNTS!$U544),2,BI$2),SUMIF(CLASS!$N544:$S544,BI$3,CLASS!$E544:$J544))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL544:BQ544)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT544:BY544)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB544:CG544)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ544:CO544)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR544:CW544)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ544:DE544)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH544:DM544)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP544:DU544)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX544:EC544)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF544:EK544)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN544:ES544)","v":0},{"$f":"ROUND((SUM(ET544,EL544,ED544,DV544,DN544,DF544,CX544,CP544,CH544,BZ544,BR544)-C544),1)","v":0}]
[{"$f":"ACCOUNTS!A545","v":408.1},"Other Taxes - Payroll Taxes",{"$f":"ACCOUNTS!C545","v":4834510.9968993757},{"$f":"ROUND((SUM(E545:BI545)-C545),1)","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,E$2),SUMIF(CLASS!$N545:$S545,E$3,CLASS!$E545:$J545))","v":11952.410369538646},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,F$2),SUMIF(CLASS!$N545:$S545,F$3,CLASS!$E545:$J545))","v":120195.01603318162},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,G$2),SUMIF(CLASS!$N545:$S545,G$3,CLASS!$E545:$J545))","v":882611.52456751838},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,H$2),SUMIF(CLASS!$N545:$S545,H$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,I$2),SUMIF(CLASS!$N545:$S545,I$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,J$2),SUMIF(CLASS!$N545:$S545,J$3,CLASS!$E545:$J545))","v":281176.57062276889},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,K$2),SUMIF(CLASS!$N545:$S545,K$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,L$2),SUMIF(CLASS!$N545:$S545,L$3,CLASS!$E545:$J545))","v":419486.18659972795},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,M$2),SUMIF(CLASS!$N545:$S545,M$3,CLASS!$E545:$J545))","v":44160.415005306881},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,N$2),SUMIF(CLASS!$N545:$S545,N$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,O$2),SUMIF(CLASS!$N545:$S545,O$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,P$2),SUMIF(CLASS!$N545:$S545,P$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,Q$2),SUMIF(CLASS!$N545:$S545,Q$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,R$2),SUMIF(CLASS!$N545:$S545,R$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,S$2),SUMIF(CLASS!$N545:$S545,S$3,CLASS!$E545:$J545))","v":718435.1924645073},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,T$2),SUMIF(CLASS!$N545:$S545,T$3,CLASS!$E545:$J545))","v":6861.891208335187},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,U$2),SUMIF(CLASS!$N545:$S545,U$3,CLASS!$E545:$J545))","v":652334.34632617072},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,V$2),SUMIF(CLASS!$N545:$S545,V$3,CLASS!$E545:$J545))","v":393223.71713169996},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,W$2),SUMIF(CLASS!$N545:$S545,W$3,CLASS!$E545:$J545))","v":113481.48037786396},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,X$2),SUMIF(CLASS!$N545:$S545,X$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,Y$2),SUMIF(CLASS!$N545:$S545,Y$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,Z$2),SUMIF(CLASS!$N545:$S545,Z$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AA$2),SUMIF(CLASS!$N545:$S545,AA$3,CLASS!$E545:$J545))","v":690313.1607285596},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AB$2),SUMIF(CLASS!$N545:$S545,AB$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AC$2),SUMIF(CLASS!$N545:$S545,AC$3,CLASS!$E545:$J545))","v":45462.271309693722},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AD$2),SUMIF(CLASS!$N545:$S545,AD$3,CLASS!$E545:$J545))","v":56527.63876737289},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AE$2),SUMIF(CLASS!$N545:$S545,AE$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AF$2),SUMIF(CLASS!$N545:$S545,AF$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AG$2),SUMIF(CLASS!$N545:$S545,AG$3,CLASS!$E545:$J545))","v":24254.820349467594},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AH$2),SUMIF(CLASS!$N545:$S545,AH$3,CLASS!$E545:$J545))","v":356893.92250100616},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AI$2),SUMIF(CLASS!$N545:$S545,AI$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AJ$2),SUMIF(CLASS!$N545:$S545,AJ$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AK$2),SUMIF(CLASS!$N545:$S545,AK$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AL$2),SUMIF(CLASS!$N545:$S545,AL$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AM$2),SUMIF(CLASS!$N545:$S545,AM$3,CLASS!$E545:$J545))","v":10.506833453775771},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AN$2),SUMIF(CLASS!$N545:$S545,AN$3,CLASS!$E545:$J545))","v":17129.925703202221},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AO$2),SUMIF(CLASS!$N545:$S545,AO$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AP$2),SUMIF(CLASS!$N545:$S545,AP$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AQ$2),SUMIF(CLASS!$N545:$S545,AQ$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AR$2),SUMIF(CLASS!$N545:$S545,AR$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AS$2),SUMIF(CLASS!$N545:$S545,AS$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AT$2),SUMIF(CLASS!$N545:$S545,AT$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AU$2),SUMIF(CLASS!$N545:$S545,AU$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AV$2),SUMIF(CLASS!$N545:$S545,AV$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AW$2),SUMIF(CLASS!$N545:$S545,AW$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AX$2),SUMIF(CLASS!$N545:$S545,AX$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AY$2),SUMIF(CLASS!$N545:$S545,AY$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,AZ$2),SUMIF(CLASS!$N545:$S545,AZ$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,BA$2),SUMIF(CLASS!$N545:$S545,BA$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,BB$2),SUMIF(CLASS!$N545:$S545,BB$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,BC$2),SUMIF(CLASS!$N545:$S545,BC$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,BD$2),SUMIF(CLASS!$N545:$S545,BD$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,BE$2),SUMIF(CLASS!$N545:$S545,BE$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,BF$2),SUMIF(CLASS!$N545:$S545,BF$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,BG$2),SUMIF(CLASS!$N545:$S545,BG$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,BH$2),SUMIF(CLASS!$N545:$S545,BH$3,CLASS!$E545:$J545))","v":0},{"$f":"IF(CLASS!$L545<>0,FUNCALLOC!$C545*INDEX(INDIRECT(ACCOUNTS!$U545),2,BI$2),SUMIF(CLASS!$N545:$S545,BI$3,CLASS!$E545:$J545))","v":0},null,null,11952.410369538646,0,0,0,0,0,{"$f":"SUM(BL545:BQ545)","v":11952.410369538646},null,120195.01603318162,0,0,0,0,0,{"$f":"SUM(BT545:BY545)","v":120195.01603318162},null,0,0,0,0,0,0,{"$f":"SUM(CB545:CG545)","v":0},null,1163788.0951902873,463646.60160503484,2676639.6983142034,0,0,0,{"$f":"SUM(CJ545:CO545)","v":4304074.3951095259},null,0,0,0,0,0,0,{"$f":"SUM(CR545:CW545)","v":0},null,0,0,0,381148.74285047373,0,0,{"$f":"SUM(CZ545:DE545)","v":381148.74285047373},null,0,0,0,0,17140.432536655997,0,{"$f":"SUM(DH545:DM545)","v":17140.432536655997},null,0,0,0,0,0,0,{"$f":"SUM(DP545:DU545)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX545:EC545)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF545:EK545)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN545:ES545)","v":0},{"$f":"ROUND((SUM(ET545,EL545,ED545,DV545,DN545,DF545,CX545,CP545,CH545,BZ545,BR545)-C545),1)","v":0}]
[{"$f":"ACCOUNTS!A546","v":408.1},{"$f":"ACCOUNTS!B546","v":"Other Taxes  - Rate Inc Rel"},{"$f":"ACCOUNTS!C546","v":3376099.0224080002},0,{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,E$2),SUMIF(CLASS!$N546:$S546,E$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,F$2),SUMIF(CLASS!$N546:$S546,F$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,G$2),SUMIF(CLASS!$N546:$S546,G$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,H$2),SUMIF(CLASS!$N546:$S546,H$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,I$2),SUMIF(CLASS!$N546:$S546,I$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,J$2),SUMIF(CLASS!$N546:$S546,J$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,K$2),SUMIF(CLASS!$N546:$S546,K$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,L$2),SUMIF(CLASS!$N546:$S546,L$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,M$2),SUMIF(CLASS!$N546:$S546,M$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,N$2),SUMIF(CLASS!$N546:$S546,N$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,O$2),SUMIF(CLASS!$N546:$S546,O$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,P$2),SUMIF(CLASS!$N546:$S546,P$3,CLASS!$E546:$J546))","v":3376099.0224080002},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,Q$2),SUMIF(CLASS!$N546:$S546,Q$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,R$2),SUMIF(CLASS!$N546:$S546,R$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,S$2),SUMIF(CLASS!$N546:$S546,S$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,T$2),SUMIF(CLASS!$N546:$S546,T$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,U$2),SUMIF(CLASS!$N546:$S546,U$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,V$2),SUMIF(CLASS!$N546:$S546,V$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,W$2),SUMIF(CLASS!$N546:$S546,W$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,X$2),SUMIF(CLASS!$N546:$S546,X$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,Y$2),SUMIF(CLASS!$N546:$S546,Y$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,Z$2),SUMIF(CLASS!$N546:$S546,Z$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AA$2),SUMIF(CLASS!$N546:$S546,AA$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AB$2),SUMIF(CLASS!$N546:$S546,AB$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AC$2),SUMIF(CLASS!$N546:$S546,AC$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AD$2),SUMIF(CLASS!$N546:$S546,AD$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AE$2),SUMIF(CLASS!$N546:$S546,AE$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AF$2),SUMIF(CLASS!$N546:$S546,AF$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AG$2),SUMIF(CLASS!$N546:$S546,AG$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AH$2),SUMIF(CLASS!$N546:$S546,AH$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AI$2),SUMIF(CLASS!$N546:$S546,AI$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AJ$2),SUMIF(CLASS!$N546:$S546,AJ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AK$2),SUMIF(CLASS!$N546:$S546,AK$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AL$2),SUMIF(CLASS!$N546:$S546,AL$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AM$2),SUMIF(CLASS!$N546:$S546,AM$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AN$2),SUMIF(CLASS!$N546:$S546,AN$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AO$2),SUMIF(CLASS!$N546:$S546,AO$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AP$2),SUMIF(CLASS!$N546:$S546,AP$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AQ$2),SUMIF(CLASS!$N546:$S546,AQ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AR$2),SUMIF(CLASS!$N546:$S546,AR$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AS$2),SUMIF(CLASS!$N546:$S546,AS$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AT$2),SUMIF(CLASS!$N546:$S546,AT$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AU$2),SUMIF(CLASS!$N546:$S546,AU$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AV$2),SUMIF(CLASS!$N546:$S546,AV$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AW$2),SUMIF(CLASS!$N546:$S546,AW$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AX$2),SUMIF(CLASS!$N546:$S546,AX$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AY$2),SUMIF(CLASS!$N546:$S546,AY$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,AZ$2),SUMIF(CLASS!$N546:$S546,AZ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,BA$2),SUMIF(CLASS!$N546:$S546,BA$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,BB$2),SUMIF(CLASS!$N546:$S546,BB$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,BC$2),SUMIF(CLASS!$N546:$S546,BC$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,BD$2),SUMIF(CLASS!$N546:$S546,BD$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,BE$2),SUMIF(CLASS!$N546:$S546,BE$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,BF$2),SUMIF(CLASS!$N546:$S546,BF$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,BG$2),SUMIF(CLASS!$N546:$S546,BG$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,BH$2),SUMIF(CLASS!$N546:$S546,BH$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$U546),2,BI$2),SUMIF(CLASS!$N546:$S546,BI$3,CLASS!$E546:$J546))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,3376099.0224080002,0,0,0,0,3376099.0224080002,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A547","v":"~"},{"$f":"ACCOUNTS!B547","v":"~"},{"$f":"ACCOUNTS!C547","v":0},0,{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,E$2),SUMIF(CLASS!$N547:$S547,E$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,F$2),SUMIF(CLASS!$N547:$S547,F$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,G$2),SUMIF(CLASS!$N547:$S547,G$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,H$2),SUMIF(CLASS!$N547:$S547,H$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,I$2),SUMIF(CLASS!$N547:$S547,I$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,J$2),SUMIF(CLASS!$N547:$S547,J$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,K$2),SUMIF(CLASS!$N547:$S547,K$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,L$2),SUMIF(CLASS!$N547:$S547,L$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,M$2),SUMIF(CLASS!$N547:$S547,M$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,N$2),SUMIF(CLASS!$N547:$S547,N$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,O$2),SUMIF(CLASS!$N547:$S547,O$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,P$2),SUMIF(CLASS!$N547:$S547,P$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,Q$2),SUMIF(CLASS!$N547:$S547,Q$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,R$2),SUMIF(CLASS!$N547:$S547,R$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,S$2),SUMIF(CLASS!$N547:$S547,S$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,T$2),SUMIF(CLASS!$N547:$S547,T$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,U$2),SUMIF(CLASS!$N547:$S547,U$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,V$2),SUMIF(CLASS!$N547:$S547,V$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,W$2),SUMIF(CLASS!$N547:$S547,W$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,X$2),SUMIF(CLASS!$N547:$S547,X$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,Y$2),SUMIF(CLASS!$N547:$S547,Y$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,Z$2),SUMIF(CLASS!$N547:$S547,Z$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AA$2),SUMIF(CLASS!$N547:$S547,AA$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AB$2),SUMIF(CLASS!$N547:$S547,AB$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AC$2),SUMIF(CLASS!$N547:$S547,AC$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AD$2),SUMIF(CLASS!$N547:$S547,AD$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AE$2),SUMIF(CLASS!$N547:$S547,AE$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AF$2),SUMIF(CLASS!$N547:$S547,AF$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AG$2),SUMIF(CLASS!$N547:$S547,AG$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AH$2),SUMIF(CLASS!$N547:$S547,AH$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AI$2),SUMIF(CLASS!$N547:$S547,AI$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AJ$2),SUMIF(CLASS!$N547:$S547,AJ$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AK$2),SUMIF(CLASS!$N547:$S547,AK$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AL$2),SUMIF(CLASS!$N547:$S547,AL$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AM$2),SUMIF(CLASS!$N547:$S547,AM$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AN$2),SUMIF(CLASS!$N547:$S547,AN$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AO$2),SUMIF(CLASS!$N547:$S547,AO$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AP$2),SUMIF(CLASS!$N547:$S547,AP$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AQ$2),SUMIF(CLASS!$N547:$S547,AQ$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AR$2),SUMIF(CLASS!$N547:$S547,AR$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AS$2),SUMIF(CLASS!$N547:$S547,AS$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AT$2),SUMIF(CLASS!$N547:$S547,AT$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AU$2),SUMIF(CLASS!$N547:$S547,AU$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AV$2),SUMIF(CLASS!$N547:$S547,AV$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AW$2),SUMIF(CLASS!$N547:$S547,AW$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AX$2),SUMIF(CLASS!$N547:$S547,AX$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AY$2),SUMIF(CLASS!$N547:$S547,AY$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,AZ$2),SUMIF(CLASS!$N547:$S547,AZ$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,BA$2),SUMIF(CLASS!$N547:$S547,BA$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,BB$2),SUMIF(CLASS!$N547:$S547,BB$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,BC$2),SUMIF(CLASS!$N547:$S547,BC$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,BD$2),SUMIF(CLASS!$N547:$S547,BD$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,BE$2),SUMIF(CLASS!$N547:$S547,BE$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,BF$2),SUMIF(CLASS!$N547:$S547,BF$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,BG$2),SUMIF(CLASS!$N547:$S547,BG$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,BH$2),SUMIF(CLASS!$N547:$S547,BH$3,CLASS!$E547:$J547))","v":0},{"$f":"IF(CLASS!$L547<>0,FUNCALLOC!$C547*INDEX(INDIRECT(ACCOUNTS!$U547),2,BI$2),SUMIF(CLASS!$N547:$S547,BI$3,CLASS!$E547:$J547))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A548","v":0},{"$f":"ACCOUNTS!B548","v":"TOTAL TAXES OTHER THAN INCOME"},{"$f":"SUM(C539:C547)","v":27954570.27207575},0,{"$f":"SUM(E539:E547)","v":11952.410369538646},120195.01603318162,882611.52456751838,0,0,281176.57062276889,0,419486.18659972795,44160.415005306881,0,0,22855665.978426374,0,0,718435.1924645073,6861.891208335187,652334.34632617072,393223.71713169996,113481.48037786396,25916.712910489401,0,0,690313.1607285596,0,45462.271309693722,56527.63876737289,0,0,24254.820349467594,356893.92250100616,0,0,{"$f":"SUM(AK539:AK547)","v":213764.86315897084},0,10.506833453775771,17129.925703202221,0,0,0,24711.720680539755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL539:BL547)","v":11952.410369538646},0,0,0,0,0,11952.410369538646,null,{"$f":"SUM(BT539:BT547)","v":120195.01603318162},0,0,0,0,0,120195.01603318162,null,{"$f":"SUM(CB539:CB547)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ539:CJ547)","v":1163788.0951902873},23319312.58003141,2702556.4112246926,0,0,0,27185657.08644639,null,{"$f":"SUM(CR539:CR547)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ539:CZ547)","v":0},0,0,594913.60600944457,0,0,594913.60600944457,null,{"$f":"SUM(DH539:DH547)","v":0},0,0,0,41852.153217195751,0,41852.153217195751,null,{"$f":"SUM(DP539:DP547)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX539:DX547)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF539:EF547)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN539:EN547)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A550","v":"TOTAL EXPENSES"},null,{"$f":"SUM(C396,C548,C536,)","v":364401687.03614926},0,{"$f":"SUM(E396,E548,E536,)","v":468492.20312669658},6862460.625151597,83238186.675484538,3004172.7666999525,2929.2409228292654,7401707.366943419,697161.6918039103,39561311.55786214,2549935.2836650866,-87047.011332905153,3159862.2941736146,24756923.78360286,20270.441787454762,15854795.25379236,70849669.607680738,676696.70151690789,26910220.116947807,16957887.290948451,3846651.2348209163,1981362.5371607279,0,0,19810548.989334166,3316952.5221576518,1169429.5909375409,2315812.7485865764,1099068.8245096034,2077353.7136708647,11692136.515713537,12430588.484963501,0,799286.36755140801,{"$f":"SUM(AK396,AK548,AK536,)","v":213764.86315897084},153301.49470898966,5064.8625435854365,487535.22136081418,0,0,92481.453512402222,24711.720680539755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL396,BL548,BL536,)","v":468492.20312669658},3072815.2828407092,0,0,0,0,3541307.4859674061,null,{"$f":"SUM(BT396,BT548,BT536,)","v":6862460.625151597},697161.6918039103,0,1099068.8245096034,0,0,8658691.1414651107,null,{"$f":"SUM(CB396,CB548,CB536,)","v":2929.2409228292654},0,0,0,0,0,2929.2409228292654,null,{"$f":"SUM(CJ396,CJ548,CJ536,)","v":93644066.809127912},82743236.320709899,147835231.34009147,0,0,0,324222534.46992934,null,{"$f":"SUM(CR396,CR548,CR536,)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ396,CZ548,CZ536,)","v":0},0,0,27213129.945058286,0,0,27213129.945058286,null,{"$f":"SUM(DH396,DH548,DH536,)","v":0},0,0,0,763094.75280633115,0,763094.75280633115,null,{"$f":"SUM(DP396,DP548,DP536,)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX396,DX548,DX536,)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF396,EF548,EF536,)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN396,EN548,EN536,)","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,0]
[{"$f":"ACCOUNTS!A552","v":"INCOME TAXES & ITC"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B553","v":"DIT, utility operating income"},{"$f":"ACCOUNTS!C553","v":523319.51868811995},0,{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,E$2),SUMIF(CLASS!$N553:$S553,E$3,CLASS!$E553:$J553))","v":562.79118165932687},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,F$2),SUMIF(CLASS!$N553:$S553,F$3,CLASS!$E553:$J553))","v":9484.0889928476427},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,G$2),SUMIF(CLASS!$N553:$S553,G$3,CLASS!$E553:$J553))","v":178724.78407306407},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,H$2),SUMIF(CLASS!$N553:$S553,H$3,CLASS!$E553:$J553))","v":11172.530025120554},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,I$2),SUMIF(CLASS!$N553:$S553,I$3,CLASS!$E553:$J553))","v":0.42341515205688873},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,J$2),SUMIF(CLASS!$N553:$S553,J$3,CLASS!$E553:$J553))","v":3681.9259945137774},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,K$2),SUMIF(CLASS!$N553:$S553,K$3,CLASS!$E553:$J553))","v":1470.3238970365917},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,L$2),SUMIF(CLASS!$N553:$S553,L$3,CLASS!$E553:$J553))","v":84944.02807441949},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,M$2),SUMIF(CLASS!$N553:$S553,M$3,CLASS!$E553:$J553))","v":5882.4954254738477},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,N$2),SUMIF(CLASS!$N553:$S553,N$3,CLASS!$E553:$J553))","v":-12.582448665240092},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,O$2),SUMIF(CLASS!$N553:$S553,O$3,CLASS!$E553:$J553))","v":127.84379472635496},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,P$2),SUMIF(CLASS!$N553:$S553,P$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,Q$2),SUMIF(CLASS!$N553:$S553,Q$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,R$2),SUMIF(CLASS!$N553:$S553,R$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,S$2),SUMIF(CLASS!$N553:$S553,S$3,CLASS!$E553:$J553))","v":127662.55485792909},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,T$2),SUMIF(CLASS!$N553:$S553,T$3,CLASS!$E553:$J553))","v":1219.3257958427603},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,U$2),SUMIF(CLASS!$N553:$S553,U$3,CLASS!$E553:$J553))","v":41296.280599865284},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,V$2),SUMIF(CLASS!$N553:$S553,V$3,CLASS!$E553:$J553))","v":30077.498001845703},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,W$2),SUMIF(CLASS!$N553:$S553,W$3,CLASS!$E553:$J553))","v":8991.6267000463104},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,X$2),SUMIF(CLASS!$N553:$S553,X$3,CLASS!$E553:$J553))","v":1722.5621053953134},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,Y$2),SUMIF(CLASS!$N553:$S553,Y$3,CLASS!$E553:$J553))","v":-3369.5915393998584},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,Z$2),SUMIF(CLASS!$N553:$S553,Z$3,CLASS!$E553:$J553))","v":-3223.3265045558419},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AA$2),SUMIF(CLASS!$N553:$S553,AA$3,CLASS!$E553:$J553))","v":7657.3260079969778},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AB$2),SUMIF(CLASS!$N553:$S553,AB$3,CLASS!$E553:$J553))","v":479.45798708094952},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AC$2),SUMIF(CLASS!$N553:$S553,AC$3,CLASS!$E553:$J553))","v":591.3660219462414},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AD$2),SUMIF(CLASS!$N553:$S553,AD$3,CLASS!$E553:$J553))","v":859.86627002129512},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AE$2),SUMIF(CLASS!$N553:$S553,AE$3,CLASS!$E553:$J553))","v":5776.2998481332552},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AF$2),SUMIF(CLASS!$N553:$S553,AF$3,CLASS!$E553:$J553))","v":300.2767821843513},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AG$2),SUMIF(CLASS!$N553:$S553,AG$3,CLASS!$E553:$J553))","v":1915.3901705413623},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AH$2),SUMIF(CLASS!$N553:$S553,AH$3,CLASS!$E553:$J553))","v":5112.2254717982241},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AI$2),SUMIF(CLASS!$N553:$S553,AI$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AJ$2),SUMIF(CLASS!$N553:$S553,AJ$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AK$2),SUMIF(CLASS!$N553:$S553,AK$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AL$2),SUMIF(CLASS!$N553:$S553,AL$3,CLASS!$E553:$J553))","v":22.159384428529833},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AM$2),SUMIF(CLASS!$N553:$S553,AM$3,CLASS!$E553:$J553))","v":0.82971900970270462},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AN$2),SUMIF(CLASS!$N553:$S553,AN$3,CLASS!$E553:$J553))","v":188.73858266171104},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AO$2),SUMIF(CLASS!$N553:$S553,AO$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AP$2),SUMIF(CLASS!$N553:$S553,AP$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AQ$2),SUMIF(CLASS!$N553:$S553,AQ$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AR$2),SUMIF(CLASS!$N553:$S553,AR$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AS$2),SUMIF(CLASS!$N553:$S553,AS$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AT$2),SUMIF(CLASS!$N553:$S553,AT$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AU$2),SUMIF(CLASS!$N553:$S553,AU$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AV$2),SUMIF(CLASS!$N553:$S553,AV$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AW$2),SUMIF(CLASS!$N553:$S553,AW$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AX$2),SUMIF(CLASS!$N553:$S553,AX$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AY$2),SUMIF(CLASS!$N553:$S553,AY$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,AZ$2),SUMIF(CLASS!$N553:$S553,AZ$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,BA$2),SUMIF(CLASS!$N553:$S553,BA$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,BB$2),SUMIF(CLASS!$N553:$S553,BB$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,BC$2),SUMIF(CLASS!$N553:$S553,BC$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,BD$2),SUMIF(CLASS!$N553:$S553,BD$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,BE$2),SUMIF(CLASS!$N553:$S553,BE$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,BF$2),SUMIF(CLASS!$N553:$S553,BF$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,BG$2),SUMIF(CLASS!$N553:$S553,BG$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,BH$2),SUMIF(CLASS!$N553:$S553,BH$3,CLASS!$E553:$J553))","v":0},{"$f":"IF(CLASS!$L553<>0,FUNCALLOC!$C553*INDEX(INDIRECT(ACCOUNTS!$U553),2,BI$2),SUMIF(CLASS!$N553:$S553,BI$3,CLASS!$E553:$J553))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E553:$BI553)","v":562.79118165932687},115.26134606111486,0,0,0,0,{"$f":"SUM(BL553:BQ553)","v":678.05252772044173},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E553:$BI553)","v":9484.0889928476427},1470.3238970365917,0,5776.2998481332552,0,0,{"$f":"SUM(BT553:BY553)","v":16730.71273801749},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E553:$BI553)","v":0.42341515205688873},0,0,0,0,0,{"$f":"SUM(CB553:CG553)","v":0.42341515205688873},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E553:$BI553)","v":193579.24009269843},90826.523499893345,213964.94630401419,0,0,0,{"$f":"SUM(CJ553:CO553)","v":498370.70989660593},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E553:$BI553)","v":0},0,0,0,0,0,{"$f":"SUM(CR553:CW553)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E553:$BI553)","v":0},0,0,7327.8924245239377,0,0,{"$f":"SUM(CZ553:DE553)","v":7327.8924245239377},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E553:$BI553)","v":0},0,0,0,211.72768609994358,0,{"$f":"SUM(DH553:DM553)","v":211.72768609994358},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E553:$BI553)","v":0},0,0,0,0,0,{"$f":"SUM(DP553:DU553)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E553:$BI553)","v":0},0,0,0,0,0,{"$f":"SUM(DX553:EC553)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E553:$BI553)","v":0},0,0,0,0,0,{"$f":"SUM(EF553:EK553)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E553:$BI553)","v":0},0,0,0,0,0,{"$f":"SUM(EN553:ES553)","v":0},0]
[null,{"$f":"ACCOUNTS!B554","v":"Provision for DIT - credit"},{"$f":"ACCOUNTS!C554","v":-722630.37767299998},0,{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,E$2),SUMIF(CLASS!$N554:$S554,E$3,CLASS!$E554:$J554))","v":-777.13517197489864},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,F$2),SUMIF(CLASS!$N554:$S554,F$3,CLASS!$E554:$J554))","v":-13096.188019064266},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,G$2),SUMIF(CLASS!$N554:$S554,G$3,CLASS!$E554:$J554))","v":-246793.69601578667},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,H$2),SUMIF(CLASS!$N554:$S554,H$3,CLASS!$E554:$J554))","v":-15427.686725415999},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,I$2),SUMIF(CLASS!$N554:$S554,I$3,CLASS!$E554:$J554))","v":-0.58467655097284676},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,J$2),SUMIF(CLASS!$N554:$S554,J$3,CLASS!$E554:$J554))","v":-5084.2200165768973},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,K$2),SUMIF(CLASS!$N554:$S554,K$3,CLASS!$E554:$J554))","v":-2030.3097344442879},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,L$2),SUMIF(CLASS!$N554:$S554,L$3,CLASS!$E554:$J554))","v":-117295.71112188128},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,M$2),SUMIF(CLASS!$N554:$S554,M$3,CLASS!$E554:$J554))","v":-8122.8957437439485},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,N$2),SUMIF(CLASS!$N554:$S554,N$3,CLASS!$E554:$J554))","v":17.374585327539386},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,O$2),SUMIF(CLASS!$N554:$S554,O$3,CLASS!$E554:$J554))","v":-176.53423265741569},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,P$2),SUMIF(CLASS!$N554:$S554,P$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,Q$2),SUMIF(CLASS!$N554:$S554,Q$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,R$2),SUMIF(CLASS!$N554:$S554,R$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,S$2),SUMIF(CLASS!$N554:$S554,S$3,CLASS!$E554:$J554))","v":-176283.96598496611},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,T$2),SUMIF(CLASS!$N554:$S554,T$3,CLASS!$E554:$J554))","v":-1683.7167903943648},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,U$2),SUMIF(CLASS!$N554:$S554,U$3,CLASS!$E554:$J554))","v":-57024.333663647623},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,V$2),SUMIF(CLASS!$N554:$S554,V$3,CLASS!$E554:$J554))","v":-41532.778664588484},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,W$2),SUMIF(CLASS!$N554:$S554,W$3,CLASS!$E554:$J554))","v":-12416.16711418985},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,X$2),SUMIF(CLASS!$N554:$S554,X$3,CLASS!$E554:$J554))","v":-2378.6150914215295},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,Y$2),SUMIF(CLASS!$N554:$S554,Y$3,CLASS!$E554:$J554))","v":4652.9302266889481},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,Z$2),SUMIF(CLASS!$N554:$S554,Z$3,CLASS!$E554:$J554))","v":4450.9588619772931},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AA$2),SUMIF(CLASS!$N554:$S554,AA$3,CLASS!$E554:$J554))","v":-10573.686223276269},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AB$2),SUMIF(CLASS!$N554:$S554,AB$3,CLASS!$E554:$J554))","v":-662.06379450778218},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AC$2),SUMIF(CLASS!$N554:$S554,AC$3,CLASS!$E554:$J554))","v":-816.59299246713374},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AD$2),SUMIF(CLASS!$N554:$S554,AD$3,CLASS!$E554:$J554))","v":-1187.3539305612528},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AE$2),SUMIF(CLASS!$N554:$S554,AE$3,CLASS!$E554:$J554))","v":-7976.2546431918227},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AF$2),SUMIF(CLASS!$N554:$S554,AF$3,CLASS!$E554:$J554))","v":-414.63984576816216},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AG$2),SUMIF(CLASS!$N554:$S554,AG$3,CLASS!$E554:$J554))","v":-2644.8834276222419},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AH$2),SUMIF(CLASS!$N554:$S554,AH$3,CLASS!$E554:$J554))","v":-7059.2616776381392},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AI$2),SUMIF(CLASS!$N554:$S554,AI$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AJ$2),SUMIF(CLASS!$N554:$S554,AJ$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AK$2),SUMIF(CLASS!$N554:$S554,AK$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AL$2),SUMIF(CLASS!$N554:$S554,AL$3,CLASS!$E554:$J554))","v":-30.598981629295814},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AM$2),SUMIF(CLASS!$N554:$S554,AM$3,CLASS!$E554:$J554))","v":-1.1457248199856687},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AN$2),SUMIF(CLASS!$N554:$S554,AN$3,CLASS!$E554:$J554))","v":-260.62133820691975},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AO$2),SUMIF(CLASS!$N554:$S554,AO$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AP$2),SUMIF(CLASS!$N554:$S554,AP$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AQ$2),SUMIF(CLASS!$N554:$S554,AQ$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AR$2),SUMIF(CLASS!$N554:$S554,AR$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AS$2),SUMIF(CLASS!$N554:$S554,AS$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AT$2),SUMIF(CLASS!$N554:$S554,AT$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AU$2),SUMIF(CLASS!$N554:$S554,AU$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AV$2),SUMIF(CLASS!$N554:$S554,AV$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AW$2),SUMIF(CLASS!$N554:$S554,AW$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AX$2),SUMIF(CLASS!$N554:$S554,AX$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AY$2),SUMIF(CLASS!$N554:$S554,AY$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,AZ$2),SUMIF(CLASS!$N554:$S554,AZ$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,BA$2),SUMIF(CLASS!$N554:$S554,BA$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,BB$2),SUMIF(CLASS!$N554:$S554,BB$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,BC$2),SUMIF(CLASS!$N554:$S554,BC$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,BD$2),SUMIF(CLASS!$N554:$S554,BD$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,BE$2),SUMIF(CLASS!$N554:$S554,BE$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,BF$2),SUMIF(CLASS!$N554:$S554,BF$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,BG$2),SUMIF(CLASS!$N554:$S554,BG$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,BH$2),SUMIF(CLASS!$N554:$S554,BH$3,CLASS!$E554:$J554))","v":0},{"$f":"IF(CLASS!$L554<>0,FUNCALLOC!$C554*INDEX(INDIRECT(ACCOUNTS!$U554),2,BI$2),SUMIF(CLASS!$N554:$S554,BI$3,CLASS!$E554:$J554))","v":0},null,null,-777.13517197489864,-159.15964732987629,0,0,0,0,-936.29481930477493,null,-13096.188019064266,-2030.3097344442879,0,-7976.2546431918227,0,0,-23102.752396700376,null,-0.58467655097284676,0,0,0,0,0,-0.58467655097284676,null,-267305.60275777953,-125418.60686562523,-295455.38516135409,0,0,0,-688179.59478475887,null,0,0,0,0,0,0,0,null,0,0,0,-10118.784951028543,0,0,-10118.784951028543,null,0,0,0,0,-292.36604465620121,0,-292.36604465620121,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B555","v":"ITC adjustments"},{"$f":"ACCOUNTS!C555","v":0},0,{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,E$2),SUMIF(CLASS!$N555:$S555,E$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,F$2),SUMIF(CLASS!$N555:$S555,F$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,G$2),SUMIF(CLASS!$N555:$S555,G$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,H$2),SUMIF(CLASS!$N555:$S555,H$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,I$2),SUMIF(CLASS!$N555:$S555,I$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,J$2),SUMIF(CLASS!$N555:$S555,J$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,K$2),SUMIF(CLASS!$N555:$S555,K$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,L$2),SUMIF(CLASS!$N555:$S555,L$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,M$2),SUMIF(CLASS!$N555:$S555,M$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,N$2),SUMIF(CLASS!$N555:$S555,N$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,O$2),SUMIF(CLASS!$N555:$S555,O$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,P$2),SUMIF(CLASS!$N555:$S555,P$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,Q$2),SUMIF(CLASS!$N555:$S555,Q$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,R$2),SUMIF(CLASS!$N555:$S555,R$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,S$2),SUMIF(CLASS!$N555:$S555,S$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,T$2),SUMIF(CLASS!$N555:$S555,T$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,U$2),SUMIF(CLASS!$N555:$S555,U$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,V$2),SUMIF(CLASS!$N555:$S555,V$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,W$2),SUMIF(CLASS!$N555:$S555,W$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,X$2),SUMIF(CLASS!$N555:$S555,X$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,Y$2),SUMIF(CLASS!$N555:$S555,Y$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,Z$2),SUMIF(CLASS!$N555:$S555,Z$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AA$2),SUMIF(CLASS!$N555:$S555,AA$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AB$2),SUMIF(CLASS!$N555:$S555,AB$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AC$2),SUMIF(CLASS!$N555:$S555,AC$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AD$2),SUMIF(CLASS!$N555:$S555,AD$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AE$2),SUMIF(CLASS!$N555:$S555,AE$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AF$2),SUMIF(CLASS!$N555:$S555,AF$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AG$2),SUMIF(CLASS!$N555:$S555,AG$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AH$2),SUMIF(CLASS!$N555:$S555,AH$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AI$2),SUMIF(CLASS!$N555:$S555,AI$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AJ$2),SUMIF(CLASS!$N555:$S555,AJ$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AK$2),SUMIF(CLASS!$N555:$S555,AK$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AL$2),SUMIF(CLASS!$N555:$S555,AL$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AM$2),SUMIF(CLASS!$N555:$S555,AM$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AN$2),SUMIF(CLASS!$N555:$S555,AN$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AO$2),SUMIF(CLASS!$N555:$S555,AO$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AP$2),SUMIF(CLASS!$N555:$S555,AP$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AQ$2),SUMIF(CLASS!$N555:$S555,AQ$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AR$2),SUMIF(CLASS!$N555:$S555,AR$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AS$2),SUMIF(CLASS!$N555:$S555,AS$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AT$2),SUMIF(CLASS!$N555:$S555,AT$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AU$2),SUMIF(CLASS!$N555:$S555,AU$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AV$2),SUMIF(CLASS!$N555:$S555,AV$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AW$2),SUMIF(CLASS!$N555:$S555,AW$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AX$2),SUMIF(CLASS!$N555:$S555,AX$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AY$2),SUMIF(CLASS!$N555:$S555,AY$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,AZ$2),SUMIF(CLASS!$N555:$S555,AZ$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,BA$2),SUMIF(CLASS!$N555:$S555,BA$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,BB$2),SUMIF(CLASS!$N555:$S555,BB$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,BC$2),SUMIF(CLASS!$N555:$S555,BC$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,BD$2),SUMIF(CLASS!$N555:$S555,BD$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,BE$2),SUMIF(CLASS!$N555:$S555,BE$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,BF$2),SUMIF(CLASS!$N555:$S555,BF$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,BG$2),SUMIF(CLASS!$N555:$S555,BG$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,BH$2),SUMIF(CLASS!$N555:$S555,BH$3,CLASS!$E555:$J555))","v":0},{"$f":"IF(CLASS!$L555<>0,FUNCALLOC!$C555*INDEX(INDIRECT(ACCOUNTS!$U555),2,BI$2),SUMIF(CLASS!$N555:$S555,BI$3,CLASS!$E555:$J555))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET555,EL555,ED555,DV555,DN555,DF555,CX555,CP555,CH555,BZ555,BR555)-C555),1)","v":0}]
[null,{"$f":"ACCOUNTS!B556","v":"FIT Current"},{"$f":"ACCOUNTS!C556","v":1173284.1518323175},0,{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,E$2),SUMIF(CLASS!$N556:$S556,E$3,CLASS!$E556:$J556))","v":1261.779755295913},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,F$2),SUMIF(CLASS!$N556:$S556,F$3,CLASS!$E556:$J556))","v":21263.359978948316},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,G$2),SUMIF(CLASS!$N556:$S556,G$3,CLASS!$E556:$J556))","v":400701.57753383915},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,H$2),SUMIF(CLASS!$N556:$S556,H$3,CLASS!$E556:$J556))","v":25048.850551582247},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,I$2),SUMIF(CLASS!$N556:$S556,I$3,CLASS!$E556:$J556))","v":0.94929821994674268},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,J$2),SUMIF(CLASS!$N556:$S556,J$3,CLASS!$E556:$J556))","v":8254.8906801945504},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,K$2),SUMIF(CLASS!$N556:$S556,K$3,CLASS!$E556:$J556))","v":3296.4712089813502},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,L$2),SUMIF(CLASS!$N556:$S556,L$3,CLASS!$E556:$J556))","v":190444.80164308904},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,M$2),SUMIF(CLASS!$N556:$S556,M$3,CLASS!$E556:$J556))","v":13188.574875319766},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,N$2),SUMIF(CLASS!$N556:$S556,N$3,CLASS!$E556:$J556))","v":-28.209892967833291},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,O$2),SUMIF(CLASS!$N556:$S556,O$3,CLASS!$E556:$J556))","v":286.62622529072775},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,P$2),SUMIF(CLASS!$N556:$S556,P$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,Q$2),SUMIF(CLASS!$N556:$S556,Q$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,R$2),SUMIF(CLASS!$N556:$S556,R$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,S$2),SUMIF(CLASS!$N556:$S556,S$3,CLASS!$E556:$J556))","v":286219.88488546765},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,T$2),SUMIF(CLASS!$N556:$S556,T$3,CLASS!$E556:$J556))","v":2733.7326071249313},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,U$2),SUMIF(CLASS!$N556:$S556,U$3,CLASS!$E556:$J556))","v":92586.402431356997},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,V$2),SUMIF(CLASS!$N556:$S556,V$3,CLASS!$E556:$J556))","v":67433.853453046977},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,W$2),SUMIF(CLASS!$N556:$S556,W$3,CLASS!$E556:$J556))","v":20159.257833155512},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,X$2),SUMIF(CLASS!$N556:$S556,X$3,CLASS!$E556:$J556))","v":3861.9901353454179},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,Y$2),SUMIF(CLASS!$N556:$S556,Y$3,CLASS!$E556:$J556))","v":-7554.6357629405675},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,Z$2),SUMIF(CLASS!$N556:$S556,Z$3,CLASS!$E556:$J556))","v":-7226.7090542638371},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AA$2),SUMIF(CLASS!$N556:$S556,AA$3,CLASS!$E556:$J556))","v":17167.751115261875},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AB$2),SUMIF(CLASS!$N556:$S556,AB$3,CLASS!$E556:$J556))","v":1074.9464478636357},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AC$2),SUMIF(CLASS!$N556:$S556,AC$3,CLASS!$E556:$J556))","v":1325.8446450096044},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AD$2),SUMIF(CLASS!$N556:$S556,AD$3,CLASS!$E556:$J556))","v":1927.8231200705573},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AE$2),SUMIF(CLASS!$N556:$S556,AE$3,CLASS!$E556:$J556))","v":12950.484027493665},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AF$2),SUMIF(CLASS!$N556:$S556,AF$3,CLASS!$E556:$J556))","v":673.22157328144397},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AG$2),SUMIF(CLASS!$N556:$S556,AG$3,CLASS!$E556:$J556))","v":4294.3113173099327},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AH$2),SUMIF(CLASS!$N556:$S556,AH$3,CLASS!$E556:$J556))","v":11461.627003117766},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AI$2),SUMIF(CLASS!$N556:$S556,AI$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AJ$2),SUMIF(CLASS!$N556:$S556,AJ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AK$2),SUMIF(CLASS!$N556:$S556,AK$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AL$2),SUMIF(CLASS!$N556:$S556,AL$3,CLASS!$E556:$J556))","v":49.681415723858244},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AM$2),SUMIF(CLASS!$N556:$S556,AM$3,CLASS!$E556:$J556))","v":1.860232859264624},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AN$2),SUMIF(CLASS!$N556:$S556,AN$3,CLASS!$E556:$J556))","v":423.15254823937153},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AO$2),SUMIF(CLASS!$N556:$S556,AO$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AP$2),SUMIF(CLASS!$N556:$S556,AP$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AQ$2),SUMIF(CLASS!$N556:$S556,AQ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AR$2),SUMIF(CLASS!$N556:$S556,AR$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AS$2),SUMIF(CLASS!$N556:$S556,AS$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AT$2),SUMIF(CLASS!$N556:$S556,AT$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AU$2),SUMIF(CLASS!$N556:$S556,AU$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AV$2),SUMIF(CLASS!$N556:$S556,AV$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AW$2),SUMIF(CLASS!$N556:$S556,AW$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AX$2),SUMIF(CLASS!$N556:$S556,AX$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AY$2),SUMIF(CLASS!$N556:$S556,AY$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,AZ$2),SUMIF(CLASS!$N556:$S556,AZ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,BA$2),SUMIF(CLASS!$N556:$S556,BA$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,BB$2),SUMIF(CLASS!$N556:$S556,BB$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,BC$2),SUMIF(CLASS!$N556:$S556,BC$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,BD$2),SUMIF(CLASS!$N556:$S556,BD$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,BE$2),SUMIF(CLASS!$N556:$S556,BE$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,BF$2),SUMIF(CLASS!$N556:$S556,BF$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,BG$2),SUMIF(CLASS!$N556:$S556,BG$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,BH$2),SUMIF(CLASS!$N556:$S556,BH$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$U556),2,BI$2),SUMIF(CLASS!$N556:$S556,BI$3,CLASS!$E556:$J556))","v":0},null,null,1261.779755295913,258.41633232289445,0,0,0,0,1520.1960876188075,null,21263.359978948316,3296.4712089813502,0,12950.484027493665,0,0,37510.315215423332,null,0.94929821994674268,0,0,0,0,0,0.94929821994674268,null,434005.31876561593,203633.3765184088,479710.14185649884,0,0,0,1117348.8371405236,null,0,0,0,0,0,0,0,null,0,0,0,16429.159893709144,0,0,16429.159893709144,null,0,0,0,0,474.6941968224944,0,474.6941968224944,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B557","v":"FIT Current - Rate Incr. Rel."},{"$f":"ACCOUNTS!C557","v":17659350.928576},0,{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,E$2),SUMIF(CLASS!$N557:$S557,E$3,CLASS!$E557:$J557))","v":18991.317200138739},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,F$2),SUMIF(CLASS!$N557:$S557,F$3,CLASS!$E557:$J557))","v":320039.38278930384},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,G$2),SUMIF(CLASS!$N557:$S557,G$3,CLASS!$E557:$J557))","v":6031045.2197392089},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,H$2),SUMIF(CLASS!$N557:$S557,H$3,CLASS!$E557:$J557))","v":377015.61173994647},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,I$2),SUMIF(CLASS!$N557:$S557,I$3,CLASS!$E557:$J557))","v":14.288090720165048},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,J$2),SUMIF(CLASS!$N557:$S557,J$3,CLASS!$E557:$J557))","v":124246.12671272228},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,K$2),SUMIF(CLASS!$N557:$S557,K$3,CLASS!$E557:$J557))","v":49615.893826262618},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,L$2),SUMIF(CLASS!$N557:$S557,L$3,CLASS!$E557:$J557))","v":2866425.4771413687},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,M$2),SUMIF(CLASS!$N557:$S557,M$3,CLASS!$E557:$J557))","v":198504.06366381899},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,N$2),SUMIF(CLASS!$N557:$S557,N$3,CLASS!$E557:$J557))","v":-424.59313781622888},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,O$2),SUMIF(CLASS!$N557:$S557,O$3,CLASS!$E557:$J557))","v":4314.0726735610433},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,P$2),SUMIF(CLASS!$N557:$S557,P$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,Q$2),SUMIF(CLASS!$N557:$S557,Q$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,R$2),SUMIF(CLASS!$N557:$S557,R$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,S$2),SUMIF(CLASS!$N557:$S557,S$3,CLASS!$E557:$J557))","v":4307956.7571381191},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,T$2),SUMIF(CLASS!$N557:$S557,T$3,CLASS!$E557:$J557))","v":41145.994666950559},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,U$2),SUMIF(CLASS!$N557:$S557,U$3,CLASS!$E557:$J557))","v":1393537.7625243568},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,V$2),SUMIF(CLASS!$N557:$S557,V$3,CLASS!$E557:$J557))","v":1014961.3635655026},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,W$2),SUMIF(CLASS!$N557:$S557,W$3,CLASS!$E557:$J557))","v":303421.30504309089},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,X$2),SUMIF(CLASS!$N557:$S557,X$3,CLASS!$E557:$J557))","v":58127.640244910122},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,Y$2),SUMIF(CLASS!$N557:$S557,Y$3,CLASS!$E557:$J557))","v":-113706.4400528991},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,Z$2),SUMIF(CLASS!$N557:$S557,Z$3,CLASS!$E557:$J557))","v":-108770.74496289765},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AA$2),SUMIF(CLASS!$N557:$S557,AA$3,CLASS!$E557:$J557))","v":258395.49705448496},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AB$2),SUMIF(CLASS!$N557:$S557,AB$3,CLASS!$E557:$J557))","v":16179.249095459654},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AC$2),SUMIF(CLASS!$N557:$S557,AC$3,CLASS!$E557:$J557))","v":19955.571569285185},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AD$2),SUMIF(CLASS!$N557:$S557,AD$3,CLASS!$E557:$J557))","v":29016.078460091368},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AE$2),SUMIF(CLASS!$N557:$S557,AE$3,CLASS!$E557:$J557))","v":194920.50734621505},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AF$2),SUMIF(CLASS!$N557:$S557,AF$3,CLASS!$E557:$J557))","v":10132.802012793365},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AG$2),SUMIF(CLASS!$N557:$S557,AG$3,CLASS!$E557:$J557))","v":64634.598899593489},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AH$2),SUMIF(CLASS!$N557:$S557,AH$3,CLASS!$E557:$J557))","v":172511.40155980445},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AI$2),SUMIF(CLASS!$N557:$S557,AI$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AJ$2),SUMIF(CLASS!$N557:$S557,AJ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AK$2),SUMIF(CLASS!$N557:$S557,AK$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AL$2),SUMIF(CLASS!$N557:$S557,AL$3,CLASS!$E557:$J557))","v":747.76562312372698},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AM$2),SUMIF(CLASS!$N557:$S557,AM$3,CLASS!$E557:$J557))","v":27.998762975976199},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AN$2),SUMIF(CLASS!$N557:$S557,AN$3,CLASS!$E557:$J557))","v":6368.9595858004986},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AO$2),SUMIF(CLASS!$N557:$S557,AO$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AP$2),SUMIF(CLASS!$N557:$S557,AP$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AQ$2),SUMIF(CLASS!$N557:$S557,AQ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AR$2),SUMIF(CLASS!$N557:$S557,AR$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AS$2),SUMIF(CLASS!$N557:$S557,AS$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AT$2),SUMIF(CLASS!$N557:$S557,AT$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AU$2),SUMIF(CLASS!$N557:$S557,AU$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AV$2),SUMIF(CLASS!$N557:$S557,AV$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AW$2),SUMIF(CLASS!$N557:$S557,AW$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AX$2),SUMIF(CLASS!$N557:$S557,AX$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AY$2),SUMIF(CLASS!$N557:$S557,AY$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,AZ$2),SUMIF(CLASS!$N557:$S557,AZ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,BA$2),SUMIF(CLASS!$N557:$S557,BA$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,BB$2),SUMIF(CLASS!$N557:$S557,BB$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,BC$2),SUMIF(CLASS!$N557:$S557,BC$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,BD$2),SUMIF(CLASS!$N557:$S557,BD$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,BE$2),SUMIF(CLASS!$N557:$S557,BE$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,BF$2),SUMIF(CLASS!$N557:$S557,BF$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,BG$2),SUMIF(CLASS!$N557:$S557,BG$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,BH$2),SUMIF(CLASS!$N557:$S557,BH$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$U557),2,BI$2),SUMIF(CLASS!$N557:$S557,BI$3,CLASS!$E557:$J557))","v":0},null,null,18991.317200138739,3889.4795357448143,0,0,0,0,22880.796735883552,null,320039.38278930384,49615.893826262618,0,194920.50734621505,0,0,564575.78396178153,null,14.288090720165048,0,0,0,0,0,14.288090720165048,null,6532306.9581918782,3064929.5408051875,7220220.0343464548,0,0,0,16817456.53334352,null,0,0,0,0,0,0,0,null,0,0,0,247278.80247219131,0,0,247278.80247219131,null,0,0,0,0,7144.7239719002018,0,7144.7239719002018,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B558","v":"~"},{"$f":"ACCOUNTS!C558","v":0},0,{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,E$2),SUMIF(CLASS!$N558:$S558,E$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,F$2),SUMIF(CLASS!$N558:$S558,F$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,G$2),SUMIF(CLASS!$N558:$S558,G$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,H$2),SUMIF(CLASS!$N558:$S558,H$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,I$2),SUMIF(CLASS!$N558:$S558,I$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,J$2),SUMIF(CLASS!$N558:$S558,J$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,K$2),SUMIF(CLASS!$N558:$S558,K$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,L$2),SUMIF(CLASS!$N558:$S558,L$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,M$2),SUMIF(CLASS!$N558:$S558,M$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,N$2),SUMIF(CLASS!$N558:$S558,N$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,O$2),SUMIF(CLASS!$N558:$S558,O$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,P$2),SUMIF(CLASS!$N558:$S558,P$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,Q$2),SUMIF(CLASS!$N558:$S558,Q$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,R$2),SUMIF(CLASS!$N558:$S558,R$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,S$2),SUMIF(CLASS!$N558:$S558,S$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,T$2),SUMIF(CLASS!$N558:$S558,T$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,U$2),SUMIF(CLASS!$N558:$S558,U$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,V$2),SUMIF(CLASS!$N558:$S558,V$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,W$2),SUMIF(CLASS!$N558:$S558,W$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,X$2),SUMIF(CLASS!$N558:$S558,X$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,Y$2),SUMIF(CLASS!$N558:$S558,Y$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,Z$2),SUMIF(CLASS!$N558:$S558,Z$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AA$2),SUMIF(CLASS!$N558:$S558,AA$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AB$2),SUMIF(CLASS!$N558:$S558,AB$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AC$2),SUMIF(CLASS!$N558:$S558,AC$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AD$2),SUMIF(CLASS!$N558:$S558,AD$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AE$2),SUMIF(CLASS!$N558:$S558,AE$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AF$2),SUMIF(CLASS!$N558:$S558,AF$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AG$2),SUMIF(CLASS!$N558:$S558,AG$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AH$2),SUMIF(CLASS!$N558:$S558,AH$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AI$2),SUMIF(CLASS!$N558:$S558,AI$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AJ$2),SUMIF(CLASS!$N558:$S558,AJ$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AK$2),SUMIF(CLASS!$N558:$S558,AK$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AL$2),SUMIF(CLASS!$N558:$S558,AL$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AM$2),SUMIF(CLASS!$N558:$S558,AM$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AN$2),SUMIF(CLASS!$N558:$S558,AN$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AO$2),SUMIF(CLASS!$N558:$S558,AO$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AP$2),SUMIF(CLASS!$N558:$S558,AP$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AQ$2),SUMIF(CLASS!$N558:$S558,AQ$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AR$2),SUMIF(CLASS!$N558:$S558,AR$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AS$2),SUMIF(CLASS!$N558:$S558,AS$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AT$2),SUMIF(CLASS!$N558:$S558,AT$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AU$2),SUMIF(CLASS!$N558:$S558,AU$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AV$2),SUMIF(CLASS!$N558:$S558,AV$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AW$2),SUMIF(CLASS!$N558:$S558,AW$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AX$2),SUMIF(CLASS!$N558:$S558,AX$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AY$2),SUMIF(CLASS!$N558:$S558,AY$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,AZ$2),SUMIF(CLASS!$N558:$S558,AZ$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,BA$2),SUMIF(CLASS!$N558:$S558,BA$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,BB$2),SUMIF(CLASS!$N558:$S558,BB$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,BC$2),SUMIF(CLASS!$N558:$S558,BC$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,BD$2),SUMIF(CLASS!$N558:$S558,BD$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,BE$2),SUMIF(CLASS!$N558:$S558,BE$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,BF$2),SUMIF(CLASS!$N558:$S558,BF$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,BG$2),SUMIF(CLASS!$N558:$S558,BG$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,BH$2),SUMIF(CLASS!$N558:$S558,BH$3,CLASS!$E558:$J558))","v":0},{"$f":"IF(CLASS!$L558<>0,FUNCALLOC!$C558*INDEX(INDIRECT(ACCOUNTS!$U558),2,BI$2),SUMIF(CLASS!$N558:$S558,BI$3,CLASS!$E558:$J558))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B559","v":"~"},{"$f":"ACCOUNTS!C559","v":0},0,{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,E$2),SUMIF(CLASS!$N559:$S559,E$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,F$2),SUMIF(CLASS!$N559:$S559,F$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,G$2),SUMIF(CLASS!$N559:$S559,G$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,H$2),SUMIF(CLASS!$N559:$S559,H$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,I$2),SUMIF(CLASS!$N559:$S559,I$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,J$2),SUMIF(CLASS!$N559:$S559,J$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,K$2),SUMIF(CLASS!$N559:$S559,K$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,L$2),SUMIF(CLASS!$N559:$S559,L$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,M$2),SUMIF(CLASS!$N559:$S559,M$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,N$2),SUMIF(CLASS!$N559:$S559,N$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,O$2),SUMIF(CLASS!$N559:$S559,O$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,P$2),SUMIF(CLASS!$N559:$S559,P$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,Q$2),SUMIF(CLASS!$N559:$S559,Q$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,R$2),SUMIF(CLASS!$N559:$S559,R$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,S$2),SUMIF(CLASS!$N559:$S559,S$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,T$2),SUMIF(CLASS!$N559:$S559,T$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,U$2),SUMIF(CLASS!$N559:$S559,U$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,V$2),SUMIF(CLASS!$N559:$S559,V$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,W$2),SUMIF(CLASS!$N559:$S559,W$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,X$2),SUMIF(CLASS!$N559:$S559,X$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,Y$2),SUMIF(CLASS!$N559:$S559,Y$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,Z$2),SUMIF(CLASS!$N559:$S559,Z$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AA$2),SUMIF(CLASS!$N559:$S559,AA$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AB$2),SUMIF(CLASS!$N559:$S559,AB$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AC$2),SUMIF(CLASS!$N559:$S559,AC$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AD$2),SUMIF(CLASS!$N559:$S559,AD$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AE$2),SUMIF(CLASS!$N559:$S559,AE$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AF$2),SUMIF(CLASS!$N559:$S559,AF$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AG$2),SUMIF(CLASS!$N559:$S559,AG$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AH$2),SUMIF(CLASS!$N559:$S559,AH$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AI$2),SUMIF(CLASS!$N559:$S559,AI$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AJ$2),SUMIF(CLASS!$N559:$S559,AJ$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AK$2),SUMIF(CLASS!$N559:$S559,AK$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AL$2),SUMIF(CLASS!$N559:$S559,AL$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AM$2),SUMIF(CLASS!$N559:$S559,AM$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AN$2),SUMIF(CLASS!$N559:$S559,AN$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AO$2),SUMIF(CLASS!$N559:$S559,AO$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AP$2),SUMIF(CLASS!$N559:$S559,AP$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AQ$2),SUMIF(CLASS!$N559:$S559,AQ$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AR$2),SUMIF(CLASS!$N559:$S559,AR$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AS$2),SUMIF(CLASS!$N559:$S559,AS$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AT$2),SUMIF(CLASS!$N559:$S559,AT$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AU$2),SUMIF(CLASS!$N559:$S559,AU$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AV$2),SUMIF(CLASS!$N559:$S559,AV$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AW$2),SUMIF(CLASS!$N559:$S559,AW$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AX$2),SUMIF(CLASS!$N559:$S559,AX$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AY$2),SUMIF(CLASS!$N559:$S559,AY$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,AZ$2),SUMIF(CLASS!$N559:$S559,AZ$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,BA$2),SUMIF(CLASS!$N559:$S559,BA$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,BB$2),SUMIF(CLASS!$N559:$S559,BB$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,BC$2),SUMIF(CLASS!$N559:$S559,BC$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,BD$2),SUMIF(CLASS!$N559:$S559,BD$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,BE$2),SUMIF(CLASS!$N559:$S559,BE$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,BF$2),SUMIF(CLASS!$N559:$S559,BF$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,BG$2),SUMIF(CLASS!$N559:$S559,BG$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,BH$2),SUMIF(CLASS!$N559:$S559,BH$3,CLASS!$E559:$J559))","v":0},{"$f":"IF(CLASS!$L559<>0,FUNCALLOC!$C559*INDEX(INDIRECT(ACCOUNTS!$U559),2,BI$2),SUMIF(CLASS!$N559:$S559,BI$3,CLASS!$E559:$J559))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B560","v":"TOTAL INCOME TAXES & ITC"},{"$f":"SUM(C553:C559)","v":18633324.221423436},0,{"$f":"SUM(E553:E559)","v":20038.752965119082},337690.64374203555,6363677.885330325,397809.30559123325,15.076127541195833,131098.72337085372,52352.379197836271,3024518.5957369958,209452.23822086866,-448.01089412176287,4552.0084609207106,0,0,0,4545555.2308965493,43415.336279523886,1470396.1118919314,1070939.9363558069,320156.02246210288,61333.577394229324,-119977.73712855058,-114769.82165974003,272646.88795446756,17071.589735896458,21056.189243773897,30616.413919621969,205671.03657865015,10691.660522490998,68199.416959822542,182025.99235708232,0,0,0,789.00744164681919,29.542990024957859,6720.2293784946614,0,0,0,0,{"$f":"SUM(AS553:AS559)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,20038.752965119082,4103.9975667989474,0,0,0,0,24142.750531918027,0,{"$f":"SUM(BT553:BT559)","v":337690.64374203555},52352.379197836271,0,205671.03657865015,0,0,595714.059518522,0,{"$f":"SUM(CB553:CB559)","v":15.076127541195833},0,0,0,0,0,15.076127541195833,{"$f":"SUM(CI553:CI559)","v":0},6892585.9142924128,3233970.8339578644,7618439.7373456135,0,0,0,17744996.485595889,0,0,0,0,0,0,0,0,0,0,0,0,260917.06983939584,0,0,260917.06983939584,0,0,0,0,0,7538.7798101664384,0,7538.7798101664384,{"$f":"SUM(DO553:DO559)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A562","v":"~"},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,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,0]
[{"$f":"ACCOUNTS!A564","v":"~"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B565","v":"~"},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,0]
[{"$f":"ACCOUNTS!A566","v":"~"},{"$f":"ACCOUNTS!B566","v":"~"},{"$f":"ACCOUNTS!C566","v":0},0,{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,E$2),SUMIF(CLASS!$N566:$S566,E$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,F$2),SUMIF(CLASS!$N566:$S566,F$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,G$2),SUMIF(CLASS!$N566:$S566,G$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,H$2),SUMIF(CLASS!$N566:$S566,H$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,I$2),SUMIF(CLASS!$N566:$S566,I$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,J$2),SUMIF(CLASS!$N566:$S566,J$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,K$2),SUMIF(CLASS!$N566:$S566,K$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,L$2),SUMIF(CLASS!$N566:$S566,L$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,M$2),SUMIF(CLASS!$N566:$S566,M$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,N$2),SUMIF(CLASS!$N566:$S566,N$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,O$2),SUMIF(CLASS!$N566:$S566,O$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,P$2),SUMIF(CLASS!$N566:$S566,P$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,Q$2),SUMIF(CLASS!$N566:$S566,Q$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,R$2),SUMIF(CLASS!$N566:$S566,R$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,S$2),SUMIF(CLASS!$N566:$S566,S$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,T$2),SUMIF(CLASS!$N566:$S566,T$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,U$2),SUMIF(CLASS!$N566:$S566,U$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,V$2),SUMIF(CLASS!$N566:$S566,V$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,W$2),SUMIF(CLASS!$N566:$S566,W$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,X$2),SUMIF(CLASS!$N566:$S566,X$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,Y$2),SUMIF(CLASS!$N566:$S566,Y$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,Z$2),SUMIF(CLASS!$N566:$S566,Z$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AA$2),SUMIF(CLASS!$N566:$S566,AA$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AB$2),SUMIF(CLASS!$N566:$S566,AB$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AC$2),SUMIF(CLASS!$N566:$S566,AC$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AD$2),SUMIF(CLASS!$N566:$S566,AD$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AE$2),SUMIF(CLASS!$N566:$S566,AE$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AF$2),SUMIF(CLASS!$N566:$S566,AF$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AG$2),SUMIF(CLASS!$N566:$S566,AG$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AH$2),SUMIF(CLASS!$N566:$S566,AH$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AI$2),SUMIF(CLASS!$N566:$S566,AI$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AJ$2),SUMIF(CLASS!$N566:$S566,AJ$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AK$2),SUMIF(CLASS!$N566:$S566,AK$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AL$2),SUMIF(CLASS!$N566:$S566,AL$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AM$2),SUMIF(CLASS!$N566:$S566,AM$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AN$2),SUMIF(CLASS!$N566:$S566,AN$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AO$2),SUMIF(CLASS!$N566:$S566,AO$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AP$2),SUMIF(CLASS!$N566:$S566,AP$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AQ$2),SUMIF(CLASS!$N566:$S566,AQ$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AR$2),SUMIF(CLASS!$N566:$S566,AR$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AS$2),SUMIF(CLASS!$N566:$S566,AS$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AT$2),SUMIF(CLASS!$N566:$S566,AT$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AU$2),SUMIF(CLASS!$N566:$S566,AU$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AV$2),SUMIF(CLASS!$N566:$S566,AV$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AW$2),SUMIF(CLASS!$N566:$S566,AW$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AX$2),SUMIF(CLASS!$N566:$S566,AX$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AY$2),SUMIF(CLASS!$N566:$S566,AY$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,AZ$2),SUMIF(CLASS!$N566:$S566,AZ$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,BA$2),SUMIF(CLASS!$N566:$S566,BA$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,BB$2),SUMIF(CLASS!$N566:$S566,BB$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,BC$2),SUMIF(CLASS!$N566:$S566,BC$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,BD$2),SUMIF(CLASS!$N566:$S566,BD$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,BE$2),SUMIF(CLASS!$N566:$S566,BE$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,BF$2),SUMIF(CLASS!$N566:$S566,BF$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,BG$2),SUMIF(CLASS!$N566:$S566,BG$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,BH$2),SUMIF(CLASS!$N566:$S566,BH$3,CLASS!$E566:$J566))","v":0},{"$f":"IF(CLASS!$L566<>0,FUNCALLOC!$C566*INDEX(INDIRECT(ACCOUNTS!$U566),2,BI$2),SUMIF(CLASS!$N566:$S566,BI$3,CLASS!$E566:$J566))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E566:$BI566)","v":0},0,0,0,0,0,{"$f":"SUM(BL566:BQ566)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E566:$BI566)","v":0},0,0,0,0,0,{"$f":"SUM(BT566:BY566)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E566:$BI566)","v":0},0,0,0,0,0,{"$f":"SUM(CB566:CG566)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E566:$BI566)","v":0},0,0,0,0,0,{"$f":"SUM(CJ566:CO566)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E566:$BI566)","v":0},0,0,0,0,0,{"$f":"SUM(CR566:CW566)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E566:$BI566)","v":0},0,0,0,0,0,{"$f":"SUM(CZ566:DE566)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E566:$BI566)","v":0},0,0,0,0,0,{"$f":"SUM(DH566:DM566)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E566:$BI566)","v":0},0,0,0,0,0,{"$f":"SUM(DP566:DU566)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E566:$BI566)","v":0},0,0,0,0,0,{"$f":"SUM(DX566:EC566)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E566:$BI566)","v":0},0,0,0,0,0,{"$f":"SUM(EF566:EK566)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E566:$BI566)","v":0},0,0,0,0,0,{"$f":"SUM(EN566:ES566)","v":0},0]
[{"$f":"ACCOUNTS!A567","v":"~"},{"$f":"ACCOUNTS!B567","v":"~"},{"$f":"ACCOUNTS!C567","v":0},0,{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,E$2),SUMIF(CLASS!$N567:$S567,E$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,F$2),SUMIF(CLASS!$N567:$S567,F$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,G$2),SUMIF(CLASS!$N567:$S567,G$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,H$2),SUMIF(CLASS!$N567:$S567,H$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,I$2),SUMIF(CLASS!$N567:$S567,I$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,J$2),SUMIF(CLASS!$N567:$S567,J$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,K$2),SUMIF(CLASS!$N567:$S567,K$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,L$2),SUMIF(CLASS!$N567:$S567,L$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,M$2),SUMIF(CLASS!$N567:$S567,M$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,N$2),SUMIF(CLASS!$N567:$S567,N$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,O$2),SUMIF(CLASS!$N567:$S567,O$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,P$2),SUMIF(CLASS!$N567:$S567,P$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,Q$2),SUMIF(CLASS!$N567:$S567,Q$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,R$2),SUMIF(CLASS!$N567:$S567,R$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,S$2),SUMIF(CLASS!$N567:$S567,S$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,T$2),SUMIF(CLASS!$N567:$S567,T$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,U$2),SUMIF(CLASS!$N567:$S567,U$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,V$2),SUMIF(CLASS!$N567:$S567,V$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,W$2),SUMIF(CLASS!$N567:$S567,W$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,X$2),SUMIF(CLASS!$N567:$S567,X$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,Y$2),SUMIF(CLASS!$N567:$S567,Y$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,Z$2),SUMIF(CLASS!$N567:$S567,Z$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AA$2),SUMIF(CLASS!$N567:$S567,AA$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AB$2),SUMIF(CLASS!$N567:$S567,AB$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AC$2),SUMIF(CLASS!$N567:$S567,AC$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AD$2),SUMIF(CLASS!$N567:$S567,AD$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AE$2),SUMIF(CLASS!$N567:$S567,AE$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AF$2),SUMIF(CLASS!$N567:$S567,AF$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AG$2),SUMIF(CLASS!$N567:$S567,AG$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AH$2),SUMIF(CLASS!$N567:$S567,AH$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AI$2),SUMIF(CLASS!$N567:$S567,AI$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AJ$2),SUMIF(CLASS!$N567:$S567,AJ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AK$2),SUMIF(CLASS!$N567:$S567,AK$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AL$2),SUMIF(CLASS!$N567:$S567,AL$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AM$2),SUMIF(CLASS!$N567:$S567,AM$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AN$2),SUMIF(CLASS!$N567:$S567,AN$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AO$2),SUMIF(CLASS!$N567:$S567,AO$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AP$2),SUMIF(CLASS!$N567:$S567,AP$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AQ$2),SUMIF(CLASS!$N567:$S567,AQ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AR$2),SUMIF(CLASS!$N567:$S567,AR$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AS$2),SUMIF(CLASS!$N567:$S567,AS$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AT$2),SUMIF(CLASS!$N567:$S567,AT$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AU$2),SUMIF(CLASS!$N567:$S567,AU$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AV$2),SUMIF(CLASS!$N567:$S567,AV$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AW$2),SUMIF(CLASS!$N567:$S567,AW$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AX$2),SUMIF(CLASS!$N567:$S567,AX$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AY$2),SUMIF(CLASS!$N567:$S567,AY$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,AZ$2),SUMIF(CLASS!$N567:$S567,AZ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,BA$2),SUMIF(CLASS!$N567:$S567,BA$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,BB$2),SUMIF(CLASS!$N567:$S567,BB$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,BC$2),SUMIF(CLASS!$N567:$S567,BC$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,BD$2),SUMIF(CLASS!$N567:$S567,BD$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,BE$2),SUMIF(CLASS!$N567:$S567,BE$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,BF$2),SUMIF(CLASS!$N567:$S567,BF$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,BG$2),SUMIF(CLASS!$N567:$S567,BG$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,BH$2),SUMIF(CLASS!$N567:$S567,BH$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOC!$C567*INDEX(INDIRECT(ACCOUNTS!$U567),2,BI$2),SUMIF(CLASS!$N567:$S567,BI$3,CLASS!$E567:$J567))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL567:BQ567)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT567:BY567)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB567:CG567)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ567:CO567)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR567:CW567)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ567:DE567)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH567:DM567)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP567:DU567)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX567:EC567)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF567:EK567)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN567:ES567)","v":0},0]
[{"$f":"ACCOUNTS!A568","v":"~"},{"$f":"ACCOUNTS!B568","v":"~"},{"$f":"ACCOUNTS!C568","v":0},0,{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,E$2),SUMIF(CLASS!$N568:$S568,E$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,F$2),SUMIF(CLASS!$N568:$S568,F$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,G$2),SUMIF(CLASS!$N568:$S568,G$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,H$2),SUMIF(CLASS!$N568:$S568,H$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,I$2),SUMIF(CLASS!$N568:$S568,I$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,J$2),SUMIF(CLASS!$N568:$S568,J$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,K$2),SUMIF(CLASS!$N568:$S568,K$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,L$2),SUMIF(CLASS!$N568:$S568,L$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,M$2),SUMIF(CLASS!$N568:$S568,M$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,N$2),SUMIF(CLASS!$N568:$S568,N$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,O$2),SUMIF(CLASS!$N568:$S568,O$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,P$2),SUMIF(CLASS!$N568:$S568,P$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,Q$2),SUMIF(CLASS!$N568:$S568,Q$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,R$2),SUMIF(CLASS!$N568:$S568,R$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,S$2),SUMIF(CLASS!$N568:$S568,S$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,T$2),SUMIF(CLASS!$N568:$S568,T$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,U$2),SUMIF(CLASS!$N568:$S568,U$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,V$2),SUMIF(CLASS!$N568:$S568,V$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,W$2),SUMIF(CLASS!$N568:$S568,W$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,X$2),SUMIF(CLASS!$N568:$S568,X$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,Y$2),SUMIF(CLASS!$N568:$S568,Y$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,Z$2),SUMIF(CLASS!$N568:$S568,Z$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AA$2),SUMIF(CLASS!$N568:$S568,AA$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AB$2),SUMIF(CLASS!$N568:$S568,AB$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AC$2),SUMIF(CLASS!$N568:$S568,AC$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AD$2),SUMIF(CLASS!$N568:$S568,AD$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AE$2),SUMIF(CLASS!$N568:$S568,AE$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AF$2),SUMIF(CLASS!$N568:$S568,AF$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AG$2),SUMIF(CLASS!$N568:$S568,AG$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AH$2),SUMIF(CLASS!$N568:$S568,AH$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AI$2),SUMIF(CLASS!$N568:$S568,AI$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AJ$2),SUMIF(CLASS!$N568:$S568,AJ$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AK$2),SUMIF(CLASS!$N568:$S568,AK$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AL$2),SUMIF(CLASS!$N568:$S568,AL$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AM$2),SUMIF(CLASS!$N568:$S568,AM$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AN$2),SUMIF(CLASS!$N568:$S568,AN$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AO$2),SUMIF(CLASS!$N568:$S568,AO$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AP$2),SUMIF(CLASS!$N568:$S568,AP$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AQ$2),SUMIF(CLASS!$N568:$S568,AQ$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AR$2),SUMIF(CLASS!$N568:$S568,AR$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AS$2),SUMIF(CLASS!$N568:$S568,AS$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AT$2),SUMIF(CLASS!$N568:$S568,AT$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AU$2),SUMIF(CLASS!$N568:$S568,AU$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AV$2),SUMIF(CLASS!$N568:$S568,AV$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AW$2),SUMIF(CLASS!$N568:$S568,AW$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AX$2),SUMIF(CLASS!$N568:$S568,AX$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AY$2),SUMIF(CLASS!$N568:$S568,AY$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,AZ$2),SUMIF(CLASS!$N568:$S568,AZ$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,BA$2),SUMIF(CLASS!$N568:$S568,BA$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,BB$2),SUMIF(CLASS!$N568:$S568,BB$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,BC$2),SUMIF(CLASS!$N568:$S568,BC$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,BD$2),SUMIF(CLASS!$N568:$S568,BD$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,BE$2),SUMIF(CLASS!$N568:$S568,BE$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,BF$2),SUMIF(CLASS!$N568:$S568,BF$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,BG$2),SUMIF(CLASS!$N568:$S568,BG$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,BH$2),SUMIF(CLASS!$N568:$S568,BH$3,CLASS!$E568:$J568))","v":0},{"$f":"IF(CLASS!$L568<>0,FUNCALLOC!$C568*INDEX(INDIRECT(ACCOUNTS!$U568),2,BI$2),SUMIF(CLASS!$N568:$S568,BI$3,CLASS!$E568:$J568))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL568:BQ568)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT568:BY568)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB568:CG568)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ568:CO568)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR568:CW568)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ568:DE568)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH568:DM568)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP568:DU568)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX568:EC568)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF568:EK568)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN568:ES568)","v":0},0]
[null,{"$f":"ACCOUNTS!B569","v":"~"},{"$f":"SUM(C566:C568)","v":0},0,{"$f":"SUM(E566:E568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS566:AS568)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL566:BL568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT566:BT568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB566:CB568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ566:CJ568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR566:CR568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ566:CZ568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH566:DH568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP566:DP568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX566:DX568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF566:EF568)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN566:EN568)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B571","v":"~"},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,0]
[{"$f":"ACCOUNTS!A572","v":"~"},{"$f":"ACCOUNTS!B572","v":"~"},{"$f":"ACCOUNTS!C572","v":0},0,{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,E$2),SUMIF(CLASS!$N572:$S572,E$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,F$2),SUMIF(CLASS!$N572:$S572,F$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,G$2),SUMIF(CLASS!$N572:$S572,G$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,H$2),SUMIF(CLASS!$N572:$S572,H$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,I$2),SUMIF(CLASS!$N572:$S572,I$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,J$2),SUMIF(CLASS!$N572:$S572,J$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,K$2),SUMIF(CLASS!$N572:$S572,K$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,L$2),SUMIF(CLASS!$N572:$S572,L$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,M$2),SUMIF(CLASS!$N572:$S572,M$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,N$2),SUMIF(CLASS!$N572:$S572,N$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,O$2),SUMIF(CLASS!$N572:$S572,O$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,P$2),SUMIF(CLASS!$N572:$S572,P$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,Q$2),SUMIF(CLASS!$N572:$S572,Q$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,R$2),SUMIF(CLASS!$N572:$S572,R$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,S$2),SUMIF(CLASS!$N572:$S572,S$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,T$2),SUMIF(CLASS!$N572:$S572,T$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,U$2),SUMIF(CLASS!$N572:$S572,U$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,V$2),SUMIF(CLASS!$N572:$S572,V$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,W$2),SUMIF(CLASS!$N572:$S572,W$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,X$2),SUMIF(CLASS!$N572:$S572,X$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,Y$2),SUMIF(CLASS!$N572:$S572,Y$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,Z$2),SUMIF(CLASS!$N572:$S572,Z$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AA$2),SUMIF(CLASS!$N572:$S572,AA$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AB$2),SUMIF(CLASS!$N572:$S572,AB$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AC$2),SUMIF(CLASS!$N572:$S572,AC$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AD$2),SUMIF(CLASS!$N572:$S572,AD$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AE$2),SUMIF(CLASS!$N572:$S572,AE$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AF$2),SUMIF(CLASS!$N572:$S572,AF$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AG$2),SUMIF(CLASS!$N572:$S572,AG$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AH$2),SUMIF(CLASS!$N572:$S572,AH$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AI$2),SUMIF(CLASS!$N572:$S572,AI$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AJ$2),SUMIF(CLASS!$N572:$S572,AJ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AK$2),SUMIF(CLASS!$N572:$S572,AK$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AL$2),SUMIF(CLASS!$N572:$S572,AL$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AM$2),SUMIF(CLASS!$N572:$S572,AM$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AN$2),SUMIF(CLASS!$N572:$S572,AN$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AO$2),SUMIF(CLASS!$N572:$S572,AO$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AP$2),SUMIF(CLASS!$N572:$S572,AP$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AQ$2),SUMIF(CLASS!$N572:$S572,AQ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AR$2),SUMIF(CLASS!$N572:$S572,AR$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AS$2),SUMIF(CLASS!$N572:$S572,AS$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AT$2),SUMIF(CLASS!$N572:$S572,AT$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AU$2),SUMIF(CLASS!$N572:$S572,AU$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AV$2),SUMIF(CLASS!$N572:$S572,AV$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AW$2),SUMIF(CLASS!$N572:$S572,AW$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AX$2),SUMIF(CLASS!$N572:$S572,AX$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AY$2),SUMIF(CLASS!$N572:$S572,AY$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,AZ$2),SUMIF(CLASS!$N572:$S572,AZ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,BA$2),SUMIF(CLASS!$N572:$S572,BA$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,BB$2),SUMIF(CLASS!$N572:$S572,BB$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,BC$2),SUMIF(CLASS!$N572:$S572,BC$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,BD$2),SUMIF(CLASS!$N572:$S572,BD$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,BE$2),SUMIF(CLASS!$N572:$S572,BE$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,BF$2),SUMIF(CLASS!$N572:$S572,BF$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,BG$2),SUMIF(CLASS!$N572:$S572,BG$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,BH$2),SUMIF(CLASS!$N572:$S572,BH$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$U572),2,BI$2),SUMIF(CLASS!$N572:$S572,BI$3,CLASS!$E572:$J572))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E572:$BI572)","v":0},0,0,0,0,0,{"$f":"SUM(BL572:BQ572)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E572:$BI572)","v":0},0,0,0,0,0,{"$f":"SUM(BT572:BY572)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E572:$BI572)","v":0},0,0,0,0,0,{"$f":"SUM(CB572:CG572)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E572:$BI572)","v":0},0,0,0,0,0,{"$f":"SUM(CJ572:CO572)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E572:$BI572)","v":0},0,0,0,0,0,{"$f":"SUM(CR572:CW572)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E572:$BI572)","v":0},0,0,0,0,0,{"$f":"SUM(CZ572:DE572)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E572:$BI572)","v":0},0,0,0,0,0,{"$f":"SUM(DH572:DM572)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E572:$BI572)","v":0},0,0,0,0,0,{"$f":"SUM(DP572:DU572)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E572:$BI572)","v":0},0,0,0,0,0,{"$f":"SUM(DX572:EC572)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E572:$BI572)","v":0},0,0,0,0,0,{"$f":"SUM(EF572:EK572)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E572:$BI572)","v":0},0,0,0,0,0,{"$f":"SUM(EN572:ES572)","v":0},0]
[{"$f":"ACCOUNTS!A573","v":"~"},{"$f":"ACCOUNTS!B573","v":"~"},{"$f":"ACCOUNTS!C573","v":0},0,{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,E$2),SUMIF(CLASS!$N573:$S573,E$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,F$2),SUMIF(CLASS!$N573:$S573,F$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,G$2),SUMIF(CLASS!$N573:$S573,G$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,H$2),SUMIF(CLASS!$N573:$S573,H$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,I$2),SUMIF(CLASS!$N573:$S573,I$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,J$2),SUMIF(CLASS!$N573:$S573,J$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,K$2),SUMIF(CLASS!$N573:$S573,K$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,L$2),SUMIF(CLASS!$N573:$S573,L$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,M$2),SUMIF(CLASS!$N573:$S573,M$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,N$2),SUMIF(CLASS!$N573:$S573,N$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,O$2),SUMIF(CLASS!$N573:$S573,O$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,P$2),SUMIF(CLASS!$N573:$S573,P$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,Q$2),SUMIF(CLASS!$N573:$S573,Q$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,R$2),SUMIF(CLASS!$N573:$S573,R$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,S$2),SUMIF(CLASS!$N573:$S573,S$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,T$2),SUMIF(CLASS!$N573:$S573,T$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,U$2),SUMIF(CLASS!$N573:$S573,U$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,V$2),SUMIF(CLASS!$N573:$S573,V$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,W$2),SUMIF(CLASS!$N573:$S573,W$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,X$2),SUMIF(CLASS!$N573:$S573,X$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,Y$2),SUMIF(CLASS!$N573:$S573,Y$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,Z$2),SUMIF(CLASS!$N573:$S573,Z$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AA$2),SUMIF(CLASS!$N573:$S573,AA$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AB$2),SUMIF(CLASS!$N573:$S573,AB$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AC$2),SUMIF(CLASS!$N573:$S573,AC$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AD$2),SUMIF(CLASS!$N573:$S573,AD$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AE$2),SUMIF(CLASS!$N573:$S573,AE$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AF$2),SUMIF(CLASS!$N573:$S573,AF$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AG$2),SUMIF(CLASS!$N573:$S573,AG$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AH$2),SUMIF(CLASS!$N573:$S573,AH$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AI$2),SUMIF(CLASS!$N573:$S573,AI$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AJ$2),SUMIF(CLASS!$N573:$S573,AJ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AK$2),SUMIF(CLASS!$N573:$S573,AK$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AL$2),SUMIF(CLASS!$N573:$S573,AL$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AM$2),SUMIF(CLASS!$N573:$S573,AM$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AN$2),SUMIF(CLASS!$N573:$S573,AN$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AO$2),SUMIF(CLASS!$N573:$S573,AO$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AP$2),SUMIF(CLASS!$N573:$S573,AP$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AQ$2),SUMIF(CLASS!$N573:$S573,AQ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AR$2),SUMIF(CLASS!$N573:$S573,AR$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AS$2),SUMIF(CLASS!$N573:$S573,AS$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AT$2),SUMIF(CLASS!$N573:$S573,AT$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AU$2),SUMIF(CLASS!$N573:$S573,AU$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AV$2),SUMIF(CLASS!$N573:$S573,AV$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AW$2),SUMIF(CLASS!$N573:$S573,AW$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AX$2),SUMIF(CLASS!$N573:$S573,AX$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AY$2),SUMIF(CLASS!$N573:$S573,AY$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,AZ$2),SUMIF(CLASS!$N573:$S573,AZ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,BA$2),SUMIF(CLASS!$N573:$S573,BA$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,BB$2),SUMIF(CLASS!$N573:$S573,BB$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,BC$2),SUMIF(CLASS!$N573:$S573,BC$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,BD$2),SUMIF(CLASS!$N573:$S573,BD$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,BE$2),SUMIF(CLASS!$N573:$S573,BE$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,BF$2),SUMIF(CLASS!$N573:$S573,BF$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,BG$2),SUMIF(CLASS!$N573:$S573,BG$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,BH$2),SUMIF(CLASS!$N573:$S573,BH$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$U573),2,BI$2),SUMIF(CLASS!$N573:$S573,BI$3,CLASS!$E573:$J573))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A574","v":"~"},{"$f":"ACCOUNTS!B574","v":"~"},{"$f":"ACCOUNTS!C574","v":0},0,{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,E$2),SUMIF(CLASS!$N574:$S574,E$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,F$2),SUMIF(CLASS!$N574:$S574,F$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,G$2),SUMIF(CLASS!$N574:$S574,G$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,H$2),SUMIF(CLASS!$N574:$S574,H$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,I$2),SUMIF(CLASS!$N574:$S574,I$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,J$2),SUMIF(CLASS!$N574:$S574,J$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,K$2),SUMIF(CLASS!$N574:$S574,K$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,L$2),SUMIF(CLASS!$N574:$S574,L$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,M$2),SUMIF(CLASS!$N574:$S574,M$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,N$2),SUMIF(CLASS!$N574:$S574,N$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,O$2),SUMIF(CLASS!$N574:$S574,O$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,P$2),SUMIF(CLASS!$N574:$S574,P$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,Q$2),SUMIF(CLASS!$N574:$S574,Q$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,R$2),SUMIF(CLASS!$N574:$S574,R$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,S$2),SUMIF(CLASS!$N574:$S574,S$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,T$2),SUMIF(CLASS!$N574:$S574,T$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,U$2),SUMIF(CLASS!$N574:$S574,U$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,V$2),SUMIF(CLASS!$N574:$S574,V$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,W$2),SUMIF(CLASS!$N574:$S574,W$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,X$2),SUMIF(CLASS!$N574:$S574,X$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,Y$2),SUMIF(CLASS!$N574:$S574,Y$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,Z$2),SUMIF(CLASS!$N574:$S574,Z$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AA$2),SUMIF(CLASS!$N574:$S574,AA$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AB$2),SUMIF(CLASS!$N574:$S574,AB$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AC$2),SUMIF(CLASS!$N574:$S574,AC$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AD$2),SUMIF(CLASS!$N574:$S574,AD$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AE$2),SUMIF(CLASS!$N574:$S574,AE$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AF$2),SUMIF(CLASS!$N574:$S574,AF$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AG$2),SUMIF(CLASS!$N574:$S574,AG$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AH$2),SUMIF(CLASS!$N574:$S574,AH$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AI$2),SUMIF(CLASS!$N574:$S574,AI$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AJ$2),SUMIF(CLASS!$N574:$S574,AJ$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AK$2),SUMIF(CLASS!$N574:$S574,AK$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AL$2),SUMIF(CLASS!$N574:$S574,AL$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AM$2),SUMIF(CLASS!$N574:$S574,AM$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AN$2),SUMIF(CLASS!$N574:$S574,AN$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AO$2),SUMIF(CLASS!$N574:$S574,AO$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AP$2),SUMIF(CLASS!$N574:$S574,AP$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AQ$2),SUMIF(CLASS!$N574:$S574,AQ$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AR$2),SUMIF(CLASS!$N574:$S574,AR$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AS$2),SUMIF(CLASS!$N574:$S574,AS$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AT$2),SUMIF(CLASS!$N574:$S574,AT$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AU$2),SUMIF(CLASS!$N574:$S574,AU$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AV$2),SUMIF(CLASS!$N574:$S574,AV$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AW$2),SUMIF(CLASS!$N574:$S574,AW$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AX$2),SUMIF(CLASS!$N574:$S574,AX$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AY$2),SUMIF(CLASS!$N574:$S574,AY$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,AZ$2),SUMIF(CLASS!$N574:$S574,AZ$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,BA$2),SUMIF(CLASS!$N574:$S574,BA$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,BB$2),SUMIF(CLASS!$N574:$S574,BB$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,BC$2),SUMIF(CLASS!$N574:$S574,BC$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,BD$2),SUMIF(CLASS!$N574:$S574,BD$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,BE$2),SUMIF(CLASS!$N574:$S574,BE$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,BF$2),SUMIF(CLASS!$N574:$S574,BF$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,BG$2),SUMIF(CLASS!$N574:$S574,BG$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,BH$2),SUMIF(CLASS!$N574:$S574,BH$3,CLASS!$E574:$J574))","v":0},{"$f":"IF(CLASS!$L574<>0,FUNCALLOC!$C574*INDEX(INDIRECT(ACCOUNTS!$U574),2,BI$2),SUMIF(CLASS!$N574:$S574,BI$3,CLASS!$E574:$J574))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A575","v":"~"},{"$f":"ACCOUNTS!B575","v":"~"},{"$f":"ACCOUNTS!C575","v":0},0,{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,E$2),SUMIF(CLASS!$N575:$S575,E$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,F$2),SUMIF(CLASS!$N575:$S575,F$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,G$2),SUMIF(CLASS!$N575:$S575,G$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,H$2),SUMIF(CLASS!$N575:$S575,H$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,I$2),SUMIF(CLASS!$N575:$S575,I$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,J$2),SUMIF(CLASS!$N575:$S575,J$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,K$2),SUMIF(CLASS!$N575:$S575,K$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,L$2),SUMIF(CLASS!$N575:$S575,L$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,M$2),SUMIF(CLASS!$N575:$S575,M$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,N$2),SUMIF(CLASS!$N575:$S575,N$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,O$2),SUMIF(CLASS!$N575:$S575,O$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,P$2),SUMIF(CLASS!$N575:$S575,P$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,Q$2),SUMIF(CLASS!$N575:$S575,Q$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,R$2),SUMIF(CLASS!$N575:$S575,R$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,S$2),SUMIF(CLASS!$N575:$S575,S$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,T$2),SUMIF(CLASS!$N575:$S575,T$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,U$2),SUMIF(CLASS!$N575:$S575,U$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,V$2),SUMIF(CLASS!$N575:$S575,V$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,W$2),SUMIF(CLASS!$N575:$S575,W$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,X$2),SUMIF(CLASS!$N575:$S575,X$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,Y$2),SUMIF(CLASS!$N575:$S575,Y$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,Z$2),SUMIF(CLASS!$N575:$S575,Z$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AA$2),SUMIF(CLASS!$N575:$S575,AA$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AB$2),SUMIF(CLASS!$N575:$S575,AB$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AC$2),SUMIF(CLASS!$N575:$S575,AC$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AD$2),SUMIF(CLASS!$N575:$S575,AD$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AE$2),SUMIF(CLASS!$N575:$S575,AE$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AF$2),SUMIF(CLASS!$N575:$S575,AF$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AG$2),SUMIF(CLASS!$N575:$S575,AG$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AH$2),SUMIF(CLASS!$N575:$S575,AH$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AI$2),SUMIF(CLASS!$N575:$S575,AI$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AJ$2),SUMIF(CLASS!$N575:$S575,AJ$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AK$2),SUMIF(CLASS!$N575:$S575,AK$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AL$2),SUMIF(CLASS!$N575:$S575,AL$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AM$2),SUMIF(CLASS!$N575:$S575,AM$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AN$2),SUMIF(CLASS!$N575:$S575,AN$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AO$2),SUMIF(CLASS!$N575:$S575,AO$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AP$2),SUMIF(CLASS!$N575:$S575,AP$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AQ$2),SUMIF(CLASS!$N575:$S575,AQ$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AR$2),SUMIF(CLASS!$N575:$S575,AR$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AS$2),SUMIF(CLASS!$N575:$S575,AS$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AT$2),SUMIF(CLASS!$N575:$S575,AT$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AU$2),SUMIF(CLASS!$N575:$S575,AU$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AV$2),SUMIF(CLASS!$N575:$S575,AV$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AW$2),SUMIF(CLASS!$N575:$S575,AW$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AX$2),SUMIF(CLASS!$N575:$S575,AX$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AY$2),SUMIF(CLASS!$N575:$S575,AY$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,AZ$2),SUMIF(CLASS!$N575:$S575,AZ$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,BA$2),SUMIF(CLASS!$N575:$S575,BA$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,BB$2),SUMIF(CLASS!$N575:$S575,BB$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,BC$2),SUMIF(CLASS!$N575:$S575,BC$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,BD$2),SUMIF(CLASS!$N575:$S575,BD$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,BE$2),SUMIF(CLASS!$N575:$S575,BE$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,BF$2),SUMIF(CLASS!$N575:$S575,BF$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,BG$2),SUMIF(CLASS!$N575:$S575,BG$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,BH$2),SUMIF(CLASS!$N575:$S575,BH$3,CLASS!$E575:$J575))","v":0},{"$f":"IF(CLASS!$L575<>0,FUNCALLOC!$C575*INDEX(INDIRECT(ACCOUNTS!$U575),2,BI$2),SUMIF(CLASS!$N575:$S575,BI$3,CLASS!$E575:$J575))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A576","v":"~"},{"$f":"ACCOUNTS!B576","v":"~"},{"$f":"ACCOUNTS!C576","v":0},0,{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,E$2),SUMIF(CLASS!$N576:$S576,E$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,F$2),SUMIF(CLASS!$N576:$S576,F$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,G$2),SUMIF(CLASS!$N576:$S576,G$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,H$2),SUMIF(CLASS!$N576:$S576,H$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,I$2),SUMIF(CLASS!$N576:$S576,I$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,J$2),SUMIF(CLASS!$N576:$S576,J$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,K$2),SUMIF(CLASS!$N576:$S576,K$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,L$2),SUMIF(CLASS!$N576:$S576,L$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,M$2),SUMIF(CLASS!$N576:$S576,M$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,N$2),SUMIF(CLASS!$N576:$S576,N$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,O$2),SUMIF(CLASS!$N576:$S576,O$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,P$2),SUMIF(CLASS!$N576:$S576,P$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,Q$2),SUMIF(CLASS!$N576:$S576,Q$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,R$2),SUMIF(CLASS!$N576:$S576,R$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,S$2),SUMIF(CLASS!$N576:$S576,S$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,T$2),SUMIF(CLASS!$N576:$S576,T$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,U$2),SUMIF(CLASS!$N576:$S576,U$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,V$2),SUMIF(CLASS!$N576:$S576,V$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,W$2),SUMIF(CLASS!$N576:$S576,W$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,X$2),SUMIF(CLASS!$N576:$S576,X$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,Y$2),SUMIF(CLASS!$N576:$S576,Y$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,Z$2),SUMIF(CLASS!$N576:$S576,Z$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AA$2),SUMIF(CLASS!$N576:$S576,AA$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AB$2),SUMIF(CLASS!$N576:$S576,AB$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AC$2),SUMIF(CLASS!$N576:$S576,AC$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AD$2),SUMIF(CLASS!$N576:$S576,AD$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AE$2),SUMIF(CLASS!$N576:$S576,AE$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AF$2),SUMIF(CLASS!$N576:$S576,AF$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AG$2),SUMIF(CLASS!$N576:$S576,AG$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AH$2),SUMIF(CLASS!$N576:$S576,AH$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AI$2),SUMIF(CLASS!$N576:$S576,AI$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AJ$2),SUMIF(CLASS!$N576:$S576,AJ$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AK$2),SUMIF(CLASS!$N576:$S576,AK$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AL$2),SUMIF(CLASS!$N576:$S576,AL$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AM$2),SUMIF(CLASS!$N576:$S576,AM$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AN$2),SUMIF(CLASS!$N576:$S576,AN$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AO$2),SUMIF(CLASS!$N576:$S576,AO$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AP$2),SUMIF(CLASS!$N576:$S576,AP$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AQ$2),SUMIF(CLASS!$N576:$S576,AQ$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AR$2),SUMIF(CLASS!$N576:$S576,AR$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AS$2),SUMIF(CLASS!$N576:$S576,AS$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AT$2),SUMIF(CLASS!$N576:$S576,AT$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AU$2),SUMIF(CLASS!$N576:$S576,AU$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AV$2),SUMIF(CLASS!$N576:$S576,AV$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AW$2),SUMIF(CLASS!$N576:$S576,AW$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AX$2),SUMIF(CLASS!$N576:$S576,AX$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AY$2),SUMIF(CLASS!$N576:$S576,AY$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,AZ$2),SUMIF(CLASS!$N576:$S576,AZ$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,BA$2),SUMIF(CLASS!$N576:$S576,BA$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,BB$2),SUMIF(CLASS!$N576:$S576,BB$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,BC$2),SUMIF(CLASS!$N576:$S576,BC$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,BD$2),SUMIF(CLASS!$N576:$S576,BD$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,BE$2),SUMIF(CLASS!$N576:$S576,BE$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,BF$2),SUMIF(CLASS!$N576:$S576,BF$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,BG$2),SUMIF(CLASS!$N576:$S576,BG$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,BH$2),SUMIF(CLASS!$N576:$S576,BH$3,CLASS!$E576:$J576))","v":0},{"$f":"IF(CLASS!$L576<>0,FUNCALLOC!$C576*INDEX(INDIRECT(ACCOUNTS!$U576),2,BI$2),SUMIF(CLASS!$N576:$S576,BI$3,CLASS!$E576:$J576))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A577","v":"~"},{"$f":"ACCOUNTS!B577","v":"~"},{"$f":"ACCOUNTS!C577","v":0},0,{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,E$2),SUMIF(CLASS!$N577:$S577,E$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,F$2),SUMIF(CLASS!$N577:$S577,F$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,G$2),SUMIF(CLASS!$N577:$S577,G$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,H$2),SUMIF(CLASS!$N577:$S577,H$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,I$2),SUMIF(CLASS!$N577:$S577,I$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,J$2),SUMIF(CLASS!$N577:$S577,J$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,K$2),SUMIF(CLASS!$N577:$S577,K$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,L$2),SUMIF(CLASS!$N577:$S577,L$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,M$2),SUMIF(CLASS!$N577:$S577,M$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,N$2),SUMIF(CLASS!$N577:$S577,N$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,O$2),SUMIF(CLASS!$N577:$S577,O$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,P$2),SUMIF(CLASS!$N577:$S577,P$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,Q$2),SUMIF(CLASS!$N577:$S577,Q$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,R$2),SUMIF(CLASS!$N577:$S577,R$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,S$2),SUMIF(CLASS!$N577:$S577,S$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,T$2),SUMIF(CLASS!$N577:$S577,T$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,U$2),SUMIF(CLASS!$N577:$S577,U$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,V$2),SUMIF(CLASS!$N577:$S577,V$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,W$2),SUMIF(CLASS!$N577:$S577,W$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,X$2),SUMIF(CLASS!$N577:$S577,X$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,Y$2),SUMIF(CLASS!$N577:$S577,Y$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,Z$2),SUMIF(CLASS!$N577:$S577,Z$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AA$2),SUMIF(CLASS!$N577:$S577,AA$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AB$2),SUMIF(CLASS!$N577:$S577,AB$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AC$2),SUMIF(CLASS!$N577:$S577,AC$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AD$2),SUMIF(CLASS!$N577:$S577,AD$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AE$2),SUMIF(CLASS!$N577:$S577,AE$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AF$2),SUMIF(CLASS!$N577:$S577,AF$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AG$2),SUMIF(CLASS!$N577:$S577,AG$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AH$2),SUMIF(CLASS!$N577:$S577,AH$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AI$2),SUMIF(CLASS!$N577:$S577,AI$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AJ$2),SUMIF(CLASS!$N577:$S577,AJ$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AK$2),SUMIF(CLASS!$N577:$S577,AK$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AL$2),SUMIF(CLASS!$N577:$S577,AL$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AM$2),SUMIF(CLASS!$N577:$S577,AM$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AN$2),SUMIF(CLASS!$N577:$S577,AN$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AO$2),SUMIF(CLASS!$N577:$S577,AO$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AP$2),SUMIF(CLASS!$N577:$S577,AP$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AQ$2),SUMIF(CLASS!$N577:$S577,AQ$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AR$2),SUMIF(CLASS!$N577:$S577,AR$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AS$2),SUMIF(CLASS!$N577:$S577,AS$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AT$2),SUMIF(CLASS!$N577:$S577,AT$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AU$2),SUMIF(CLASS!$N577:$S577,AU$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AV$2),SUMIF(CLASS!$N577:$S577,AV$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AW$2),SUMIF(CLASS!$N577:$S577,AW$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AX$2),SUMIF(CLASS!$N577:$S577,AX$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AY$2),SUMIF(CLASS!$N577:$S577,AY$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,AZ$2),SUMIF(CLASS!$N577:$S577,AZ$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,BA$2),SUMIF(CLASS!$N577:$S577,BA$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,BB$2),SUMIF(CLASS!$N577:$S577,BB$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,BC$2),SUMIF(CLASS!$N577:$S577,BC$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,BD$2),SUMIF(CLASS!$N577:$S577,BD$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,BE$2),SUMIF(CLASS!$N577:$S577,BE$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,BF$2),SUMIF(CLASS!$N577:$S577,BF$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,BG$2),SUMIF(CLASS!$N577:$S577,BG$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,BH$2),SUMIF(CLASS!$N577:$S577,BH$3,CLASS!$E577:$J577))","v":0},{"$f":"IF(CLASS!$L577<>0,FUNCALLOC!$C577*INDEX(INDIRECT(ACCOUNTS!$U577),2,BI$2),SUMIF(CLASS!$N577:$S577,BI$3,CLASS!$E577:$J577))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A578","v":"~"},{"$f":"ACCOUNTS!B578","v":"~"},{"$f":"ACCOUNTS!C578","v":0},0,{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,E$2),SUMIF(CLASS!$N578:$S578,E$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,F$2),SUMIF(CLASS!$N578:$S578,F$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,G$2),SUMIF(CLASS!$N578:$S578,G$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,H$2),SUMIF(CLASS!$N578:$S578,H$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,I$2),SUMIF(CLASS!$N578:$S578,I$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,J$2),SUMIF(CLASS!$N578:$S578,J$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,K$2),SUMIF(CLASS!$N578:$S578,K$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,L$2),SUMIF(CLASS!$N578:$S578,L$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,M$2),SUMIF(CLASS!$N578:$S578,M$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,N$2),SUMIF(CLASS!$N578:$S578,N$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,O$2),SUMIF(CLASS!$N578:$S578,O$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,P$2),SUMIF(CLASS!$N578:$S578,P$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,Q$2),SUMIF(CLASS!$N578:$S578,Q$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,R$2),SUMIF(CLASS!$N578:$S578,R$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,S$2),SUMIF(CLASS!$N578:$S578,S$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,T$2),SUMIF(CLASS!$N578:$S578,T$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,U$2),SUMIF(CLASS!$N578:$S578,U$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,V$2),SUMIF(CLASS!$N578:$S578,V$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,W$2),SUMIF(CLASS!$N578:$S578,W$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,X$2),SUMIF(CLASS!$N578:$S578,X$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,Y$2),SUMIF(CLASS!$N578:$S578,Y$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,Z$2),SUMIF(CLASS!$N578:$S578,Z$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AA$2),SUMIF(CLASS!$N578:$S578,AA$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AB$2),SUMIF(CLASS!$N578:$S578,AB$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AC$2),SUMIF(CLASS!$N578:$S578,AC$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AD$2),SUMIF(CLASS!$N578:$S578,AD$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AE$2),SUMIF(CLASS!$N578:$S578,AE$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AF$2),SUMIF(CLASS!$N578:$S578,AF$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AG$2),SUMIF(CLASS!$N578:$S578,AG$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AH$2),SUMIF(CLASS!$N578:$S578,AH$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AI$2),SUMIF(CLASS!$N578:$S578,AI$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AJ$2),SUMIF(CLASS!$N578:$S578,AJ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AK$2),SUMIF(CLASS!$N578:$S578,AK$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AL$2),SUMIF(CLASS!$N578:$S578,AL$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AM$2),SUMIF(CLASS!$N578:$S578,AM$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AN$2),SUMIF(CLASS!$N578:$S578,AN$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AO$2),SUMIF(CLASS!$N578:$S578,AO$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AP$2),SUMIF(CLASS!$N578:$S578,AP$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AQ$2),SUMIF(CLASS!$N578:$S578,AQ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AR$2),SUMIF(CLASS!$N578:$S578,AR$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AS$2),SUMIF(CLASS!$N578:$S578,AS$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AT$2),SUMIF(CLASS!$N578:$S578,AT$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AU$2),SUMIF(CLASS!$N578:$S578,AU$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AV$2),SUMIF(CLASS!$N578:$S578,AV$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AW$2),SUMIF(CLASS!$N578:$S578,AW$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AX$2),SUMIF(CLASS!$N578:$S578,AX$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AY$2),SUMIF(CLASS!$N578:$S578,AY$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,AZ$2),SUMIF(CLASS!$N578:$S578,AZ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,BA$2),SUMIF(CLASS!$N578:$S578,BA$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,BB$2),SUMIF(CLASS!$N578:$S578,BB$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,BC$2),SUMIF(CLASS!$N578:$S578,BC$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,BD$2),SUMIF(CLASS!$N578:$S578,BD$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,BE$2),SUMIF(CLASS!$N578:$S578,BE$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,BF$2),SUMIF(CLASS!$N578:$S578,BF$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,BG$2),SUMIF(CLASS!$N578:$S578,BG$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,BH$2),SUMIF(CLASS!$N578:$S578,BH$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOC!$C578*INDEX(INDIRECT(ACCOUNTS!$U578),2,BI$2),SUMIF(CLASS!$N578:$S578,BI$3,CLASS!$E578:$J578))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A579","v":"~"},{"$f":"ACCOUNTS!B579","v":"~"},{"$f":"ACCOUNTS!C579","v":0},0,{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,E$2),SUMIF(CLASS!$N579:$S579,E$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,F$2),SUMIF(CLASS!$N579:$S579,F$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,G$2),SUMIF(CLASS!$N579:$S579,G$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,H$2),SUMIF(CLASS!$N579:$S579,H$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,I$2),SUMIF(CLASS!$N579:$S579,I$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,J$2),SUMIF(CLASS!$N579:$S579,J$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,K$2),SUMIF(CLASS!$N579:$S579,K$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,L$2),SUMIF(CLASS!$N579:$S579,L$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,M$2),SUMIF(CLASS!$N579:$S579,M$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,N$2),SUMIF(CLASS!$N579:$S579,N$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,O$2),SUMIF(CLASS!$N579:$S579,O$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,P$2),SUMIF(CLASS!$N579:$S579,P$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,Q$2),SUMIF(CLASS!$N579:$S579,Q$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,R$2),SUMIF(CLASS!$N579:$S579,R$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,S$2),SUMIF(CLASS!$N579:$S579,S$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,T$2),SUMIF(CLASS!$N579:$S579,T$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,U$2),SUMIF(CLASS!$N579:$S579,U$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,V$2),SUMIF(CLASS!$N579:$S579,V$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,W$2),SUMIF(CLASS!$N579:$S579,W$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,X$2),SUMIF(CLASS!$N579:$S579,X$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,Y$2),SUMIF(CLASS!$N579:$S579,Y$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,Z$2),SUMIF(CLASS!$N579:$S579,Z$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AA$2),SUMIF(CLASS!$N579:$S579,AA$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AB$2),SUMIF(CLASS!$N579:$S579,AB$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AC$2),SUMIF(CLASS!$N579:$S579,AC$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AD$2),SUMIF(CLASS!$N579:$S579,AD$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AE$2),SUMIF(CLASS!$N579:$S579,AE$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AF$2),SUMIF(CLASS!$N579:$S579,AF$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AG$2),SUMIF(CLASS!$N579:$S579,AG$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AH$2),SUMIF(CLASS!$N579:$S579,AH$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AI$2),SUMIF(CLASS!$N579:$S579,AI$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AJ$2),SUMIF(CLASS!$N579:$S579,AJ$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AK$2),SUMIF(CLASS!$N579:$S579,AK$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AL$2),SUMIF(CLASS!$N579:$S579,AL$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AM$2),SUMIF(CLASS!$N579:$S579,AM$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AN$2),SUMIF(CLASS!$N579:$S579,AN$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AO$2),SUMIF(CLASS!$N579:$S579,AO$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AP$2),SUMIF(CLASS!$N579:$S579,AP$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AQ$2),SUMIF(CLASS!$N579:$S579,AQ$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AR$2),SUMIF(CLASS!$N579:$S579,AR$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AS$2),SUMIF(CLASS!$N579:$S579,AS$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AT$2),SUMIF(CLASS!$N579:$S579,AT$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AU$2),SUMIF(CLASS!$N579:$S579,AU$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AV$2),SUMIF(CLASS!$N579:$S579,AV$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AW$2),SUMIF(CLASS!$N579:$S579,AW$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AX$2),SUMIF(CLASS!$N579:$S579,AX$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AY$2),SUMIF(CLASS!$N579:$S579,AY$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,AZ$2),SUMIF(CLASS!$N579:$S579,AZ$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,BA$2),SUMIF(CLASS!$N579:$S579,BA$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,BB$2),SUMIF(CLASS!$N579:$S579,BB$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,BC$2),SUMIF(CLASS!$N579:$S579,BC$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,BD$2),SUMIF(CLASS!$N579:$S579,BD$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,BE$2),SUMIF(CLASS!$N579:$S579,BE$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,BF$2),SUMIF(CLASS!$N579:$S579,BF$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,BG$2),SUMIF(CLASS!$N579:$S579,BG$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,BH$2),SUMIF(CLASS!$N579:$S579,BH$3,CLASS!$E579:$J579))","v":0},{"$f":"IF(CLASS!$L579<>0,FUNCALLOC!$C579*INDEX(INDIRECT(ACCOUNTS!$U579),2,BI$2),SUMIF(CLASS!$N579:$S579,BI$3,CLASS!$E579:$J579))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B580","v":"~"},{"$f":"SUM(C572:C579)","v":0},0,{"$f":"SUM(E572:E579)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS572:AS579)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL572:BL579)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT572:BT579)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB572:CB579)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ572:CJ579)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR572:CR579)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ572:CZ579)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH572:DH579)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP572:DP579)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX572:DX579)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF572:EF579)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN572:EN579)","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,0]
[null,{"$f":"ACCOUNTS!B582","v":"~"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A583","v":"~"},{"$f":"ACCOUNTS!B583","v":"~"},{"$f":"ACCOUNTS!C583","v":0},0,{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,E$2),SUMIF(CLASS!$N583:$S583,E$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,F$2),SUMIF(CLASS!$N583:$S583,F$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,G$2),SUMIF(CLASS!$N583:$S583,G$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,H$2),SUMIF(CLASS!$N583:$S583,H$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,I$2),SUMIF(CLASS!$N583:$S583,I$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,J$2),SUMIF(CLASS!$N583:$S583,J$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,K$2),SUMIF(CLASS!$N583:$S583,K$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,L$2),SUMIF(CLASS!$N583:$S583,L$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,M$2),SUMIF(CLASS!$N583:$S583,M$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,N$2),SUMIF(CLASS!$N583:$S583,N$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,O$2),SUMIF(CLASS!$N583:$S583,O$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,P$2),SUMIF(CLASS!$N583:$S583,P$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,Q$2),SUMIF(CLASS!$N583:$S583,Q$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,R$2),SUMIF(CLASS!$N583:$S583,R$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,S$2),SUMIF(CLASS!$N583:$S583,S$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,T$2),SUMIF(CLASS!$N583:$S583,T$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,U$2),SUMIF(CLASS!$N583:$S583,U$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,V$2),SUMIF(CLASS!$N583:$S583,V$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,W$2),SUMIF(CLASS!$N583:$S583,W$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,X$2),SUMIF(CLASS!$N583:$S583,X$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,Y$2),SUMIF(CLASS!$N583:$S583,Y$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,Z$2),SUMIF(CLASS!$N583:$S583,Z$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AA$2),SUMIF(CLASS!$N583:$S583,AA$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AB$2),SUMIF(CLASS!$N583:$S583,AB$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AC$2),SUMIF(CLASS!$N583:$S583,AC$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AD$2),SUMIF(CLASS!$N583:$S583,AD$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AE$2),SUMIF(CLASS!$N583:$S583,AE$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AF$2),SUMIF(CLASS!$N583:$S583,AF$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AG$2),SUMIF(CLASS!$N583:$S583,AG$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AH$2),SUMIF(CLASS!$N583:$S583,AH$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AI$2),SUMIF(CLASS!$N583:$S583,AI$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AJ$2),SUMIF(CLASS!$N583:$S583,AJ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AK$2),SUMIF(CLASS!$N583:$S583,AK$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AL$2),SUMIF(CLASS!$N583:$S583,AL$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AM$2),SUMIF(CLASS!$N583:$S583,AM$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AN$2),SUMIF(CLASS!$N583:$S583,AN$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AO$2),SUMIF(CLASS!$N583:$S583,AO$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AP$2),SUMIF(CLASS!$N583:$S583,AP$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AQ$2),SUMIF(CLASS!$N583:$S583,AQ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AR$2),SUMIF(CLASS!$N583:$S583,AR$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AS$2),SUMIF(CLASS!$N583:$S583,AS$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AT$2),SUMIF(CLASS!$N583:$S583,AT$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AU$2),SUMIF(CLASS!$N583:$S583,AU$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AV$2),SUMIF(CLASS!$N583:$S583,AV$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AW$2),SUMIF(CLASS!$N583:$S583,AW$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AX$2),SUMIF(CLASS!$N583:$S583,AX$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AY$2),SUMIF(CLASS!$N583:$S583,AY$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,AZ$2),SUMIF(CLASS!$N583:$S583,AZ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,BA$2),SUMIF(CLASS!$N583:$S583,BA$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,BB$2),SUMIF(CLASS!$N583:$S583,BB$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,BC$2),SUMIF(CLASS!$N583:$S583,BC$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,BD$2),SUMIF(CLASS!$N583:$S583,BD$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,BE$2),SUMIF(CLASS!$N583:$S583,BE$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,BF$2),SUMIF(CLASS!$N583:$S583,BF$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,BG$2),SUMIF(CLASS!$N583:$S583,BG$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,BH$2),SUMIF(CLASS!$N583:$S583,BH$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$U583),2,BI$2),SUMIF(CLASS!$N583:$S583,BI$3,CLASS!$E583:$J583))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E583:$BI583)","v":0},0,0,0,0,0,{"$f":"SUM(BL583:BQ583)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E583:$BI583)","v":0},0,0,0,0,0,{"$f":"SUM(BT583:BY583)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E583:$BI583)","v":0},0,0,0,0,0,{"$f":"SUM(CB583:CG583)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E583:$BI583)","v":0},0,0,0,0,0,{"$f":"SUM(CJ583:CO583)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E583:$BI583)","v":0},0,0,0,0,0,{"$f":"SUM(CR583:CW583)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E583:$BI583)","v":0},0,0,0,0,0,{"$f":"SUM(CZ583:DE583)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E583:$BI583)","v":0},0,0,0,0,0,{"$f":"SUM(DH583:DM583)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E583:$BI583)","v":0},0,0,0,0,0,{"$f":"SUM(DP583:DU583)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E583:$BI583)","v":0},0,0,0,0,0,{"$f":"SUM(DX583:EC583)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E583:$BI583)","v":0},0,0,0,0,0,{"$f":"SUM(EF583:EK583)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E583:$BI583)","v":0},0,0,0,0,0,{"$f":"SUM(EN583:ES583)","v":0},0]
[{"$f":"ACCOUNTS!A584","v":"~"},{"$f":"ACCOUNTS!B584","v":"~"},{"$f":"ACCOUNTS!C584","v":0},0,{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,E$2),SUMIF(CLASS!$N584:$S584,E$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,F$2),SUMIF(CLASS!$N584:$S584,F$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,G$2),SUMIF(CLASS!$N584:$S584,G$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,H$2),SUMIF(CLASS!$N584:$S584,H$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,I$2),SUMIF(CLASS!$N584:$S584,I$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,J$2),SUMIF(CLASS!$N584:$S584,J$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,K$2),SUMIF(CLASS!$N584:$S584,K$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,L$2),SUMIF(CLASS!$N584:$S584,L$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,M$2),SUMIF(CLASS!$N584:$S584,M$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,N$2),SUMIF(CLASS!$N584:$S584,N$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,O$2),SUMIF(CLASS!$N584:$S584,O$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,P$2),SUMIF(CLASS!$N584:$S584,P$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,Q$2),SUMIF(CLASS!$N584:$S584,Q$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,R$2),SUMIF(CLASS!$N584:$S584,R$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,S$2),SUMIF(CLASS!$N584:$S584,S$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,T$2),SUMIF(CLASS!$N584:$S584,T$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,U$2),SUMIF(CLASS!$N584:$S584,U$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,V$2),SUMIF(CLASS!$N584:$S584,V$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,W$2),SUMIF(CLASS!$N584:$S584,W$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,X$2),SUMIF(CLASS!$N584:$S584,X$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,Y$2),SUMIF(CLASS!$N584:$S584,Y$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,Z$2),SUMIF(CLASS!$N584:$S584,Z$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AA$2),SUMIF(CLASS!$N584:$S584,AA$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AB$2),SUMIF(CLASS!$N584:$S584,AB$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AC$2),SUMIF(CLASS!$N584:$S584,AC$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AD$2),SUMIF(CLASS!$N584:$S584,AD$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AE$2),SUMIF(CLASS!$N584:$S584,AE$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AF$2),SUMIF(CLASS!$N584:$S584,AF$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AG$2),SUMIF(CLASS!$N584:$S584,AG$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AH$2),SUMIF(CLASS!$N584:$S584,AH$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AI$2),SUMIF(CLASS!$N584:$S584,AI$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AJ$2),SUMIF(CLASS!$N584:$S584,AJ$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AK$2),SUMIF(CLASS!$N584:$S584,AK$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AL$2),SUMIF(CLASS!$N584:$S584,AL$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AM$2),SUMIF(CLASS!$N584:$S584,AM$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AN$2),SUMIF(CLASS!$N584:$S584,AN$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AO$2),SUMIF(CLASS!$N584:$S584,AO$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AP$2),SUMIF(CLASS!$N584:$S584,AP$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AQ$2),SUMIF(CLASS!$N584:$S584,AQ$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AR$2),SUMIF(CLASS!$N584:$S584,AR$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AS$2),SUMIF(CLASS!$N584:$S584,AS$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AT$2),SUMIF(CLASS!$N584:$S584,AT$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AU$2),SUMIF(CLASS!$N584:$S584,AU$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AV$2),SUMIF(CLASS!$N584:$S584,AV$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AW$2),SUMIF(CLASS!$N584:$S584,AW$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AX$2),SUMIF(CLASS!$N584:$S584,AX$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AY$2),SUMIF(CLASS!$N584:$S584,AY$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,AZ$2),SUMIF(CLASS!$N584:$S584,AZ$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,BA$2),SUMIF(CLASS!$N584:$S584,BA$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,BB$2),SUMIF(CLASS!$N584:$S584,BB$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,BC$2),SUMIF(CLASS!$N584:$S584,BC$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,BD$2),SUMIF(CLASS!$N584:$S584,BD$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,BE$2),SUMIF(CLASS!$N584:$S584,BE$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,BF$2),SUMIF(CLASS!$N584:$S584,BF$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,BG$2),SUMIF(CLASS!$N584:$S584,BG$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,BH$2),SUMIF(CLASS!$N584:$S584,BH$3,CLASS!$E584:$J584))","v":0},{"$f":"IF(CLASS!$L584<>0,FUNCALLOC!$C584*INDEX(INDIRECT(ACCOUNTS!$U584),2,BI$2),SUMIF(CLASS!$N584:$S584,BI$3,CLASS!$E584:$J584))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A585","v":"~"},{"$f":"ACCOUNTS!B585","v":"~"},{"$f":"ACCOUNTS!C585","v":0},0,{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,E$2),SUMIF(CLASS!$N585:$S585,E$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,F$2),SUMIF(CLASS!$N585:$S585,F$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,G$2),SUMIF(CLASS!$N585:$S585,G$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,H$2),SUMIF(CLASS!$N585:$S585,H$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,I$2),SUMIF(CLASS!$N585:$S585,I$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,J$2),SUMIF(CLASS!$N585:$S585,J$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,K$2),SUMIF(CLASS!$N585:$S585,K$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,L$2),SUMIF(CLASS!$N585:$S585,L$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,M$2),SUMIF(CLASS!$N585:$S585,M$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,N$2),SUMIF(CLASS!$N585:$S585,N$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,O$2),SUMIF(CLASS!$N585:$S585,O$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,P$2),SUMIF(CLASS!$N585:$S585,P$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,Q$2),SUMIF(CLASS!$N585:$S585,Q$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,R$2),SUMIF(CLASS!$N585:$S585,R$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,S$2),SUMIF(CLASS!$N585:$S585,S$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,T$2),SUMIF(CLASS!$N585:$S585,T$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,U$2),SUMIF(CLASS!$N585:$S585,U$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,V$2),SUMIF(CLASS!$N585:$S585,V$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,W$2),SUMIF(CLASS!$N585:$S585,W$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,X$2),SUMIF(CLASS!$N585:$S585,X$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,Y$2),SUMIF(CLASS!$N585:$S585,Y$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,Z$2),SUMIF(CLASS!$N585:$S585,Z$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AA$2),SUMIF(CLASS!$N585:$S585,AA$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AB$2),SUMIF(CLASS!$N585:$S585,AB$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AC$2),SUMIF(CLASS!$N585:$S585,AC$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AD$2),SUMIF(CLASS!$N585:$S585,AD$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AE$2),SUMIF(CLASS!$N585:$S585,AE$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AF$2),SUMIF(CLASS!$N585:$S585,AF$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AG$2),SUMIF(CLASS!$N585:$S585,AG$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AH$2),SUMIF(CLASS!$N585:$S585,AH$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AI$2),SUMIF(CLASS!$N585:$S585,AI$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AJ$2),SUMIF(CLASS!$N585:$S585,AJ$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AK$2),SUMIF(CLASS!$N585:$S585,AK$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AL$2),SUMIF(CLASS!$N585:$S585,AL$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AM$2),SUMIF(CLASS!$N585:$S585,AM$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AN$2),SUMIF(CLASS!$N585:$S585,AN$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AO$2),SUMIF(CLASS!$N585:$S585,AO$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AP$2),SUMIF(CLASS!$N585:$S585,AP$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AQ$2),SUMIF(CLASS!$N585:$S585,AQ$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AR$2),SUMIF(CLASS!$N585:$S585,AR$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AS$2),SUMIF(CLASS!$N585:$S585,AS$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AT$2),SUMIF(CLASS!$N585:$S585,AT$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AU$2),SUMIF(CLASS!$N585:$S585,AU$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AV$2),SUMIF(CLASS!$N585:$S585,AV$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AW$2),SUMIF(CLASS!$N585:$S585,AW$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AX$2),SUMIF(CLASS!$N585:$S585,AX$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AY$2),SUMIF(CLASS!$N585:$S585,AY$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,AZ$2),SUMIF(CLASS!$N585:$S585,AZ$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,BA$2),SUMIF(CLASS!$N585:$S585,BA$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,BB$2),SUMIF(CLASS!$N585:$S585,BB$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,BC$2),SUMIF(CLASS!$N585:$S585,BC$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,BD$2),SUMIF(CLASS!$N585:$S585,BD$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,BE$2),SUMIF(CLASS!$N585:$S585,BE$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,BF$2),SUMIF(CLASS!$N585:$S585,BF$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,BG$2),SUMIF(CLASS!$N585:$S585,BG$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,BH$2),SUMIF(CLASS!$N585:$S585,BH$3,CLASS!$E585:$J585))","v":0},{"$f":"IF(CLASS!$L585<>0,FUNCALLOC!$C585*INDEX(INDIRECT(ACCOUNTS!$U585),2,BI$2),SUMIF(CLASS!$N585:$S585,BI$3,CLASS!$E585:$J585))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A586","v":"~"},{"$f":"ACCOUNTS!B586","v":"~"},{"$f":"ACCOUNTS!C586","v":0},0,{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,E$2),SUMIF(CLASS!$N586:$S586,E$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,F$2),SUMIF(CLASS!$N586:$S586,F$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,G$2),SUMIF(CLASS!$N586:$S586,G$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,H$2),SUMIF(CLASS!$N586:$S586,H$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,I$2),SUMIF(CLASS!$N586:$S586,I$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,J$2),SUMIF(CLASS!$N586:$S586,J$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,K$2),SUMIF(CLASS!$N586:$S586,K$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,L$2),SUMIF(CLASS!$N586:$S586,L$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,M$2),SUMIF(CLASS!$N586:$S586,M$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,N$2),SUMIF(CLASS!$N586:$S586,N$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,O$2),SUMIF(CLASS!$N586:$S586,O$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,P$2),SUMIF(CLASS!$N586:$S586,P$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,Q$2),SUMIF(CLASS!$N586:$S586,Q$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,R$2),SUMIF(CLASS!$N586:$S586,R$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,S$2),SUMIF(CLASS!$N586:$S586,S$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,T$2),SUMIF(CLASS!$N586:$S586,T$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,U$2),SUMIF(CLASS!$N586:$S586,U$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,V$2),SUMIF(CLASS!$N586:$S586,V$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,W$2),SUMIF(CLASS!$N586:$S586,W$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,X$2),SUMIF(CLASS!$N586:$S586,X$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,Y$2),SUMIF(CLASS!$N586:$S586,Y$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,Z$2),SUMIF(CLASS!$N586:$S586,Z$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AA$2),SUMIF(CLASS!$N586:$S586,AA$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AB$2),SUMIF(CLASS!$N586:$S586,AB$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AC$2),SUMIF(CLASS!$N586:$S586,AC$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AD$2),SUMIF(CLASS!$N586:$S586,AD$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AE$2),SUMIF(CLASS!$N586:$S586,AE$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AF$2),SUMIF(CLASS!$N586:$S586,AF$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AG$2),SUMIF(CLASS!$N586:$S586,AG$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AH$2),SUMIF(CLASS!$N586:$S586,AH$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AI$2),SUMIF(CLASS!$N586:$S586,AI$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AJ$2),SUMIF(CLASS!$N586:$S586,AJ$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AK$2),SUMIF(CLASS!$N586:$S586,AK$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AL$2),SUMIF(CLASS!$N586:$S586,AL$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AM$2),SUMIF(CLASS!$N586:$S586,AM$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AN$2),SUMIF(CLASS!$N586:$S586,AN$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AO$2),SUMIF(CLASS!$N586:$S586,AO$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AP$2),SUMIF(CLASS!$N586:$S586,AP$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AQ$2),SUMIF(CLASS!$N586:$S586,AQ$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AR$2),SUMIF(CLASS!$N586:$S586,AR$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AS$2),SUMIF(CLASS!$N586:$S586,AS$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AT$2),SUMIF(CLASS!$N586:$S586,AT$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AU$2),SUMIF(CLASS!$N586:$S586,AU$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AV$2),SUMIF(CLASS!$N586:$S586,AV$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AW$2),SUMIF(CLASS!$N586:$S586,AW$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AX$2),SUMIF(CLASS!$N586:$S586,AX$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AY$2),SUMIF(CLASS!$N586:$S586,AY$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,AZ$2),SUMIF(CLASS!$N586:$S586,AZ$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,BA$2),SUMIF(CLASS!$N586:$S586,BA$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,BB$2),SUMIF(CLASS!$N586:$S586,BB$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,BC$2),SUMIF(CLASS!$N586:$S586,BC$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,BD$2),SUMIF(CLASS!$N586:$S586,BD$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,BE$2),SUMIF(CLASS!$N586:$S586,BE$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,BF$2),SUMIF(CLASS!$N586:$S586,BF$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,BG$2),SUMIF(CLASS!$N586:$S586,BG$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,BH$2),SUMIF(CLASS!$N586:$S586,BH$3,CLASS!$E586:$J586))","v":0},{"$f":"IF(CLASS!$L586<>0,FUNCALLOC!$C586*INDEX(INDIRECT(ACCOUNTS!$U586),2,BI$2),SUMIF(CLASS!$N586:$S586,BI$3,CLASS!$E586:$J586))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A587","v":"~"},{"$f":"ACCOUNTS!B587","v":"~"},{"$f":"ACCOUNTS!C587","v":0},0,{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,E$2),SUMIF(CLASS!$N587:$S587,E$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,F$2),SUMIF(CLASS!$N587:$S587,F$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,G$2),SUMIF(CLASS!$N587:$S587,G$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,H$2),SUMIF(CLASS!$N587:$S587,H$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,I$2),SUMIF(CLASS!$N587:$S587,I$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,J$2),SUMIF(CLASS!$N587:$S587,J$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,K$2),SUMIF(CLASS!$N587:$S587,K$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,L$2),SUMIF(CLASS!$N587:$S587,L$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,M$2),SUMIF(CLASS!$N587:$S587,M$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,N$2),SUMIF(CLASS!$N587:$S587,N$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,O$2),SUMIF(CLASS!$N587:$S587,O$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,P$2),SUMIF(CLASS!$N587:$S587,P$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,Q$2),SUMIF(CLASS!$N587:$S587,Q$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,R$2),SUMIF(CLASS!$N587:$S587,R$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,S$2),SUMIF(CLASS!$N587:$S587,S$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,T$2),SUMIF(CLASS!$N587:$S587,T$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,U$2),SUMIF(CLASS!$N587:$S587,U$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,V$2),SUMIF(CLASS!$N587:$S587,V$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,W$2),SUMIF(CLASS!$N587:$S587,W$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,X$2),SUMIF(CLASS!$N587:$S587,X$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,Y$2),SUMIF(CLASS!$N587:$S587,Y$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,Z$2),SUMIF(CLASS!$N587:$S587,Z$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AA$2),SUMIF(CLASS!$N587:$S587,AA$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AB$2),SUMIF(CLASS!$N587:$S587,AB$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AC$2),SUMIF(CLASS!$N587:$S587,AC$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AD$2),SUMIF(CLASS!$N587:$S587,AD$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AE$2),SUMIF(CLASS!$N587:$S587,AE$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AF$2),SUMIF(CLASS!$N587:$S587,AF$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AG$2),SUMIF(CLASS!$N587:$S587,AG$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AH$2),SUMIF(CLASS!$N587:$S587,AH$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AI$2),SUMIF(CLASS!$N587:$S587,AI$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AJ$2),SUMIF(CLASS!$N587:$S587,AJ$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AK$2),SUMIF(CLASS!$N587:$S587,AK$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AL$2),SUMIF(CLASS!$N587:$S587,AL$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AM$2),SUMIF(CLASS!$N587:$S587,AM$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AN$2),SUMIF(CLASS!$N587:$S587,AN$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AO$2),SUMIF(CLASS!$N587:$S587,AO$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AP$2),SUMIF(CLASS!$N587:$S587,AP$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AQ$2),SUMIF(CLASS!$N587:$S587,AQ$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AR$2),SUMIF(CLASS!$N587:$S587,AR$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AS$2),SUMIF(CLASS!$N587:$S587,AS$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AT$2),SUMIF(CLASS!$N587:$S587,AT$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AU$2),SUMIF(CLASS!$N587:$S587,AU$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AV$2),SUMIF(CLASS!$N587:$S587,AV$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AW$2),SUMIF(CLASS!$N587:$S587,AW$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AX$2),SUMIF(CLASS!$N587:$S587,AX$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AY$2),SUMIF(CLASS!$N587:$S587,AY$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,AZ$2),SUMIF(CLASS!$N587:$S587,AZ$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,BA$2),SUMIF(CLASS!$N587:$S587,BA$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,BB$2),SUMIF(CLASS!$N587:$S587,BB$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,BC$2),SUMIF(CLASS!$N587:$S587,BC$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,BD$2),SUMIF(CLASS!$N587:$S587,BD$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,BE$2),SUMIF(CLASS!$N587:$S587,BE$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,BF$2),SUMIF(CLASS!$N587:$S587,BF$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,BG$2),SUMIF(CLASS!$N587:$S587,BG$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,BH$2),SUMIF(CLASS!$N587:$S587,BH$3,CLASS!$E587:$J587))","v":0},{"$f":"IF(CLASS!$L587<>0,FUNCALLOC!$C587*INDEX(INDIRECT(ACCOUNTS!$U587),2,BI$2),SUMIF(CLASS!$N587:$S587,BI$3,CLASS!$E587:$J587))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(ET587,EL587,ED587,DV587,DN587,DF587,CX587,CP587,CH587,BZ587,BR587)-C587),1)","v":0}]
[{"$f":"ACCOUNTS!A588","v":"~"},{"$f":"ACCOUNTS!B588","v":"~"},{"$f":"ACCOUNTS!C588","v":0},0,{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,E$2),SUMIF(CLASS!$N588:$S588,E$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,F$2),SUMIF(CLASS!$N588:$S588,F$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,G$2),SUMIF(CLASS!$N588:$S588,G$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,H$2),SUMIF(CLASS!$N588:$S588,H$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,I$2),SUMIF(CLASS!$N588:$S588,I$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,J$2),SUMIF(CLASS!$N588:$S588,J$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,K$2),SUMIF(CLASS!$N588:$S588,K$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,L$2),SUMIF(CLASS!$N588:$S588,L$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,M$2),SUMIF(CLASS!$N588:$S588,M$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,N$2),SUMIF(CLASS!$N588:$S588,N$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,O$2),SUMIF(CLASS!$N588:$S588,O$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,P$2),SUMIF(CLASS!$N588:$S588,P$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,Q$2),SUMIF(CLASS!$N588:$S588,Q$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,R$2),SUMIF(CLASS!$N588:$S588,R$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,S$2),SUMIF(CLASS!$N588:$S588,S$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,T$2),SUMIF(CLASS!$N588:$S588,T$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,U$2),SUMIF(CLASS!$N588:$S588,U$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,V$2),SUMIF(CLASS!$N588:$S588,V$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,W$2),SUMIF(CLASS!$N588:$S588,W$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,X$2),SUMIF(CLASS!$N588:$S588,X$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,Y$2),SUMIF(CLASS!$N588:$S588,Y$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,Z$2),SUMIF(CLASS!$N588:$S588,Z$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AA$2),SUMIF(CLASS!$N588:$S588,AA$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AB$2),SUMIF(CLASS!$N588:$S588,AB$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AC$2),SUMIF(CLASS!$N588:$S588,AC$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AD$2),SUMIF(CLASS!$N588:$S588,AD$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AE$2),SUMIF(CLASS!$N588:$S588,AE$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AF$2),SUMIF(CLASS!$N588:$S588,AF$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AG$2),SUMIF(CLASS!$N588:$S588,AG$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AH$2),SUMIF(CLASS!$N588:$S588,AH$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AI$2),SUMIF(CLASS!$N588:$S588,AI$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AJ$2),SUMIF(CLASS!$N588:$S588,AJ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AK$2),SUMIF(CLASS!$N588:$S588,AK$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AL$2),SUMIF(CLASS!$N588:$S588,AL$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AM$2),SUMIF(CLASS!$N588:$S588,AM$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AN$2),SUMIF(CLASS!$N588:$S588,AN$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AO$2),SUMIF(CLASS!$N588:$S588,AO$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AP$2),SUMIF(CLASS!$N588:$S588,AP$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AQ$2),SUMIF(CLASS!$N588:$S588,AQ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AR$2),SUMIF(CLASS!$N588:$S588,AR$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AS$2),SUMIF(CLASS!$N588:$S588,AS$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AT$2),SUMIF(CLASS!$N588:$S588,AT$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AU$2),SUMIF(CLASS!$N588:$S588,AU$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AV$2),SUMIF(CLASS!$N588:$S588,AV$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AW$2),SUMIF(CLASS!$N588:$S588,AW$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AX$2),SUMIF(CLASS!$N588:$S588,AX$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AY$2),SUMIF(CLASS!$N588:$S588,AY$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,AZ$2),SUMIF(CLASS!$N588:$S588,AZ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,BA$2),SUMIF(CLASS!$N588:$S588,BA$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,BB$2),SUMIF(CLASS!$N588:$S588,BB$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,BC$2),SUMIF(CLASS!$N588:$S588,BC$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,BD$2),SUMIF(CLASS!$N588:$S588,BD$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,BE$2),SUMIF(CLASS!$N588:$S588,BE$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,BF$2),SUMIF(CLASS!$N588:$S588,BF$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,BG$2),SUMIF(CLASS!$N588:$S588,BG$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,BH$2),SUMIF(CLASS!$N588:$S588,BH$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$U588),2,BI$2),SUMIF(CLASS!$N588:$S588,BI$3,CLASS!$E588:$J588))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A589","v":"~"},{"$f":"ACCOUNTS!B589","v":"~"},{"$f":"ACCOUNTS!C589","v":0},0,{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,E$2),SUMIF(CLASS!$N589:$S589,E$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,F$2),SUMIF(CLASS!$N589:$S589,F$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,G$2),SUMIF(CLASS!$N589:$S589,G$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,H$2),SUMIF(CLASS!$N589:$S589,H$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,I$2),SUMIF(CLASS!$N589:$S589,I$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,J$2),SUMIF(CLASS!$N589:$S589,J$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,K$2),SUMIF(CLASS!$N589:$S589,K$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,L$2),SUMIF(CLASS!$N589:$S589,L$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,M$2),SUMIF(CLASS!$N589:$S589,M$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,N$2),SUMIF(CLASS!$N589:$S589,N$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,O$2),SUMIF(CLASS!$N589:$S589,O$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,P$2),SUMIF(CLASS!$N589:$S589,P$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,Q$2),SUMIF(CLASS!$N589:$S589,Q$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,R$2),SUMIF(CLASS!$N589:$S589,R$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,S$2),SUMIF(CLASS!$N589:$S589,S$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,T$2),SUMIF(CLASS!$N589:$S589,T$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,U$2),SUMIF(CLASS!$N589:$S589,U$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,V$2),SUMIF(CLASS!$N589:$S589,V$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,W$2),SUMIF(CLASS!$N589:$S589,W$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,X$2),SUMIF(CLASS!$N589:$S589,X$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,Y$2),SUMIF(CLASS!$N589:$S589,Y$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,Z$2),SUMIF(CLASS!$N589:$S589,Z$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AA$2),SUMIF(CLASS!$N589:$S589,AA$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AB$2),SUMIF(CLASS!$N589:$S589,AB$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AC$2),SUMIF(CLASS!$N589:$S589,AC$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AD$2),SUMIF(CLASS!$N589:$S589,AD$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AE$2),SUMIF(CLASS!$N589:$S589,AE$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AF$2),SUMIF(CLASS!$N589:$S589,AF$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AG$2),SUMIF(CLASS!$N589:$S589,AG$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AH$2),SUMIF(CLASS!$N589:$S589,AH$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AI$2),SUMIF(CLASS!$N589:$S589,AI$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AJ$2),SUMIF(CLASS!$N589:$S589,AJ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AK$2),SUMIF(CLASS!$N589:$S589,AK$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AL$2),SUMIF(CLASS!$N589:$S589,AL$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AM$2),SUMIF(CLASS!$N589:$S589,AM$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AN$2),SUMIF(CLASS!$N589:$S589,AN$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AO$2),SUMIF(CLASS!$N589:$S589,AO$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AP$2),SUMIF(CLASS!$N589:$S589,AP$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AQ$2),SUMIF(CLASS!$N589:$S589,AQ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AR$2),SUMIF(CLASS!$N589:$S589,AR$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AS$2),SUMIF(CLASS!$N589:$S589,AS$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AT$2),SUMIF(CLASS!$N589:$S589,AT$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AU$2),SUMIF(CLASS!$N589:$S589,AU$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AV$2),SUMIF(CLASS!$N589:$S589,AV$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AW$2),SUMIF(CLASS!$N589:$S589,AW$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AX$2),SUMIF(CLASS!$N589:$S589,AX$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AY$2),SUMIF(CLASS!$N589:$S589,AY$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,AZ$2),SUMIF(CLASS!$N589:$S589,AZ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,BA$2),SUMIF(CLASS!$N589:$S589,BA$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,BB$2),SUMIF(CLASS!$N589:$S589,BB$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,BC$2),SUMIF(CLASS!$N589:$S589,BC$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,BD$2),SUMIF(CLASS!$N589:$S589,BD$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,BE$2),SUMIF(CLASS!$N589:$S589,BE$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,BF$2),SUMIF(CLASS!$N589:$S589,BF$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,BG$2),SUMIF(CLASS!$N589:$S589,BG$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,BH$2),SUMIF(CLASS!$N589:$S589,BH$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$U589),2,BI$2),SUMIF(CLASS!$N589:$S589,BI$3,CLASS!$E589:$J589))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A590","v":"~"},{"$f":"ACCOUNTS!B590","v":"~"},{"$f":"ACCOUNTS!C590","v":0},0,{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,E$2),SUMIF(CLASS!$N590:$S590,E$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,F$2),SUMIF(CLASS!$N590:$S590,F$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,G$2),SUMIF(CLASS!$N590:$S590,G$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,H$2),SUMIF(CLASS!$N590:$S590,H$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,I$2),SUMIF(CLASS!$N590:$S590,I$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,J$2),SUMIF(CLASS!$N590:$S590,J$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,K$2),SUMIF(CLASS!$N590:$S590,K$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,L$2),SUMIF(CLASS!$N590:$S590,L$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,M$2),SUMIF(CLASS!$N590:$S590,M$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,N$2),SUMIF(CLASS!$N590:$S590,N$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,O$2),SUMIF(CLASS!$N590:$S590,O$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,P$2),SUMIF(CLASS!$N590:$S590,P$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,Q$2),SUMIF(CLASS!$N590:$S590,Q$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,R$2),SUMIF(CLASS!$N590:$S590,R$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,S$2),SUMIF(CLASS!$N590:$S590,S$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,T$2),SUMIF(CLASS!$N590:$S590,T$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,U$2),SUMIF(CLASS!$N590:$S590,U$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,V$2),SUMIF(CLASS!$N590:$S590,V$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,W$2),SUMIF(CLASS!$N590:$S590,W$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,X$2),SUMIF(CLASS!$N590:$S590,X$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,Y$2),SUMIF(CLASS!$N590:$S590,Y$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,Z$2),SUMIF(CLASS!$N590:$S590,Z$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AA$2),SUMIF(CLASS!$N590:$S590,AA$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AB$2),SUMIF(CLASS!$N590:$S590,AB$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AC$2),SUMIF(CLASS!$N590:$S590,AC$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AD$2),SUMIF(CLASS!$N590:$S590,AD$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AE$2),SUMIF(CLASS!$N590:$S590,AE$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AF$2),SUMIF(CLASS!$N590:$S590,AF$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AG$2),SUMIF(CLASS!$N590:$S590,AG$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AH$2),SUMIF(CLASS!$N590:$S590,AH$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AI$2),SUMIF(CLASS!$N590:$S590,AI$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AJ$2),SUMIF(CLASS!$N590:$S590,AJ$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AK$2),SUMIF(CLASS!$N590:$S590,AK$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AL$2),SUMIF(CLASS!$N590:$S590,AL$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AM$2),SUMIF(CLASS!$N590:$S590,AM$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AN$2),SUMIF(CLASS!$N590:$S590,AN$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AO$2),SUMIF(CLASS!$N590:$S590,AO$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AP$2),SUMIF(CLASS!$N590:$S590,AP$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AQ$2),SUMIF(CLASS!$N590:$S590,AQ$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AR$2),SUMIF(CLASS!$N590:$S590,AR$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AS$2),SUMIF(CLASS!$N590:$S590,AS$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AT$2),SUMIF(CLASS!$N590:$S590,AT$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AU$2),SUMIF(CLASS!$N590:$S590,AU$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AV$2),SUMIF(CLASS!$N590:$S590,AV$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AW$2),SUMIF(CLASS!$N590:$S590,AW$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AX$2),SUMIF(CLASS!$N590:$S590,AX$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AY$2),SUMIF(CLASS!$N590:$S590,AY$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,AZ$2),SUMIF(CLASS!$N590:$S590,AZ$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,BA$2),SUMIF(CLASS!$N590:$S590,BA$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,BB$2),SUMIF(CLASS!$N590:$S590,BB$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,BC$2),SUMIF(CLASS!$N590:$S590,BC$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,BD$2),SUMIF(CLASS!$N590:$S590,BD$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,BE$2),SUMIF(CLASS!$N590:$S590,BE$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,BF$2),SUMIF(CLASS!$N590:$S590,BF$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,BG$2),SUMIF(CLASS!$N590:$S590,BG$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,BH$2),SUMIF(CLASS!$N590:$S590,BH$3,CLASS!$E590:$J590))","v":0},{"$f":"IF(CLASS!$L590<>0,FUNCALLOC!$C590*INDEX(INDIRECT(ACCOUNTS!$U590),2,BI$2),SUMIF(CLASS!$N590:$S590,BI$3,CLASS!$E590:$J590))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B591","v":"~"},{"$f":"SUM(C583:C590)","v":0},0,{"$f":"SUM(E583:E590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS583:AS590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL583:BL590)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT583:BT590)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB583:CB590)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ583:CJ590)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR583:CR590)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ583:CZ590)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH583:DH590)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP583:DP590)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX583:DX590)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF583:EF590)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN583:EN590)","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,0]
[null,{"$f":"ACCOUNTS!B593","v":"~"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A594","v":"~"},{"$f":"ACCOUNTS!B594","v":"~"},{"$f":"ACCOUNTS!C594","v":0},0,{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,E$2),SUMIF(CLASS!$N594:$S594,E$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,F$2),SUMIF(CLASS!$N594:$S594,F$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,G$2),SUMIF(CLASS!$N594:$S594,G$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,H$2),SUMIF(CLASS!$N594:$S594,H$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,I$2),SUMIF(CLASS!$N594:$S594,I$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,J$2),SUMIF(CLASS!$N594:$S594,J$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,K$2),SUMIF(CLASS!$N594:$S594,K$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,L$2),SUMIF(CLASS!$N594:$S594,L$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,M$2),SUMIF(CLASS!$N594:$S594,M$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,N$2),SUMIF(CLASS!$N594:$S594,N$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,O$2),SUMIF(CLASS!$N594:$S594,O$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,P$2),SUMIF(CLASS!$N594:$S594,P$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,Q$2),SUMIF(CLASS!$N594:$S594,Q$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,R$2),SUMIF(CLASS!$N594:$S594,R$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,S$2),SUMIF(CLASS!$N594:$S594,S$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,T$2),SUMIF(CLASS!$N594:$S594,T$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,U$2),SUMIF(CLASS!$N594:$S594,U$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,V$2),SUMIF(CLASS!$N594:$S594,V$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,W$2),SUMIF(CLASS!$N594:$S594,W$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,X$2),SUMIF(CLASS!$N594:$S594,X$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,Y$2),SUMIF(CLASS!$N594:$S594,Y$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,Z$2),SUMIF(CLASS!$N594:$S594,Z$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AA$2),SUMIF(CLASS!$N594:$S594,AA$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AB$2),SUMIF(CLASS!$N594:$S594,AB$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AC$2),SUMIF(CLASS!$N594:$S594,AC$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AD$2),SUMIF(CLASS!$N594:$S594,AD$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AE$2),SUMIF(CLASS!$N594:$S594,AE$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AF$2),SUMIF(CLASS!$N594:$S594,AF$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AG$2),SUMIF(CLASS!$N594:$S594,AG$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AH$2),SUMIF(CLASS!$N594:$S594,AH$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AI$2),SUMIF(CLASS!$N594:$S594,AI$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AJ$2),SUMIF(CLASS!$N594:$S594,AJ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AK$2),SUMIF(CLASS!$N594:$S594,AK$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AL$2),SUMIF(CLASS!$N594:$S594,AL$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AM$2),SUMIF(CLASS!$N594:$S594,AM$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AN$2),SUMIF(CLASS!$N594:$S594,AN$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AO$2),SUMIF(CLASS!$N594:$S594,AO$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AP$2),SUMIF(CLASS!$N594:$S594,AP$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AQ$2),SUMIF(CLASS!$N594:$S594,AQ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AR$2),SUMIF(CLASS!$N594:$S594,AR$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AS$2),SUMIF(CLASS!$N594:$S594,AS$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AT$2),SUMIF(CLASS!$N594:$S594,AT$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AU$2),SUMIF(CLASS!$N594:$S594,AU$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AV$2),SUMIF(CLASS!$N594:$S594,AV$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AW$2),SUMIF(CLASS!$N594:$S594,AW$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AX$2),SUMIF(CLASS!$N594:$S594,AX$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AY$2),SUMIF(CLASS!$N594:$S594,AY$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,AZ$2),SUMIF(CLASS!$N594:$S594,AZ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,BA$2),SUMIF(CLASS!$N594:$S594,BA$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,BB$2),SUMIF(CLASS!$N594:$S594,BB$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,BC$2),SUMIF(CLASS!$N594:$S594,BC$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,BD$2),SUMIF(CLASS!$N594:$S594,BD$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,BE$2),SUMIF(CLASS!$N594:$S594,BE$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,BF$2),SUMIF(CLASS!$N594:$S594,BF$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,BG$2),SUMIF(CLASS!$N594:$S594,BG$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,BH$2),SUMIF(CLASS!$N594:$S594,BH$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOC!$C594*INDEX(INDIRECT(ACCOUNTS!$U594),2,BI$2),SUMIF(CLASS!$N594:$S594,BI$3,CLASS!$E594:$J594))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E594:$BI594)","v":0},0,0,0,0,0,{"$f":"SUM(BL594:BQ594)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E594:$BI594)","v":0},0,0,0,0,0,{"$f":"SUM(BT594:BY594)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E594:$BI594)","v":0},0,0,0,0,0,{"$f":"SUM(CB594:CG594)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E594:$BI594)","v":0},0,0,0,0,0,{"$f":"SUM(CJ594:CO594)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E594:$BI594)","v":0},0,0,0,0,0,{"$f":"SUM(CR594:CW594)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E594:$BI594)","v":0},0,0,0,0,0,{"$f":"SUM(CZ594:DE594)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E594:$BI594)","v":0},0,0,0,0,0,{"$f":"SUM(DH594:DM594)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E594:$BI594)","v":0},0,0,0,0,0,{"$f":"SUM(DP594:DU594)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E594:$BI594)","v":0},0,0,0,0,0,{"$f":"SUM(DX594:EC594)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E594:$BI594)","v":0},0,0,0,0,0,{"$f":"SUM(EF594:EK594)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E594:$BI594)","v":0},0,0,0,0,0,{"$f":"SUM(EN594:ES594)","v":0},0]
[{"$f":"ACCOUNTS!A595","v":"~"},{"$f":"ACCOUNTS!B595","v":"~"},{"$f":"ACCOUNTS!C595","v":0},0,{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,E$2),SUMIF(CLASS!$N595:$S595,E$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,F$2),SUMIF(CLASS!$N595:$S595,F$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,G$2),SUMIF(CLASS!$N595:$S595,G$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,H$2),SUMIF(CLASS!$N595:$S595,H$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,I$2),SUMIF(CLASS!$N595:$S595,I$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,J$2),SUMIF(CLASS!$N595:$S595,J$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,K$2),SUMIF(CLASS!$N595:$S595,K$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,L$2),SUMIF(CLASS!$N595:$S595,L$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,M$2),SUMIF(CLASS!$N595:$S595,M$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,N$2),SUMIF(CLASS!$N595:$S595,N$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,O$2),SUMIF(CLASS!$N595:$S595,O$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,P$2),SUMIF(CLASS!$N595:$S595,P$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,Q$2),SUMIF(CLASS!$N595:$S595,Q$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,R$2),SUMIF(CLASS!$N595:$S595,R$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,S$2),SUMIF(CLASS!$N595:$S595,S$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,T$2),SUMIF(CLASS!$N595:$S595,T$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,U$2),SUMIF(CLASS!$N595:$S595,U$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,V$2),SUMIF(CLASS!$N595:$S595,V$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,W$2),SUMIF(CLASS!$N595:$S595,W$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,X$2),SUMIF(CLASS!$N595:$S595,X$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,Y$2),SUMIF(CLASS!$N595:$S595,Y$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,Z$2),SUMIF(CLASS!$N595:$S595,Z$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AA$2),SUMIF(CLASS!$N595:$S595,AA$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AB$2),SUMIF(CLASS!$N595:$S595,AB$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AC$2),SUMIF(CLASS!$N595:$S595,AC$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AD$2),SUMIF(CLASS!$N595:$S595,AD$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AE$2),SUMIF(CLASS!$N595:$S595,AE$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AF$2),SUMIF(CLASS!$N595:$S595,AF$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AG$2),SUMIF(CLASS!$N595:$S595,AG$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AH$2),SUMIF(CLASS!$N595:$S595,AH$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AI$2),SUMIF(CLASS!$N595:$S595,AI$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AJ$2),SUMIF(CLASS!$N595:$S595,AJ$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AK$2),SUMIF(CLASS!$N595:$S595,AK$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AL$2),SUMIF(CLASS!$N595:$S595,AL$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AM$2),SUMIF(CLASS!$N595:$S595,AM$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AN$2),SUMIF(CLASS!$N595:$S595,AN$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AO$2),SUMIF(CLASS!$N595:$S595,AO$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AP$2),SUMIF(CLASS!$N595:$S595,AP$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AQ$2),SUMIF(CLASS!$N595:$S595,AQ$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AR$2),SUMIF(CLASS!$N595:$S595,AR$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AS$2),SUMIF(CLASS!$N595:$S595,AS$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AT$2),SUMIF(CLASS!$N595:$S595,AT$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AU$2),SUMIF(CLASS!$N595:$S595,AU$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AV$2),SUMIF(CLASS!$N595:$S595,AV$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AW$2),SUMIF(CLASS!$N595:$S595,AW$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AX$2),SUMIF(CLASS!$N595:$S595,AX$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AY$2),SUMIF(CLASS!$N595:$S595,AY$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,AZ$2),SUMIF(CLASS!$N595:$S595,AZ$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,BA$2),SUMIF(CLASS!$N595:$S595,BA$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,BB$2),SUMIF(CLASS!$N595:$S595,BB$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,BC$2),SUMIF(CLASS!$N595:$S595,BC$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,BD$2),SUMIF(CLASS!$N595:$S595,BD$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,BE$2),SUMIF(CLASS!$N595:$S595,BE$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,BF$2),SUMIF(CLASS!$N595:$S595,BF$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,BG$2),SUMIF(CLASS!$N595:$S595,BG$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,BH$2),SUMIF(CLASS!$N595:$S595,BH$3,CLASS!$E595:$J595))","v":0},{"$f":"IF(CLASS!$L595<>0,FUNCALLOC!$C595*INDEX(INDIRECT(ACCOUNTS!$U595),2,BI$2),SUMIF(CLASS!$N595:$S595,BI$3,CLASS!$E595:$J595))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL595:BQ595)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT595:BY595)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB595:CG595)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ595:CO595)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR595:CW595)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ595:DE595)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH595:DM595)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP595:DU595)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX595:EC595)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF595:EK595)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN595:ES595)","v":0},0]
[null,{"$f":"ACCOUNTS!B596","v":"~"},{"$f":"SUM(C594:C595)","v":0},0,{"$f":"SUM(E594:E595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS594:AS595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL594:BL595)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT594:BT595)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB594:CB595)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ594:CJ595)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR594:CR595)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ594:CZ595)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH594:DH595)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP594:DP595)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX594:DX595)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF594:EF595)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN594:EN595)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND((SUM(E597:BI597)-C597),1)","v":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,0]
[null,{"$f":"ACCOUNTS!B598","v":"~"},{"$f":"C569+C580+C591+C596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS569+AS580+AS591+AS596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH569+BH580+BH591+BH596","v":0},0,null,null,0,0,0,0,0,0,0,null,{"$f":"BT569+BT580+BT591+BT596","v":0},0,0,0,0,0,0,null,{"$f":"CB569+CB580+CB591+CB596","v":0},0,0,0,0,0,{"$f":"CH569+CH580+CH591+CH596","v":0},null,{"$f":"CJ569+CJ580+CJ591+CJ596","v":0},0,0,0,0,0,{"$f":"CP569+CP580+CP591+CP596","v":0},null,{"$f":"CR569+CR580+CR591+CR596","v":0},0,0,0,0,0,{"$f":"CX569+CX580+CX591+CX596","v":0},null,{"$f":"CZ569+CZ580+CZ591+CZ596","v":0},0,0,0,0,0,{"$f":"DF569+DF580+DF591+DF596","v":0},null,{"$f":"DH569+DH580+DH591+DH596","v":0},0,0,0,0,0,{"$f":"DN569+DN580+DN591+DN596","v":0},null,{"$f":"DP569+DP580+DP591+DP596","v":0},0,0,0,0,0,{"$f":"DV569+DV580+DV591+DV596","v":0},null,{"$f":"DX569+DX580+DX591+DX596","v":0},0,0,0,0,0,{"$f":"ED569+ED580+ED591+ED596","v":0},null,{"$f":"EF569+EF580+EF591+EF596","v":0},0,0,0,0,0,{"$f":"EL569+EL580+EL591+EL596","v":0},null,{"$f":"EN569+EN580+EN591+EN596","v":0},0,0,0,0,0,{"$f":"ET569+ET580+ET591+ET596","v":0},0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A600","v":"~"},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,0]
[null,{"$f":"ACCOUNTS!B601","v":"~"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A602","v":"~"},{"$f":"ACCOUNTS!B602","v":"~"},{"$f":"ACCOUNTS!C602","v":0},0,{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,E$2),SUMIF(CLASS!$N602:$S602,E$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,F$2),SUMIF(CLASS!$N602:$S602,F$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,G$2),SUMIF(CLASS!$N602:$S602,G$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,H$2),SUMIF(CLASS!$N602:$S602,H$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,I$2),SUMIF(CLASS!$N602:$S602,I$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,J$2),SUMIF(CLASS!$N602:$S602,J$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,K$2),SUMIF(CLASS!$N602:$S602,K$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,L$2),SUMIF(CLASS!$N602:$S602,L$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,M$2),SUMIF(CLASS!$N602:$S602,M$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,N$2),SUMIF(CLASS!$N602:$S602,N$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,O$2),SUMIF(CLASS!$N602:$S602,O$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,P$2),SUMIF(CLASS!$N602:$S602,P$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,Q$2),SUMIF(CLASS!$N602:$S602,Q$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,R$2),SUMIF(CLASS!$N602:$S602,R$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,S$2),SUMIF(CLASS!$N602:$S602,S$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,T$2),SUMIF(CLASS!$N602:$S602,T$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,U$2),SUMIF(CLASS!$N602:$S602,U$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,V$2),SUMIF(CLASS!$N602:$S602,V$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,W$2),SUMIF(CLASS!$N602:$S602,W$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,X$2),SUMIF(CLASS!$N602:$S602,X$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,Y$2),SUMIF(CLASS!$N602:$S602,Y$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,Z$2),SUMIF(CLASS!$N602:$S602,Z$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AA$2),SUMIF(CLASS!$N602:$S602,AA$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AB$2),SUMIF(CLASS!$N602:$S602,AB$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AC$2),SUMIF(CLASS!$N602:$S602,AC$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AD$2),SUMIF(CLASS!$N602:$S602,AD$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AE$2),SUMIF(CLASS!$N602:$S602,AE$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AF$2),SUMIF(CLASS!$N602:$S602,AF$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AG$2),SUMIF(CLASS!$N602:$S602,AG$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AH$2),SUMIF(CLASS!$N602:$S602,AH$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AI$2),SUMIF(CLASS!$N602:$S602,AI$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AJ$2),SUMIF(CLASS!$N602:$S602,AJ$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AK$2),SUMIF(CLASS!$N602:$S602,AK$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AL$2),SUMIF(CLASS!$N602:$S602,AL$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AM$2),SUMIF(CLASS!$N602:$S602,AM$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AN$2),SUMIF(CLASS!$N602:$S602,AN$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AO$2),SUMIF(CLASS!$N602:$S602,AO$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AP$2),SUMIF(CLASS!$N602:$S602,AP$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AQ$2),SUMIF(CLASS!$N602:$S602,AQ$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AR$2),SUMIF(CLASS!$N602:$S602,AR$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AS$2),SUMIF(CLASS!$N602:$S602,AS$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AT$2),SUMIF(CLASS!$N602:$S602,AT$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AU$2),SUMIF(CLASS!$N602:$S602,AU$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AV$2),SUMIF(CLASS!$N602:$S602,AV$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AW$2),SUMIF(CLASS!$N602:$S602,AW$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AX$2),SUMIF(CLASS!$N602:$S602,AX$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AY$2),SUMIF(CLASS!$N602:$S602,AY$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,AZ$2),SUMIF(CLASS!$N602:$S602,AZ$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,BA$2),SUMIF(CLASS!$N602:$S602,BA$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,BB$2),SUMIF(CLASS!$N602:$S602,BB$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,BC$2),SUMIF(CLASS!$N602:$S602,BC$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,BD$2),SUMIF(CLASS!$N602:$S602,BD$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,BE$2),SUMIF(CLASS!$N602:$S602,BE$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,BF$2),SUMIF(CLASS!$N602:$S602,BF$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,BG$2),SUMIF(CLASS!$N602:$S602,BG$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,BH$2),SUMIF(CLASS!$N602:$S602,BH$3,CLASS!$E602:$J602))","v":0},{"$f":"IF(CLASS!$L602<>0,FUNCALLOC!$C602*INDEX(INDIRECT(ACCOUNTS!$U602),2,BI$2),SUMIF(CLASS!$N602:$S602,BI$3,CLASS!$E602:$J602))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E602:$BI602)","v":0},0,0,0,0,0,{"$f":"SUM(BL602:BQ602)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E602:$BI602)","v":0},0,0,0,0,0,{"$f":"SUM(BT602:BY602)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E602:$BI602)","v":0},0,0,0,0,0,{"$f":"SUM(CB602:CG602)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E602:$BI602)","v":0},0,0,0,0,0,{"$f":"SUM(CJ602:CO602)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E602:$BI602)","v":0},0,0,0,0,0,{"$f":"SUM(CR602:CW602)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E602:$BI602)","v":0},0,0,0,0,0,{"$f":"SUM(CZ602:DE602)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E602:$BI602)","v":0},0,0,0,0,0,{"$f":"SUM(DH602:DM602)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E602:$BI602)","v":0},0,0,0,0,0,{"$f":"SUM(DP602:DU602)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E602:$BI602)","v":0},0,0,0,0,0,{"$f":"SUM(DX602:EC602)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E602:$BI602)","v":0},0,0,0,0,0,{"$f":"SUM(EF602:EK602)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E602:$BI602)","v":0},0,0,0,0,0,{"$f":"SUM(EN602:ES602)","v":0},0]
[{"$f":"ACCOUNTS!A603","v":"~"},{"$f":"ACCOUNTS!B603","v":"~"},{"$f":"ACCOUNTS!C603","v":0},0,{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,E$2),SUMIF(CLASS!$N603:$S603,E$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,F$2),SUMIF(CLASS!$N603:$S603,F$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,G$2),SUMIF(CLASS!$N603:$S603,G$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,H$2),SUMIF(CLASS!$N603:$S603,H$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,I$2),SUMIF(CLASS!$N603:$S603,I$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,J$2),SUMIF(CLASS!$N603:$S603,J$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,K$2),SUMIF(CLASS!$N603:$S603,K$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,L$2),SUMIF(CLASS!$N603:$S603,L$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,M$2),SUMIF(CLASS!$N603:$S603,M$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,N$2),SUMIF(CLASS!$N603:$S603,N$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,O$2),SUMIF(CLASS!$N603:$S603,O$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,P$2),SUMIF(CLASS!$N603:$S603,P$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,Q$2),SUMIF(CLASS!$N603:$S603,Q$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,R$2),SUMIF(CLASS!$N603:$S603,R$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,S$2),SUMIF(CLASS!$N603:$S603,S$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,T$2),SUMIF(CLASS!$N603:$S603,T$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,U$2),SUMIF(CLASS!$N603:$S603,U$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,V$2),SUMIF(CLASS!$N603:$S603,V$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,W$2),SUMIF(CLASS!$N603:$S603,W$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,X$2),SUMIF(CLASS!$N603:$S603,X$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,Y$2),SUMIF(CLASS!$N603:$S603,Y$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,Z$2),SUMIF(CLASS!$N603:$S603,Z$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AA$2),SUMIF(CLASS!$N603:$S603,AA$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AB$2),SUMIF(CLASS!$N603:$S603,AB$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AC$2),SUMIF(CLASS!$N603:$S603,AC$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AD$2),SUMIF(CLASS!$N603:$S603,AD$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AE$2),SUMIF(CLASS!$N603:$S603,AE$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AF$2),SUMIF(CLASS!$N603:$S603,AF$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AG$2),SUMIF(CLASS!$N603:$S603,AG$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AH$2),SUMIF(CLASS!$N603:$S603,AH$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AI$2),SUMIF(CLASS!$N603:$S603,AI$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AJ$2),SUMIF(CLASS!$N603:$S603,AJ$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AK$2),SUMIF(CLASS!$N603:$S603,AK$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AL$2),SUMIF(CLASS!$N603:$S603,AL$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AM$2),SUMIF(CLASS!$N603:$S603,AM$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AN$2),SUMIF(CLASS!$N603:$S603,AN$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AO$2),SUMIF(CLASS!$N603:$S603,AO$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AP$2),SUMIF(CLASS!$N603:$S603,AP$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AQ$2),SUMIF(CLASS!$N603:$S603,AQ$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AR$2),SUMIF(CLASS!$N603:$S603,AR$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AS$2),SUMIF(CLASS!$N603:$S603,AS$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AT$2),SUMIF(CLASS!$N603:$S603,AT$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AU$2),SUMIF(CLASS!$N603:$S603,AU$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AV$2),SUMIF(CLASS!$N603:$S603,AV$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AW$2),SUMIF(CLASS!$N603:$S603,AW$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AX$2),SUMIF(CLASS!$N603:$S603,AX$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AY$2),SUMIF(CLASS!$N603:$S603,AY$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,AZ$2),SUMIF(CLASS!$N603:$S603,AZ$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,BA$2),SUMIF(CLASS!$N603:$S603,BA$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,BB$2),SUMIF(CLASS!$N603:$S603,BB$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,BC$2),SUMIF(CLASS!$N603:$S603,BC$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,BD$2),SUMIF(CLASS!$N603:$S603,BD$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,BE$2),SUMIF(CLASS!$N603:$S603,BE$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,BF$2),SUMIF(CLASS!$N603:$S603,BF$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,BG$2),SUMIF(CLASS!$N603:$S603,BG$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,BH$2),SUMIF(CLASS!$N603:$S603,BH$3,CLASS!$E603:$J603))","v":0},{"$f":"IF(CLASS!$L603<>0,FUNCALLOC!$C603*INDEX(INDIRECT(ACCOUNTS!$U603),2,BI$2),SUMIF(CLASS!$N603:$S603,BI$3,CLASS!$E603:$J603))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL603:BQ603)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT603:BY603)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB603:CG603)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ603:CO603)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR603:CW603)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ603:DE603)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH603:DM603)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP603:DU603)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX603:EC603)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF603:EK603)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A604","v":"~"},{"$f":"ACCOUNTS!B604","v":"~"},{"$f":"ACCOUNTS!C604","v":0},0,{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,E$2),SUMIF(CLASS!$N604:$S604,E$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,F$2),SUMIF(CLASS!$N604:$S604,F$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,G$2),SUMIF(CLASS!$N604:$S604,G$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,H$2),SUMIF(CLASS!$N604:$S604,H$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,I$2),SUMIF(CLASS!$N604:$S604,I$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,J$2),SUMIF(CLASS!$N604:$S604,J$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,K$2),SUMIF(CLASS!$N604:$S604,K$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,L$2),SUMIF(CLASS!$N604:$S604,L$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,M$2),SUMIF(CLASS!$N604:$S604,M$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,N$2),SUMIF(CLASS!$N604:$S604,N$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,O$2),SUMIF(CLASS!$N604:$S604,O$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,P$2),SUMIF(CLASS!$N604:$S604,P$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,Q$2),SUMIF(CLASS!$N604:$S604,Q$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,R$2),SUMIF(CLASS!$N604:$S604,R$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,S$2),SUMIF(CLASS!$N604:$S604,S$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,T$2),SUMIF(CLASS!$N604:$S604,T$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,U$2),SUMIF(CLASS!$N604:$S604,U$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,V$2),SUMIF(CLASS!$N604:$S604,V$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,W$2),SUMIF(CLASS!$N604:$S604,W$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,X$2),SUMIF(CLASS!$N604:$S604,X$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,Y$2),SUMIF(CLASS!$N604:$S604,Y$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,Z$2),SUMIF(CLASS!$N604:$S604,Z$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AA$2),SUMIF(CLASS!$N604:$S604,AA$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AB$2),SUMIF(CLASS!$N604:$S604,AB$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AC$2),SUMIF(CLASS!$N604:$S604,AC$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AD$2),SUMIF(CLASS!$N604:$S604,AD$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AE$2),SUMIF(CLASS!$N604:$S604,AE$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AF$2),SUMIF(CLASS!$N604:$S604,AF$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AG$2),SUMIF(CLASS!$N604:$S604,AG$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AH$2),SUMIF(CLASS!$N604:$S604,AH$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AI$2),SUMIF(CLASS!$N604:$S604,AI$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AJ$2),SUMIF(CLASS!$N604:$S604,AJ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AK$2),SUMIF(CLASS!$N604:$S604,AK$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AL$2),SUMIF(CLASS!$N604:$S604,AL$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AM$2),SUMIF(CLASS!$N604:$S604,AM$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AN$2),SUMIF(CLASS!$N604:$S604,AN$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AO$2),SUMIF(CLASS!$N604:$S604,AO$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AP$2),SUMIF(CLASS!$N604:$S604,AP$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AQ$2),SUMIF(CLASS!$N604:$S604,AQ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AR$2),SUMIF(CLASS!$N604:$S604,AR$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AS$2),SUMIF(CLASS!$N604:$S604,AS$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AT$2),SUMIF(CLASS!$N604:$S604,AT$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AU$2),SUMIF(CLASS!$N604:$S604,AU$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AV$2),SUMIF(CLASS!$N604:$S604,AV$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AW$2),SUMIF(CLASS!$N604:$S604,AW$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AX$2),SUMIF(CLASS!$N604:$S604,AX$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AY$2),SUMIF(CLASS!$N604:$S604,AY$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,AZ$2),SUMIF(CLASS!$N604:$S604,AZ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,BA$2),SUMIF(CLASS!$N604:$S604,BA$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,BB$2),SUMIF(CLASS!$N604:$S604,BB$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,BC$2),SUMIF(CLASS!$N604:$S604,BC$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,BD$2),SUMIF(CLASS!$N604:$S604,BD$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,BE$2),SUMIF(CLASS!$N604:$S604,BE$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,BF$2),SUMIF(CLASS!$N604:$S604,BF$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,BG$2),SUMIF(CLASS!$N604:$S604,BG$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,BH$2),SUMIF(CLASS!$N604:$S604,BH$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$U604),2,BI$2),SUMIF(CLASS!$N604:$S604,BI$3,CLASS!$E604:$J604))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A605","v":"~"},{"$f":"ACCOUNTS!B605","v":"~"},{"$f":"ACCOUNTS!C605","v":0},0,{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,E$2),SUMIF(CLASS!$N605:$S605,E$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,F$2),SUMIF(CLASS!$N605:$S605,F$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,G$2),SUMIF(CLASS!$N605:$S605,G$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,H$2),SUMIF(CLASS!$N605:$S605,H$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,I$2),SUMIF(CLASS!$N605:$S605,I$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,J$2),SUMIF(CLASS!$N605:$S605,J$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,K$2),SUMIF(CLASS!$N605:$S605,K$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,L$2),SUMIF(CLASS!$N605:$S605,L$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,M$2),SUMIF(CLASS!$N605:$S605,M$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,N$2),SUMIF(CLASS!$N605:$S605,N$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,O$2),SUMIF(CLASS!$N605:$S605,O$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,P$2),SUMIF(CLASS!$N605:$S605,P$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,Q$2),SUMIF(CLASS!$N605:$S605,Q$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,R$2),SUMIF(CLASS!$N605:$S605,R$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,S$2),SUMIF(CLASS!$N605:$S605,S$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,T$2),SUMIF(CLASS!$N605:$S605,T$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,U$2),SUMIF(CLASS!$N605:$S605,U$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,V$2),SUMIF(CLASS!$N605:$S605,V$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,W$2),SUMIF(CLASS!$N605:$S605,W$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,X$2),SUMIF(CLASS!$N605:$S605,X$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,Y$2),SUMIF(CLASS!$N605:$S605,Y$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,Z$2),SUMIF(CLASS!$N605:$S605,Z$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AA$2),SUMIF(CLASS!$N605:$S605,AA$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AB$2),SUMIF(CLASS!$N605:$S605,AB$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AC$2),SUMIF(CLASS!$N605:$S605,AC$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AD$2),SUMIF(CLASS!$N605:$S605,AD$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AE$2),SUMIF(CLASS!$N605:$S605,AE$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AF$2),SUMIF(CLASS!$N605:$S605,AF$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AG$2),SUMIF(CLASS!$N605:$S605,AG$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AH$2),SUMIF(CLASS!$N605:$S605,AH$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AI$2),SUMIF(CLASS!$N605:$S605,AI$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AJ$2),SUMIF(CLASS!$N605:$S605,AJ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AK$2),SUMIF(CLASS!$N605:$S605,AK$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AL$2),SUMIF(CLASS!$N605:$S605,AL$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AM$2),SUMIF(CLASS!$N605:$S605,AM$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AN$2),SUMIF(CLASS!$N605:$S605,AN$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AO$2),SUMIF(CLASS!$N605:$S605,AO$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AP$2),SUMIF(CLASS!$N605:$S605,AP$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AQ$2),SUMIF(CLASS!$N605:$S605,AQ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AR$2),SUMIF(CLASS!$N605:$S605,AR$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AS$2),SUMIF(CLASS!$N605:$S605,AS$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AT$2),SUMIF(CLASS!$N605:$S605,AT$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AU$2),SUMIF(CLASS!$N605:$S605,AU$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AV$2),SUMIF(CLASS!$N605:$S605,AV$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AW$2),SUMIF(CLASS!$N605:$S605,AW$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AX$2),SUMIF(CLASS!$N605:$S605,AX$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AY$2),SUMIF(CLASS!$N605:$S605,AY$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,AZ$2),SUMIF(CLASS!$N605:$S605,AZ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,BA$2),SUMIF(CLASS!$N605:$S605,BA$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,BB$2),SUMIF(CLASS!$N605:$S605,BB$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,BC$2),SUMIF(CLASS!$N605:$S605,BC$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,BD$2),SUMIF(CLASS!$N605:$S605,BD$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,BE$2),SUMIF(CLASS!$N605:$S605,BE$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,BF$2),SUMIF(CLASS!$N605:$S605,BF$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,BG$2),SUMIF(CLASS!$N605:$S605,BG$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,BH$2),SUMIF(CLASS!$N605:$S605,BH$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$U605),2,BI$2),SUMIF(CLASS!$N605:$S605,BI$3,CLASS!$E605:$J605))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A606","v":"~"},{"$f":"ACCOUNTS!B606","v":"~"},{"$f":"ACCOUNTS!C606","v":0},0,{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,E$2),SUMIF(CLASS!$N606:$S606,E$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,F$2),SUMIF(CLASS!$N606:$S606,F$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,G$2),SUMIF(CLASS!$N606:$S606,G$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,H$2),SUMIF(CLASS!$N606:$S606,H$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,I$2),SUMIF(CLASS!$N606:$S606,I$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,J$2),SUMIF(CLASS!$N606:$S606,J$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,K$2),SUMIF(CLASS!$N606:$S606,K$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,L$2),SUMIF(CLASS!$N606:$S606,L$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,M$2),SUMIF(CLASS!$N606:$S606,M$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,N$2),SUMIF(CLASS!$N606:$S606,N$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,O$2),SUMIF(CLASS!$N606:$S606,O$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,P$2),SUMIF(CLASS!$N606:$S606,P$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,Q$2),SUMIF(CLASS!$N606:$S606,Q$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,R$2),SUMIF(CLASS!$N606:$S606,R$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,S$2),SUMIF(CLASS!$N606:$S606,S$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,T$2),SUMIF(CLASS!$N606:$S606,T$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,U$2),SUMIF(CLASS!$N606:$S606,U$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,V$2),SUMIF(CLASS!$N606:$S606,V$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,W$2),SUMIF(CLASS!$N606:$S606,W$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,X$2),SUMIF(CLASS!$N606:$S606,X$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,Y$2),SUMIF(CLASS!$N606:$S606,Y$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,Z$2),SUMIF(CLASS!$N606:$S606,Z$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AA$2),SUMIF(CLASS!$N606:$S606,AA$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AB$2),SUMIF(CLASS!$N606:$S606,AB$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AC$2),SUMIF(CLASS!$N606:$S606,AC$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AD$2),SUMIF(CLASS!$N606:$S606,AD$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AE$2),SUMIF(CLASS!$N606:$S606,AE$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AF$2),SUMIF(CLASS!$N606:$S606,AF$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AG$2),SUMIF(CLASS!$N606:$S606,AG$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AH$2),SUMIF(CLASS!$N606:$S606,AH$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AI$2),SUMIF(CLASS!$N606:$S606,AI$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AJ$2),SUMIF(CLASS!$N606:$S606,AJ$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AK$2),SUMIF(CLASS!$N606:$S606,AK$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AL$2),SUMIF(CLASS!$N606:$S606,AL$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AM$2),SUMIF(CLASS!$N606:$S606,AM$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AN$2),SUMIF(CLASS!$N606:$S606,AN$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AO$2),SUMIF(CLASS!$N606:$S606,AO$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AP$2),SUMIF(CLASS!$N606:$S606,AP$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AQ$2),SUMIF(CLASS!$N606:$S606,AQ$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AR$2),SUMIF(CLASS!$N606:$S606,AR$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AS$2),SUMIF(CLASS!$N606:$S606,AS$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AT$2),SUMIF(CLASS!$N606:$S606,AT$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AU$2),SUMIF(CLASS!$N606:$S606,AU$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AV$2),SUMIF(CLASS!$N606:$S606,AV$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AW$2),SUMIF(CLASS!$N606:$S606,AW$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AX$2),SUMIF(CLASS!$N606:$S606,AX$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AY$2),SUMIF(CLASS!$N606:$S606,AY$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,AZ$2),SUMIF(CLASS!$N606:$S606,AZ$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,BA$2),SUMIF(CLASS!$N606:$S606,BA$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,BB$2),SUMIF(CLASS!$N606:$S606,BB$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,BC$2),SUMIF(CLASS!$N606:$S606,BC$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,BD$2),SUMIF(CLASS!$N606:$S606,BD$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,BE$2),SUMIF(CLASS!$N606:$S606,BE$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,BF$2),SUMIF(CLASS!$N606:$S606,BF$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,BG$2),SUMIF(CLASS!$N606:$S606,BG$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,BH$2),SUMIF(CLASS!$N606:$S606,BH$3,CLASS!$E606:$J606))","v":0},{"$f":"IF(CLASS!$L606<>0,FUNCALLOC!$C606*INDEX(INDIRECT(ACCOUNTS!$U606),2,BI$2),SUMIF(CLASS!$N606:$S606,BI$3,CLASS!$E606:$J606))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A607","v":"~"},{"$f":"ACCOUNTS!B607","v":"~"},{"$f":"ACCOUNTS!C607","v":0},0,{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,E$2),SUMIF(CLASS!$N607:$S607,E$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,F$2),SUMIF(CLASS!$N607:$S607,F$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,G$2),SUMIF(CLASS!$N607:$S607,G$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,H$2),SUMIF(CLASS!$N607:$S607,H$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,I$2),SUMIF(CLASS!$N607:$S607,I$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,J$2),SUMIF(CLASS!$N607:$S607,J$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,K$2),SUMIF(CLASS!$N607:$S607,K$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,L$2),SUMIF(CLASS!$N607:$S607,L$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,M$2),SUMIF(CLASS!$N607:$S607,M$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,N$2),SUMIF(CLASS!$N607:$S607,N$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,O$2),SUMIF(CLASS!$N607:$S607,O$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,P$2),SUMIF(CLASS!$N607:$S607,P$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,Q$2),SUMIF(CLASS!$N607:$S607,Q$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,R$2),SUMIF(CLASS!$N607:$S607,R$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,S$2),SUMIF(CLASS!$N607:$S607,S$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,T$2),SUMIF(CLASS!$N607:$S607,T$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,U$2),SUMIF(CLASS!$N607:$S607,U$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,V$2),SUMIF(CLASS!$N607:$S607,V$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,W$2),SUMIF(CLASS!$N607:$S607,W$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,X$2),SUMIF(CLASS!$N607:$S607,X$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,Y$2),SUMIF(CLASS!$N607:$S607,Y$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,Z$2),SUMIF(CLASS!$N607:$S607,Z$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AA$2),SUMIF(CLASS!$N607:$S607,AA$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AB$2),SUMIF(CLASS!$N607:$S607,AB$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AC$2),SUMIF(CLASS!$N607:$S607,AC$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AD$2),SUMIF(CLASS!$N607:$S607,AD$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AE$2),SUMIF(CLASS!$N607:$S607,AE$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AF$2),SUMIF(CLASS!$N607:$S607,AF$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AG$2),SUMIF(CLASS!$N607:$S607,AG$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AH$2),SUMIF(CLASS!$N607:$S607,AH$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AI$2),SUMIF(CLASS!$N607:$S607,AI$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AJ$2),SUMIF(CLASS!$N607:$S607,AJ$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AK$2),SUMIF(CLASS!$N607:$S607,AK$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AL$2),SUMIF(CLASS!$N607:$S607,AL$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AM$2),SUMIF(CLASS!$N607:$S607,AM$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AN$2),SUMIF(CLASS!$N607:$S607,AN$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AO$2),SUMIF(CLASS!$N607:$S607,AO$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AP$2),SUMIF(CLASS!$N607:$S607,AP$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AQ$2),SUMIF(CLASS!$N607:$S607,AQ$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AR$2),SUMIF(CLASS!$N607:$S607,AR$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AS$2),SUMIF(CLASS!$N607:$S607,AS$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AT$2),SUMIF(CLASS!$N607:$S607,AT$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AU$2),SUMIF(CLASS!$N607:$S607,AU$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AV$2),SUMIF(CLASS!$N607:$S607,AV$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AW$2),SUMIF(CLASS!$N607:$S607,AW$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AX$2),SUMIF(CLASS!$N607:$S607,AX$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AY$2),SUMIF(CLASS!$N607:$S607,AY$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,AZ$2),SUMIF(CLASS!$N607:$S607,AZ$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,BA$2),SUMIF(CLASS!$N607:$S607,BA$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,BB$2),SUMIF(CLASS!$N607:$S607,BB$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,BC$2),SUMIF(CLASS!$N607:$S607,BC$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,BD$2),SUMIF(CLASS!$N607:$S607,BD$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,BE$2),SUMIF(CLASS!$N607:$S607,BE$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,BF$2),SUMIF(CLASS!$N607:$S607,BF$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,BG$2),SUMIF(CLASS!$N607:$S607,BG$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,BH$2),SUMIF(CLASS!$N607:$S607,BH$3,CLASS!$E607:$J607))","v":0},{"$f":"IF(CLASS!$L607<>0,FUNCALLOC!$C607*INDEX(INDIRECT(ACCOUNTS!$U607),2,BI$2),SUMIF(CLASS!$N607:$S607,BI$3,CLASS!$E607:$J607))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A608","v":"~"},{"$f":"ACCOUNTS!B608","v":"~"},{"$f":"ACCOUNTS!C608","v":0},0,{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,E$2),SUMIF(CLASS!$N608:$S608,E$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,F$2),SUMIF(CLASS!$N608:$S608,F$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,G$2),SUMIF(CLASS!$N608:$S608,G$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,H$2),SUMIF(CLASS!$N608:$S608,H$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,I$2),SUMIF(CLASS!$N608:$S608,I$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,J$2),SUMIF(CLASS!$N608:$S608,J$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,K$2),SUMIF(CLASS!$N608:$S608,K$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,L$2),SUMIF(CLASS!$N608:$S608,L$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,M$2),SUMIF(CLASS!$N608:$S608,M$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,N$2),SUMIF(CLASS!$N608:$S608,N$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,O$2),SUMIF(CLASS!$N608:$S608,O$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,P$2),SUMIF(CLASS!$N608:$S608,P$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,Q$2),SUMIF(CLASS!$N608:$S608,Q$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,R$2),SUMIF(CLASS!$N608:$S608,R$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,S$2),SUMIF(CLASS!$N608:$S608,S$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,T$2),SUMIF(CLASS!$N608:$S608,T$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,U$2),SUMIF(CLASS!$N608:$S608,U$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,V$2),SUMIF(CLASS!$N608:$S608,V$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,W$2),SUMIF(CLASS!$N608:$S608,W$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,X$2),SUMIF(CLASS!$N608:$S608,X$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,Y$2),SUMIF(CLASS!$N608:$S608,Y$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,Z$2),SUMIF(CLASS!$N608:$S608,Z$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AA$2),SUMIF(CLASS!$N608:$S608,AA$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AB$2),SUMIF(CLASS!$N608:$S608,AB$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AC$2),SUMIF(CLASS!$N608:$S608,AC$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AD$2),SUMIF(CLASS!$N608:$S608,AD$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AE$2),SUMIF(CLASS!$N608:$S608,AE$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AF$2),SUMIF(CLASS!$N608:$S608,AF$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AG$2),SUMIF(CLASS!$N608:$S608,AG$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AH$2),SUMIF(CLASS!$N608:$S608,AH$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AI$2),SUMIF(CLASS!$N608:$S608,AI$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AJ$2),SUMIF(CLASS!$N608:$S608,AJ$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AK$2),SUMIF(CLASS!$N608:$S608,AK$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AL$2),SUMIF(CLASS!$N608:$S608,AL$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AM$2),SUMIF(CLASS!$N608:$S608,AM$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AN$2),SUMIF(CLASS!$N608:$S608,AN$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AO$2),SUMIF(CLASS!$N608:$S608,AO$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AP$2),SUMIF(CLASS!$N608:$S608,AP$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AQ$2),SUMIF(CLASS!$N608:$S608,AQ$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AR$2),SUMIF(CLASS!$N608:$S608,AR$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AS$2),SUMIF(CLASS!$N608:$S608,AS$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AT$2),SUMIF(CLASS!$N608:$S608,AT$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AU$2),SUMIF(CLASS!$N608:$S608,AU$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AV$2),SUMIF(CLASS!$N608:$S608,AV$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AW$2),SUMIF(CLASS!$N608:$S608,AW$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AX$2),SUMIF(CLASS!$N608:$S608,AX$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AY$2),SUMIF(CLASS!$N608:$S608,AY$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,AZ$2),SUMIF(CLASS!$N608:$S608,AZ$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,BA$2),SUMIF(CLASS!$N608:$S608,BA$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,BB$2),SUMIF(CLASS!$N608:$S608,BB$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,BC$2),SUMIF(CLASS!$N608:$S608,BC$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,BD$2),SUMIF(CLASS!$N608:$S608,BD$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,BE$2),SUMIF(CLASS!$N608:$S608,BE$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,BF$2),SUMIF(CLASS!$N608:$S608,BF$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,BG$2),SUMIF(CLASS!$N608:$S608,BG$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,BH$2),SUMIF(CLASS!$N608:$S608,BH$3,CLASS!$E608:$J608))","v":0},{"$f":"IF(CLASS!$L608<>0,FUNCALLOC!$C608*INDEX(INDIRECT(ACCOUNTS!$U608),2,BI$2),SUMIF(CLASS!$N608:$S608,BI$3,CLASS!$E608:$J608))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A609","v":"~"},{"$f":"ACCOUNTS!B609","v":"~"},{"$f":"ACCOUNTS!C609","v":0},0,{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,E$2),SUMIF(CLASS!$N609:$S609,E$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,F$2),SUMIF(CLASS!$N609:$S609,F$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,G$2),SUMIF(CLASS!$N609:$S609,G$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,H$2),SUMIF(CLASS!$N609:$S609,H$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,I$2),SUMIF(CLASS!$N609:$S609,I$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,J$2),SUMIF(CLASS!$N609:$S609,J$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,K$2),SUMIF(CLASS!$N609:$S609,K$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,L$2),SUMIF(CLASS!$N609:$S609,L$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,M$2),SUMIF(CLASS!$N609:$S609,M$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,N$2),SUMIF(CLASS!$N609:$S609,N$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,O$2),SUMIF(CLASS!$N609:$S609,O$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,P$2),SUMIF(CLASS!$N609:$S609,P$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,Q$2),SUMIF(CLASS!$N609:$S609,Q$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,R$2),SUMIF(CLASS!$N609:$S609,R$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,S$2),SUMIF(CLASS!$N609:$S609,S$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,T$2),SUMIF(CLASS!$N609:$S609,T$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,U$2),SUMIF(CLASS!$N609:$S609,U$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,V$2),SUMIF(CLASS!$N609:$S609,V$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,W$2),SUMIF(CLASS!$N609:$S609,W$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,X$2),SUMIF(CLASS!$N609:$S609,X$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,Y$2),SUMIF(CLASS!$N609:$S609,Y$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,Z$2),SUMIF(CLASS!$N609:$S609,Z$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AA$2),SUMIF(CLASS!$N609:$S609,AA$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AB$2),SUMIF(CLASS!$N609:$S609,AB$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AC$2),SUMIF(CLASS!$N609:$S609,AC$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AD$2),SUMIF(CLASS!$N609:$S609,AD$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AE$2),SUMIF(CLASS!$N609:$S609,AE$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AF$2),SUMIF(CLASS!$N609:$S609,AF$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AG$2),SUMIF(CLASS!$N609:$S609,AG$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AH$2),SUMIF(CLASS!$N609:$S609,AH$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AI$2),SUMIF(CLASS!$N609:$S609,AI$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AJ$2),SUMIF(CLASS!$N609:$S609,AJ$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AK$2),SUMIF(CLASS!$N609:$S609,AK$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AL$2),SUMIF(CLASS!$N609:$S609,AL$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AM$2),SUMIF(CLASS!$N609:$S609,AM$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AN$2),SUMIF(CLASS!$N609:$S609,AN$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AO$2),SUMIF(CLASS!$N609:$S609,AO$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AP$2),SUMIF(CLASS!$N609:$S609,AP$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AQ$2),SUMIF(CLASS!$N609:$S609,AQ$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AR$2),SUMIF(CLASS!$N609:$S609,AR$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AS$2),SUMIF(CLASS!$N609:$S609,AS$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AT$2),SUMIF(CLASS!$N609:$S609,AT$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AU$2),SUMIF(CLASS!$N609:$S609,AU$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AV$2),SUMIF(CLASS!$N609:$S609,AV$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AW$2),SUMIF(CLASS!$N609:$S609,AW$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AX$2),SUMIF(CLASS!$N609:$S609,AX$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AY$2),SUMIF(CLASS!$N609:$S609,AY$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,AZ$2),SUMIF(CLASS!$N609:$S609,AZ$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,BA$2),SUMIF(CLASS!$N609:$S609,BA$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,BB$2),SUMIF(CLASS!$N609:$S609,BB$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,BC$2),SUMIF(CLASS!$N609:$S609,BC$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,BD$2),SUMIF(CLASS!$N609:$S609,BD$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,BE$2),SUMIF(CLASS!$N609:$S609,BE$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,BF$2),SUMIF(CLASS!$N609:$S609,BF$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,BG$2),SUMIF(CLASS!$N609:$S609,BG$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,BH$2),SUMIF(CLASS!$N609:$S609,BH$3,CLASS!$E609:$J609))","v":0},{"$f":"IF(CLASS!$L609<>0,FUNCALLOC!$C609*INDEX(INDIRECT(ACCOUNTS!$U609),2,BI$2),SUMIF(CLASS!$N609:$S609,BI$3,CLASS!$E609:$J609))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A610","v":"~"},{"$f":"ACCOUNTS!B610","v":"~"},{"$f":"ACCOUNTS!C610","v":0},0,{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,E$2),SUMIF(CLASS!$N610:$S610,E$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,F$2),SUMIF(CLASS!$N610:$S610,F$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,G$2),SUMIF(CLASS!$N610:$S610,G$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,H$2),SUMIF(CLASS!$N610:$S610,H$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,I$2),SUMIF(CLASS!$N610:$S610,I$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,J$2),SUMIF(CLASS!$N610:$S610,J$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,K$2),SUMIF(CLASS!$N610:$S610,K$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,L$2),SUMIF(CLASS!$N610:$S610,L$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,M$2),SUMIF(CLASS!$N610:$S610,M$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,N$2),SUMIF(CLASS!$N610:$S610,N$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,O$2),SUMIF(CLASS!$N610:$S610,O$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,P$2),SUMIF(CLASS!$N610:$S610,P$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,Q$2),SUMIF(CLASS!$N610:$S610,Q$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,R$2),SUMIF(CLASS!$N610:$S610,R$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,S$2),SUMIF(CLASS!$N610:$S610,S$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,T$2),SUMIF(CLASS!$N610:$S610,T$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,U$2),SUMIF(CLASS!$N610:$S610,U$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,V$2),SUMIF(CLASS!$N610:$S610,V$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,W$2),SUMIF(CLASS!$N610:$S610,W$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,X$2),SUMIF(CLASS!$N610:$S610,X$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,Y$2),SUMIF(CLASS!$N610:$S610,Y$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,Z$2),SUMIF(CLASS!$N610:$S610,Z$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AA$2),SUMIF(CLASS!$N610:$S610,AA$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AB$2),SUMIF(CLASS!$N610:$S610,AB$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AC$2),SUMIF(CLASS!$N610:$S610,AC$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AD$2),SUMIF(CLASS!$N610:$S610,AD$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AE$2),SUMIF(CLASS!$N610:$S610,AE$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AF$2),SUMIF(CLASS!$N610:$S610,AF$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AG$2),SUMIF(CLASS!$N610:$S610,AG$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AH$2),SUMIF(CLASS!$N610:$S610,AH$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AI$2),SUMIF(CLASS!$N610:$S610,AI$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AJ$2),SUMIF(CLASS!$N610:$S610,AJ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AK$2),SUMIF(CLASS!$N610:$S610,AK$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AL$2),SUMIF(CLASS!$N610:$S610,AL$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AM$2),SUMIF(CLASS!$N610:$S610,AM$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AN$2),SUMIF(CLASS!$N610:$S610,AN$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AO$2),SUMIF(CLASS!$N610:$S610,AO$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AP$2),SUMIF(CLASS!$N610:$S610,AP$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AQ$2),SUMIF(CLASS!$N610:$S610,AQ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AR$2),SUMIF(CLASS!$N610:$S610,AR$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AS$2),SUMIF(CLASS!$N610:$S610,AS$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AT$2),SUMIF(CLASS!$N610:$S610,AT$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AU$2),SUMIF(CLASS!$N610:$S610,AU$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AV$2),SUMIF(CLASS!$N610:$S610,AV$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AW$2),SUMIF(CLASS!$N610:$S610,AW$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AX$2),SUMIF(CLASS!$N610:$S610,AX$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AY$2),SUMIF(CLASS!$N610:$S610,AY$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,AZ$2),SUMIF(CLASS!$N610:$S610,AZ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,BA$2),SUMIF(CLASS!$N610:$S610,BA$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,BB$2),SUMIF(CLASS!$N610:$S610,BB$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,BC$2),SUMIF(CLASS!$N610:$S610,BC$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,BD$2),SUMIF(CLASS!$N610:$S610,BD$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,BE$2),SUMIF(CLASS!$N610:$S610,BE$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,BF$2),SUMIF(CLASS!$N610:$S610,BF$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,BG$2),SUMIF(CLASS!$N610:$S610,BG$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,BH$2),SUMIF(CLASS!$N610:$S610,BH$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOC!$C610*INDEX(INDIRECT(ACCOUNTS!$U610),2,BI$2),SUMIF(CLASS!$N610:$S610,BI$3,CLASS!$E610:$J610))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B611","v":"~"},{"$f":"SUM(C602:C610)","v":0},0,{"$f":"SUM(E602:E610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS602:AS610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL602:BL610)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT602:BT610)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB602:CB610)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ602:CJ610)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR602:CR610)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ602:CZ610)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH602:DH610)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP602:DP610)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX602:DX610)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF602:EF610)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN602:EN610)","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,0]
[null,{"$f":"ACCOUNTS!B613","v":"~"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A614","v":"~"},{"$f":"ACCOUNTS!B614","v":"~"},{"$f":"ACCOUNTS!C614","v":0},0,{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,E$2),SUMIF(CLASS!$N614:$S614,E$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,F$2),SUMIF(CLASS!$N614:$S614,F$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,G$2),SUMIF(CLASS!$N614:$S614,G$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,H$2),SUMIF(CLASS!$N614:$S614,H$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,I$2),SUMIF(CLASS!$N614:$S614,I$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,J$2),SUMIF(CLASS!$N614:$S614,J$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,K$2),SUMIF(CLASS!$N614:$S614,K$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,L$2),SUMIF(CLASS!$N614:$S614,L$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,M$2),SUMIF(CLASS!$N614:$S614,M$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,N$2),SUMIF(CLASS!$N614:$S614,N$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,O$2),SUMIF(CLASS!$N614:$S614,O$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,P$2),SUMIF(CLASS!$N614:$S614,P$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,Q$2),SUMIF(CLASS!$N614:$S614,Q$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,R$2),SUMIF(CLASS!$N614:$S614,R$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,S$2),SUMIF(CLASS!$N614:$S614,S$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,T$2),SUMIF(CLASS!$N614:$S614,T$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,U$2),SUMIF(CLASS!$N614:$S614,U$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,V$2),SUMIF(CLASS!$N614:$S614,V$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,W$2),SUMIF(CLASS!$N614:$S614,W$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,X$2),SUMIF(CLASS!$N614:$S614,X$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,Y$2),SUMIF(CLASS!$N614:$S614,Y$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,Z$2),SUMIF(CLASS!$N614:$S614,Z$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AA$2),SUMIF(CLASS!$N614:$S614,AA$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AB$2),SUMIF(CLASS!$N614:$S614,AB$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AC$2),SUMIF(CLASS!$N614:$S614,AC$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AD$2),SUMIF(CLASS!$N614:$S614,AD$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AE$2),SUMIF(CLASS!$N614:$S614,AE$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AF$2),SUMIF(CLASS!$N614:$S614,AF$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AG$2),SUMIF(CLASS!$N614:$S614,AG$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AH$2),SUMIF(CLASS!$N614:$S614,AH$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AI$2),SUMIF(CLASS!$N614:$S614,AI$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AJ$2),SUMIF(CLASS!$N614:$S614,AJ$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AK$2),SUMIF(CLASS!$N614:$S614,AK$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AL$2),SUMIF(CLASS!$N614:$S614,AL$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AM$2),SUMIF(CLASS!$N614:$S614,AM$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AN$2),SUMIF(CLASS!$N614:$S614,AN$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AO$2),SUMIF(CLASS!$N614:$S614,AO$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AP$2),SUMIF(CLASS!$N614:$S614,AP$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AQ$2),SUMIF(CLASS!$N614:$S614,AQ$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AR$2),SUMIF(CLASS!$N614:$S614,AR$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AS$2),SUMIF(CLASS!$N614:$S614,AS$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AT$2),SUMIF(CLASS!$N614:$S614,AT$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AU$2),SUMIF(CLASS!$N614:$S614,AU$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AV$2),SUMIF(CLASS!$N614:$S614,AV$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AW$2),SUMIF(CLASS!$N614:$S614,AW$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AX$2),SUMIF(CLASS!$N614:$S614,AX$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AY$2),SUMIF(CLASS!$N614:$S614,AY$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,AZ$2),SUMIF(CLASS!$N614:$S614,AZ$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,BA$2),SUMIF(CLASS!$N614:$S614,BA$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,BB$2),SUMIF(CLASS!$N614:$S614,BB$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,BC$2),SUMIF(CLASS!$N614:$S614,BC$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,BD$2),SUMIF(CLASS!$N614:$S614,BD$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,BE$2),SUMIF(CLASS!$N614:$S614,BE$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,BF$2),SUMIF(CLASS!$N614:$S614,BF$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,BG$2),SUMIF(CLASS!$N614:$S614,BG$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,BH$2),SUMIF(CLASS!$N614:$S614,BH$3,CLASS!$E614:$J614))","v":0},{"$f":"IF(CLASS!$L614<>0,FUNCALLOC!$C614*INDEX(INDIRECT(ACCOUNTS!$U614),2,BI$2),SUMIF(CLASS!$N614:$S614,BI$3,CLASS!$E614:$J614))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E614:$BI614)","v":0},0,0,0,0,0,{"$f":"SUM(BL614:BQ614)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E614:$BI614)","v":0},0,0,0,0,0,{"$f":"SUM(BT614:BY614)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E614:$BI614)","v":0},0,0,0,0,0,{"$f":"SUM(CB614:CG614)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E614:$BI614)","v":0},0,0,0,0,0,{"$f":"SUM(CJ614:CO614)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E614:$BI614)","v":0},0,0,0,0,0,{"$f":"SUM(CR614:CW614)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E614:$BI614)","v":0},0,0,0,0,0,{"$f":"SUM(CZ614:DE614)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E614:$BI614)","v":0},0,0,0,0,0,{"$f":"SUM(DH614:DM614)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E614:$BI614)","v":0},0,0,0,0,0,{"$f":"SUM(DP614:DU614)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E614:$BI614)","v":0},0,0,0,0,0,{"$f":"SUM(DX614:EC614)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E614:$BI614)","v":0},0,0,0,0,0,{"$f":"SUM(EF614:EK614)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E614:$BI614)","v":0},0,0,0,0,0,{"$f":"SUM(EN614:ES614)","v":0},{"$f":"ROUND((SUM(ET614,EL614,ED614,DV614,DN614,DF614,CX614,CP614,CH614,BZ614,BR614)-C614),1)","v":0}]
[{"$f":"ACCOUNTS!A615","v":"~"},{"$f":"ACCOUNTS!B615","v":"~"},{"$f":"ACCOUNTS!C615","v":0},0,{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,E$2),SUMIF(CLASS!$N615:$S615,E$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,F$2),SUMIF(CLASS!$N615:$S615,F$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,G$2),SUMIF(CLASS!$N615:$S615,G$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,H$2),SUMIF(CLASS!$N615:$S615,H$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,I$2),SUMIF(CLASS!$N615:$S615,I$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,J$2),SUMIF(CLASS!$N615:$S615,J$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,K$2),SUMIF(CLASS!$N615:$S615,K$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,L$2),SUMIF(CLASS!$N615:$S615,L$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,M$2),SUMIF(CLASS!$N615:$S615,M$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,N$2),SUMIF(CLASS!$N615:$S615,N$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,O$2),SUMIF(CLASS!$N615:$S615,O$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,P$2),SUMIF(CLASS!$N615:$S615,P$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,Q$2),SUMIF(CLASS!$N615:$S615,Q$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,R$2),SUMIF(CLASS!$N615:$S615,R$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,S$2),SUMIF(CLASS!$N615:$S615,S$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,T$2),SUMIF(CLASS!$N615:$S615,T$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,U$2),SUMIF(CLASS!$N615:$S615,U$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,V$2),SUMIF(CLASS!$N615:$S615,V$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,W$2),SUMIF(CLASS!$N615:$S615,W$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,X$2),SUMIF(CLASS!$N615:$S615,X$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,Y$2),SUMIF(CLASS!$N615:$S615,Y$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,Z$2),SUMIF(CLASS!$N615:$S615,Z$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AA$2),SUMIF(CLASS!$N615:$S615,AA$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AB$2),SUMIF(CLASS!$N615:$S615,AB$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AC$2),SUMIF(CLASS!$N615:$S615,AC$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AD$2),SUMIF(CLASS!$N615:$S615,AD$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AE$2),SUMIF(CLASS!$N615:$S615,AE$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AF$2),SUMIF(CLASS!$N615:$S615,AF$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AG$2),SUMIF(CLASS!$N615:$S615,AG$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AH$2),SUMIF(CLASS!$N615:$S615,AH$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AI$2),SUMIF(CLASS!$N615:$S615,AI$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AJ$2),SUMIF(CLASS!$N615:$S615,AJ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AK$2),SUMIF(CLASS!$N615:$S615,AK$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AL$2),SUMIF(CLASS!$N615:$S615,AL$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AM$2),SUMIF(CLASS!$N615:$S615,AM$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AN$2),SUMIF(CLASS!$N615:$S615,AN$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AO$2),SUMIF(CLASS!$N615:$S615,AO$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AP$2),SUMIF(CLASS!$N615:$S615,AP$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AQ$2),SUMIF(CLASS!$N615:$S615,AQ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AR$2),SUMIF(CLASS!$N615:$S615,AR$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AS$2),SUMIF(CLASS!$N615:$S615,AS$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AT$2),SUMIF(CLASS!$N615:$S615,AT$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AU$2),SUMIF(CLASS!$N615:$S615,AU$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AV$2),SUMIF(CLASS!$N615:$S615,AV$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AW$2),SUMIF(CLASS!$N615:$S615,AW$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AX$2),SUMIF(CLASS!$N615:$S615,AX$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AY$2),SUMIF(CLASS!$N615:$S615,AY$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,AZ$2),SUMIF(CLASS!$N615:$S615,AZ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,BA$2),SUMIF(CLASS!$N615:$S615,BA$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,BB$2),SUMIF(CLASS!$N615:$S615,BB$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,BC$2),SUMIF(CLASS!$N615:$S615,BC$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,BD$2),SUMIF(CLASS!$N615:$S615,BD$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,BE$2),SUMIF(CLASS!$N615:$S615,BE$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,BF$2),SUMIF(CLASS!$N615:$S615,BF$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,BG$2),SUMIF(CLASS!$N615:$S615,BG$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,BH$2),SUMIF(CLASS!$N615:$S615,BH$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$U615),2,BI$2),SUMIF(CLASS!$N615:$S615,BI$3,CLASS!$E615:$J615))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL615:BQ615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT615:BY615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB615:CG615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ615:CO615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR615:CW615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ615:DE615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH615:DM615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP615:DU615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX615:EC615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF615:EK615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN615:ES615)","v":0},{"$f":"ROUND((SUM(ET615,EL615,ED615,DV615,DN615,DF615,CX615,CP615,CH615,BZ615,BR615)-C615),1)","v":0}]
[{"$f":"ACCOUNTS!A616","v":"~"},{"$f":"ACCOUNTS!B616","v":"~"},{"$f":"ACCOUNTS!C616","v":0},0,{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,E$2),SUMIF(CLASS!$N616:$S616,E$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,F$2),SUMIF(CLASS!$N616:$S616,F$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,G$2),SUMIF(CLASS!$N616:$S616,G$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,H$2),SUMIF(CLASS!$N616:$S616,H$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,I$2),SUMIF(CLASS!$N616:$S616,I$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,J$2),SUMIF(CLASS!$N616:$S616,J$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,K$2),SUMIF(CLASS!$N616:$S616,K$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,L$2),SUMIF(CLASS!$N616:$S616,L$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,M$2),SUMIF(CLASS!$N616:$S616,M$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,N$2),SUMIF(CLASS!$N616:$S616,N$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,O$2),SUMIF(CLASS!$N616:$S616,O$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,P$2),SUMIF(CLASS!$N616:$S616,P$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,Q$2),SUMIF(CLASS!$N616:$S616,Q$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,R$2),SUMIF(CLASS!$N616:$S616,R$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,S$2),SUMIF(CLASS!$N616:$S616,S$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,T$2),SUMIF(CLASS!$N616:$S616,T$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,U$2),SUMIF(CLASS!$N616:$S616,U$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,V$2),SUMIF(CLASS!$N616:$S616,V$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,W$2),SUMIF(CLASS!$N616:$S616,W$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,X$2),SUMIF(CLASS!$N616:$S616,X$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,Y$2),SUMIF(CLASS!$N616:$S616,Y$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,Z$2),SUMIF(CLASS!$N616:$S616,Z$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AA$2),SUMIF(CLASS!$N616:$S616,AA$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AB$2),SUMIF(CLASS!$N616:$S616,AB$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AC$2),SUMIF(CLASS!$N616:$S616,AC$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AD$2),SUMIF(CLASS!$N616:$S616,AD$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AE$2),SUMIF(CLASS!$N616:$S616,AE$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AF$2),SUMIF(CLASS!$N616:$S616,AF$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AG$2),SUMIF(CLASS!$N616:$S616,AG$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AH$2),SUMIF(CLASS!$N616:$S616,AH$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AI$2),SUMIF(CLASS!$N616:$S616,AI$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AJ$2),SUMIF(CLASS!$N616:$S616,AJ$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AK$2),SUMIF(CLASS!$N616:$S616,AK$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AL$2),SUMIF(CLASS!$N616:$S616,AL$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AM$2),SUMIF(CLASS!$N616:$S616,AM$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AN$2),SUMIF(CLASS!$N616:$S616,AN$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AO$2),SUMIF(CLASS!$N616:$S616,AO$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AP$2),SUMIF(CLASS!$N616:$S616,AP$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AQ$2),SUMIF(CLASS!$N616:$S616,AQ$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AR$2),SUMIF(CLASS!$N616:$S616,AR$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AS$2),SUMIF(CLASS!$N616:$S616,AS$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AT$2),SUMIF(CLASS!$N616:$S616,AT$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AU$2),SUMIF(CLASS!$N616:$S616,AU$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AV$2),SUMIF(CLASS!$N616:$S616,AV$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AW$2),SUMIF(CLASS!$N616:$S616,AW$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AX$2),SUMIF(CLASS!$N616:$S616,AX$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AY$2),SUMIF(CLASS!$N616:$S616,AY$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,AZ$2),SUMIF(CLASS!$N616:$S616,AZ$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,BA$2),SUMIF(CLASS!$N616:$S616,BA$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,BB$2),SUMIF(CLASS!$N616:$S616,BB$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,BC$2),SUMIF(CLASS!$N616:$S616,BC$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,BD$2),SUMIF(CLASS!$N616:$S616,BD$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,BE$2),SUMIF(CLASS!$N616:$S616,BE$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,BF$2),SUMIF(CLASS!$N616:$S616,BF$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,BG$2),SUMIF(CLASS!$N616:$S616,BG$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,BH$2),SUMIF(CLASS!$N616:$S616,BH$3,CLASS!$E616:$J616))","v":0},{"$f":"IF(CLASS!$L616<>0,FUNCALLOC!$C616*INDEX(INDIRECT(ACCOUNTS!$U616),2,BI$2),SUMIF(CLASS!$N616:$S616,BI$3,CLASS!$E616:$J616))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL616:BQ616)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT616:BY616)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB616:CG616)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ616:CO616)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR616:CW616)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ616:DE616)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH616:DM616)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP616:DU616)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX616:EC616)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF616:EK616)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN616:ES616)","v":0},0]
[{"$f":"ACCOUNTS!A617","v":"~"},{"$f":"ACCOUNTS!B617","v":"~"},{"$f":"ACCOUNTS!C617","v":0},0,{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,E$2),SUMIF(CLASS!$N617:$S617,E$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,F$2),SUMIF(CLASS!$N617:$S617,F$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,G$2),SUMIF(CLASS!$N617:$S617,G$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,H$2),SUMIF(CLASS!$N617:$S617,H$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,I$2),SUMIF(CLASS!$N617:$S617,I$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,J$2),SUMIF(CLASS!$N617:$S617,J$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,K$2),SUMIF(CLASS!$N617:$S617,K$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,L$2),SUMIF(CLASS!$N617:$S617,L$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,M$2),SUMIF(CLASS!$N617:$S617,M$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,N$2),SUMIF(CLASS!$N617:$S617,N$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,O$2),SUMIF(CLASS!$N617:$S617,O$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,P$2),SUMIF(CLASS!$N617:$S617,P$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,Q$2),SUMIF(CLASS!$N617:$S617,Q$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,R$2),SUMIF(CLASS!$N617:$S617,R$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,S$2),SUMIF(CLASS!$N617:$S617,S$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,T$2),SUMIF(CLASS!$N617:$S617,T$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,U$2),SUMIF(CLASS!$N617:$S617,U$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,V$2),SUMIF(CLASS!$N617:$S617,V$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,W$2),SUMIF(CLASS!$N617:$S617,W$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,X$2),SUMIF(CLASS!$N617:$S617,X$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,Y$2),SUMIF(CLASS!$N617:$S617,Y$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,Z$2),SUMIF(CLASS!$N617:$S617,Z$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AA$2),SUMIF(CLASS!$N617:$S617,AA$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AB$2),SUMIF(CLASS!$N617:$S617,AB$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AC$2),SUMIF(CLASS!$N617:$S617,AC$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AD$2),SUMIF(CLASS!$N617:$S617,AD$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AE$2),SUMIF(CLASS!$N617:$S617,AE$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AF$2),SUMIF(CLASS!$N617:$S617,AF$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AG$2),SUMIF(CLASS!$N617:$S617,AG$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AH$2),SUMIF(CLASS!$N617:$S617,AH$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AI$2),SUMIF(CLASS!$N617:$S617,AI$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AJ$2),SUMIF(CLASS!$N617:$S617,AJ$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AK$2),SUMIF(CLASS!$N617:$S617,AK$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AL$2),SUMIF(CLASS!$N617:$S617,AL$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AM$2),SUMIF(CLASS!$N617:$S617,AM$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AN$2),SUMIF(CLASS!$N617:$S617,AN$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AO$2),SUMIF(CLASS!$N617:$S617,AO$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AP$2),SUMIF(CLASS!$N617:$S617,AP$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AQ$2),SUMIF(CLASS!$N617:$S617,AQ$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AR$2),SUMIF(CLASS!$N617:$S617,AR$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AS$2),SUMIF(CLASS!$N617:$S617,AS$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AT$2),SUMIF(CLASS!$N617:$S617,AT$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AU$2),SUMIF(CLASS!$N617:$S617,AU$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AV$2),SUMIF(CLASS!$N617:$S617,AV$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AW$2),SUMIF(CLASS!$N617:$S617,AW$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AX$2),SUMIF(CLASS!$N617:$S617,AX$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AY$2),SUMIF(CLASS!$N617:$S617,AY$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,AZ$2),SUMIF(CLASS!$N617:$S617,AZ$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,BA$2),SUMIF(CLASS!$N617:$S617,BA$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,BB$2),SUMIF(CLASS!$N617:$S617,BB$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,BC$2),SUMIF(CLASS!$N617:$S617,BC$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,BD$2),SUMIF(CLASS!$N617:$S617,BD$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,BE$2),SUMIF(CLASS!$N617:$S617,BE$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,BF$2),SUMIF(CLASS!$N617:$S617,BF$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,BG$2),SUMIF(CLASS!$N617:$S617,BG$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,BH$2),SUMIF(CLASS!$N617:$S617,BH$3,CLASS!$E617:$J617))","v":0},{"$f":"IF(CLASS!$L617<>0,FUNCALLOC!$C617*INDEX(INDIRECT(ACCOUNTS!$U617),2,BI$2),SUMIF(CLASS!$N617:$S617,BI$3,CLASS!$E617:$J617))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL617:BQ617)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT617:BY617)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB617:CG617)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ617:CO617)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR617:CW617)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ617:DE617)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH617:DM617)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP617:DU617)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX617:EC617)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF617:EK617)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN617:ES617)","v":0},0]
[{"$f":"ACCOUNTS!A618","v":"~"},{"$f":"ACCOUNTS!B618","v":"~"},{"$f":"ACCOUNTS!C618","v":0},0,{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,E$2),SUMIF(CLASS!$N618:$S618,E$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,F$2),SUMIF(CLASS!$N618:$S618,F$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,G$2),SUMIF(CLASS!$N618:$S618,G$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,H$2),SUMIF(CLASS!$N618:$S618,H$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,I$2),SUMIF(CLASS!$N618:$S618,I$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,J$2),SUMIF(CLASS!$N618:$S618,J$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,K$2),SUMIF(CLASS!$N618:$S618,K$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,L$2),SUMIF(CLASS!$N618:$S618,L$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,M$2),SUMIF(CLASS!$N618:$S618,M$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,N$2),SUMIF(CLASS!$N618:$S618,N$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,O$2),SUMIF(CLASS!$N618:$S618,O$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,P$2),SUMIF(CLASS!$N618:$S618,P$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,Q$2),SUMIF(CLASS!$N618:$S618,Q$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,R$2),SUMIF(CLASS!$N618:$S618,R$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,S$2),SUMIF(CLASS!$N618:$S618,S$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,T$2),SUMIF(CLASS!$N618:$S618,T$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,U$2),SUMIF(CLASS!$N618:$S618,U$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,V$2),SUMIF(CLASS!$N618:$S618,V$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,W$2),SUMIF(CLASS!$N618:$S618,W$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,X$2),SUMIF(CLASS!$N618:$S618,X$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,Y$2),SUMIF(CLASS!$N618:$S618,Y$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,Z$2),SUMIF(CLASS!$N618:$S618,Z$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AA$2),SUMIF(CLASS!$N618:$S618,AA$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AB$2),SUMIF(CLASS!$N618:$S618,AB$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AC$2),SUMIF(CLASS!$N618:$S618,AC$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AD$2),SUMIF(CLASS!$N618:$S618,AD$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AE$2),SUMIF(CLASS!$N618:$S618,AE$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AF$2),SUMIF(CLASS!$N618:$S618,AF$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AG$2),SUMIF(CLASS!$N618:$S618,AG$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AH$2),SUMIF(CLASS!$N618:$S618,AH$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AI$2),SUMIF(CLASS!$N618:$S618,AI$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AJ$2),SUMIF(CLASS!$N618:$S618,AJ$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AK$2),SUMIF(CLASS!$N618:$S618,AK$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AL$2),SUMIF(CLASS!$N618:$S618,AL$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AM$2),SUMIF(CLASS!$N618:$S618,AM$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AN$2),SUMIF(CLASS!$N618:$S618,AN$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AO$2),SUMIF(CLASS!$N618:$S618,AO$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AP$2),SUMIF(CLASS!$N618:$S618,AP$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AQ$2),SUMIF(CLASS!$N618:$S618,AQ$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AR$2),SUMIF(CLASS!$N618:$S618,AR$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AS$2),SUMIF(CLASS!$N618:$S618,AS$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AT$2),SUMIF(CLASS!$N618:$S618,AT$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AU$2),SUMIF(CLASS!$N618:$S618,AU$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AV$2),SUMIF(CLASS!$N618:$S618,AV$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AW$2),SUMIF(CLASS!$N618:$S618,AW$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AX$2),SUMIF(CLASS!$N618:$S618,AX$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AY$2),SUMIF(CLASS!$N618:$S618,AY$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,AZ$2),SUMIF(CLASS!$N618:$S618,AZ$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,BA$2),SUMIF(CLASS!$N618:$S618,BA$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,BB$2),SUMIF(CLASS!$N618:$S618,BB$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,BC$2),SUMIF(CLASS!$N618:$S618,BC$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,BD$2),SUMIF(CLASS!$N618:$S618,BD$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,BE$2),SUMIF(CLASS!$N618:$S618,BE$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,BF$2),SUMIF(CLASS!$N618:$S618,BF$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,BG$2),SUMIF(CLASS!$N618:$S618,BG$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,BH$2),SUMIF(CLASS!$N618:$S618,BH$3,CLASS!$E618:$J618))","v":0},{"$f":"IF(CLASS!$L618<>0,FUNCALLOC!$C618*INDEX(INDIRECT(ACCOUNTS!$U618),2,BI$2),SUMIF(CLASS!$N618:$S618,BI$3,CLASS!$E618:$J618))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(BL618:BQ618)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(BT618:BY618)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CB618:CG618)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CJ618:CO618)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CR618:CW618)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CZ618:DE618)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DH618:DM618)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DP618:DU618)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DX618:EC618)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EF618:EK618)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EN618:ES618)","v":0},0]
[null,{"$f":"ACCOUNTS!B619","v":"~"},{"$f":"SUM(C614:C618)","v":0},0,{"$f":"SUM(E616:E618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R614:R618)","v":0},{"$f":"SUM(S614:S618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL614:BL618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CR614:CR618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DX614:DX618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,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,0]
[null,{"$f":"ACCOUNTS!B621","v":"~"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(ET621,EL621,ED621,DV621,DN621,DF621,CX621,CP621,CH621,BZ621,BR621)-C621),1)","v":0}]
[{"$f":"ACCOUNTS!A622","v":"~"},{"$f":"ACCOUNTS!B622","v":"~"},{"$f":"ACCOUNTS!C622","v":0},0,{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,E$2),SUMIF(CLASS!$N622:$S622,E$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,F$2),SUMIF(CLASS!$N622:$S622,F$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,G$2),SUMIF(CLASS!$N622:$S622,G$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,H$2),SUMIF(CLASS!$N622:$S622,H$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,I$2),SUMIF(CLASS!$N622:$S622,I$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,J$2),SUMIF(CLASS!$N622:$S622,J$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,K$2),SUMIF(CLASS!$N622:$S622,K$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,L$2),SUMIF(CLASS!$N622:$S622,L$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,M$2),SUMIF(CLASS!$N622:$S622,M$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,N$2),SUMIF(CLASS!$N622:$S622,N$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,O$2),SUMIF(CLASS!$N622:$S622,O$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,P$2),SUMIF(CLASS!$N622:$S622,P$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,Q$2),SUMIF(CLASS!$N622:$S622,Q$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,R$2),SUMIF(CLASS!$N622:$S622,R$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,S$2),SUMIF(CLASS!$N622:$S622,S$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,T$2),SUMIF(CLASS!$N622:$S622,T$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,U$2),SUMIF(CLASS!$N622:$S622,U$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,V$2),SUMIF(CLASS!$N622:$S622,V$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,W$2),SUMIF(CLASS!$N622:$S622,W$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,X$2),SUMIF(CLASS!$N622:$S622,X$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,Y$2),SUMIF(CLASS!$N622:$S622,Y$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,Z$2),SUMIF(CLASS!$N622:$S622,Z$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AA$2),SUMIF(CLASS!$N622:$S622,AA$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AB$2),SUMIF(CLASS!$N622:$S622,AB$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AC$2),SUMIF(CLASS!$N622:$S622,AC$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AD$2),SUMIF(CLASS!$N622:$S622,AD$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AE$2),SUMIF(CLASS!$N622:$S622,AE$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AF$2),SUMIF(CLASS!$N622:$S622,AF$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AG$2),SUMIF(CLASS!$N622:$S622,AG$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AH$2),SUMIF(CLASS!$N622:$S622,AH$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AI$2),SUMIF(CLASS!$N622:$S622,AI$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AJ$2),SUMIF(CLASS!$N622:$S622,AJ$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AK$2),SUMIF(CLASS!$N622:$S622,AK$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AL$2),SUMIF(CLASS!$N622:$S622,AL$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AM$2),SUMIF(CLASS!$N622:$S622,AM$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AN$2),SUMIF(CLASS!$N622:$S622,AN$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AO$2),SUMIF(CLASS!$N622:$S622,AO$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AP$2),SUMIF(CLASS!$N622:$S622,AP$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AQ$2),SUMIF(CLASS!$N622:$S622,AQ$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AR$2),SUMIF(CLASS!$N622:$S622,AR$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AS$2),SUMIF(CLASS!$N622:$S622,AS$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AT$2),SUMIF(CLASS!$N622:$S622,AT$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AU$2),SUMIF(CLASS!$N622:$S622,AU$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AV$2),SUMIF(CLASS!$N622:$S622,AV$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AW$2),SUMIF(CLASS!$N622:$S622,AW$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AX$2),SUMIF(CLASS!$N622:$S622,AX$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AY$2),SUMIF(CLASS!$N622:$S622,AY$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,AZ$2),SUMIF(CLASS!$N622:$S622,AZ$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,BA$2),SUMIF(CLASS!$N622:$S622,BA$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,BB$2),SUMIF(CLASS!$N622:$S622,BB$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,BC$2),SUMIF(CLASS!$N622:$S622,BC$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,BD$2),SUMIF(CLASS!$N622:$S622,BD$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,BE$2),SUMIF(CLASS!$N622:$S622,BE$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,BF$2),SUMIF(CLASS!$N622:$S622,BF$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,BG$2),SUMIF(CLASS!$N622:$S622,BG$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,BH$2),SUMIF(CLASS!$N622:$S622,BH$3,CLASS!$E622:$J622))","v":0},{"$f":"IF(CLASS!$L622<>0,FUNCALLOC!$C622*INDEX(INDIRECT(ACCOUNTS!$U622),2,BI$2),SUMIF(CLASS!$N622:$S622,BI$3,CLASS!$E622:$J622))","v":0},null,null,{"$f":"SUMIF($E$4:$BI$4,BL$4,$E622:$BI622)","v":0},0,0,0,0,0,{"$f":"SUM(BL622:BQ622)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,BT$4,$E622:$BI622)","v":0},0,0,0,0,0,{"$f":"SUM(BT622:BY622)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CB$4,$E622:$BI622)","v":0},0,0,0,0,0,{"$f":"SUM(CB622:CG622)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CJ$4,$E622:$BI622)","v":0},0,0,0,0,0,{"$f":"SUM(CJ622:CO622)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CR$4,$E622:$BI622)","v":0},0,0,0,0,0,{"$f":"SUM(CR622:CW622)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,CZ$4,$E622:$BI622)","v":0},0,0,0,0,0,{"$f":"SUM(CZ622:DE622)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DH$4,$E622:$BI622)","v":0},0,0,0,0,0,{"$f":"SUM(DH622:DM622)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DP$4,$E622:$BI622)","v":0},0,0,0,0,0,{"$f":"SUM(DP622:DU622)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,DX$4,$E622:$BI622)","v":0},0,0,0,0,0,{"$f":"SUM(DX622:EC622)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EF$4,$E622:$BI622)","v":0},0,0,0,0,0,{"$f":"SUM(EF622:EK622)","v":0},null,{"$f":"SUMIF($E$4:$BI$4,EN$4,$E622:$BI622)","v":0},0,0,0,0,0,{"$f":"SUM(EN622:ES622)","v":0},0]
[{"$f":"ACCOUNTS!A623","v":"~"},{"$f":"ACCOUNTS!B623","v":"~"},{"$f":"ACCOUNTS!C623","v":0},0,{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,E$2),SUMIF(CLASS!$N623:$S623,E$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,F$2),SUMIF(CLASS!$N623:$S623,F$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,G$2),SUMIF(CLASS!$N623:$S623,G$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,H$2),SUMIF(CLASS!$N623:$S623,H$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,I$2),SUMIF(CLASS!$N623:$S623,I$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,J$2),SUMIF(CLASS!$N623:$S623,J$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,K$2),SUMIF(CLASS!$N623:$S623,K$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,L$2),SUMIF(CLASS!$N623:$S623,L$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,M$2),SUMIF(CLASS!$N623:$S623,M$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,N$2),SUMIF(CLASS!$N623:$S623,N$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,O$2),SUMIF(CLASS!$N623:$S623,O$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,P$2),SUMIF(CLASS!$N623:$S623,P$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,Q$2),SUMIF(CLASS!$N623:$S623,Q$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,R$2),SUMIF(CLASS!$N623:$S623,R$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,S$2),SUMIF(CLASS!$N623:$S623,S$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,T$2),SUMIF(CLASS!$N623:$S623,T$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,U$2),SUMIF(CLASS!$N623:$S623,U$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,V$2),SUMIF(CLASS!$N623:$S623,V$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,W$2),SUMIF(CLASS!$N623:$S623,W$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,X$2),SUMIF(CLASS!$N623:$S623,X$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,Y$2),SUMIF(CLASS!$N623:$S623,Y$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,Z$2),SUMIF(CLASS!$N623:$S623,Z$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AA$2),SUMIF(CLASS!$N623:$S623,AA$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AB$2),SUMIF(CLASS!$N623:$S623,AB$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AC$2),SUMIF(CLASS!$N623:$S623,AC$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AD$2),SUMIF(CLASS!$N623:$S623,AD$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AE$2),SUMIF(CLASS!$N623:$S623,AE$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AF$2),SUMIF(CLASS!$N623:$S623,AF$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AG$2),SUMIF(CLASS!$N623:$S623,AG$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AH$2),SUMIF(CLASS!$N623:$S623,AH$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AI$2),SUMIF(CLASS!$N623:$S623,AI$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AJ$2),SUMIF(CLASS!$N623:$S623,AJ$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AK$2),SUMIF(CLASS!$N623:$S623,AK$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AL$2),SUMIF(CLASS!$N623:$S623,AL$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AM$2),SUMIF(CLASS!$N623:$S623,AM$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AN$2),SUMIF(CLASS!$N623:$S623,AN$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AO$2),SUMIF(CLASS!$N623:$S623,AO$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AP$2),SUMIF(CLASS!$N623:$S623,AP$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AQ$2),SUMIF(CLASS!$N623:$S623,AQ$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AR$2),SUMIF(CLASS!$N623:$S623,AR$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AS$2),SUMIF(CLASS!$N623:$S623,AS$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AT$2),SUMIF(CLASS!$N623:$S623,AT$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AU$2),SUMIF(CLASS!$N623:$S623,AU$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AV$2),SUMIF(CLASS!$N623:$S623,AV$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AW$2),SUMIF(CLASS!$N623:$S623,AW$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AX$2),SUMIF(CLASS!$N623:$S623,AX$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AY$2),SUMIF(CLASS!$N623:$S623,AY$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,AZ$2),SUMIF(CLASS!$N623:$S623,AZ$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,BA$2),SUMIF(CLASS!$N623:$S623,BA$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,BB$2),SUMIF(CLASS!$N623:$S623,BB$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,BC$2),SUMIF(CLASS!$N623:$S623,BC$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,BD$2),SUMIF(CLASS!$N623:$S623,BD$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,BE$2),SUMIF(CLASS!$N623:$S623,BE$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,BF$2),SUMIF(CLASS!$N623:$S623,BF$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,BG$2),SUMIF(CLASS!$N623:$S623,BG$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,BH$2),SUMIF(CLASS!$N623:$S623,BH$3,CLASS!$E623:$J623))","v":0},{"$f":"IF(CLASS!$L623<>0,FUNCALLOC!$C623*INDEX(INDIRECT(ACCOUNTS!$U623),2,BI$2),SUMIF(CLASS!$N623:$S623,BI$3,CLASS!$E623:$J623))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A624","v":"~"},{"$f":"ACCOUNTS!B624","v":"~"},{"$f":"ACCOUNTS!C624","v":0},0,{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,E$2),SUMIF(CLASS!$N624:$S624,E$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,F$2),SUMIF(CLASS!$N624:$S624,F$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,G$2),SUMIF(CLASS!$N624:$S624,G$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,H$2),SUMIF(CLASS!$N624:$S624,H$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,I$2),SUMIF(CLASS!$N624:$S624,I$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,J$2),SUMIF(CLASS!$N624:$S624,J$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,K$2),SUMIF(CLASS!$N624:$S624,K$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,L$2),SUMIF(CLASS!$N624:$S624,L$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,M$2),SUMIF(CLASS!$N624:$S624,M$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,N$2),SUMIF(CLASS!$N624:$S624,N$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,O$2),SUMIF(CLASS!$N624:$S624,O$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,P$2),SUMIF(CLASS!$N624:$S624,P$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,Q$2),SUMIF(CLASS!$N624:$S624,Q$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,R$2),SUMIF(CLASS!$N624:$S624,R$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,S$2),SUMIF(CLASS!$N624:$S624,S$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,T$2),SUMIF(CLASS!$N624:$S624,T$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,U$2),SUMIF(CLASS!$N624:$S624,U$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,V$2),SUMIF(CLASS!$N624:$S624,V$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,W$2),SUMIF(CLASS!$N624:$S624,W$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,X$2),SUMIF(CLASS!$N624:$S624,X$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,Y$2),SUMIF(CLASS!$N624:$S624,Y$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,Z$2),SUMIF(CLASS!$N624:$S624,Z$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AA$2),SUMIF(CLASS!$N624:$S624,AA$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AB$2),SUMIF(CLASS!$N624:$S624,AB$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AC$2),SUMIF(CLASS!$N624:$S624,AC$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AD$2),SUMIF(CLASS!$N624:$S624,AD$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AE$2),SUMIF(CLASS!$N624:$S624,AE$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AF$2),SUMIF(CLASS!$N624:$S624,AF$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AG$2),SUMIF(CLASS!$N624:$S624,AG$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AH$2),SUMIF(CLASS!$N624:$S624,AH$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AI$2),SUMIF(CLASS!$N624:$S624,AI$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AJ$2),SUMIF(CLASS!$N624:$S624,AJ$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AK$2),SUMIF(CLASS!$N624:$S624,AK$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AL$2),SUMIF(CLASS!$N624:$S624,AL$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AM$2),SUMIF(CLASS!$N624:$S624,AM$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AN$2),SUMIF(CLASS!$N624:$S624,AN$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AO$2),SUMIF(CLASS!$N624:$S624,AO$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AP$2),SUMIF(CLASS!$N624:$S624,AP$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AQ$2),SUMIF(CLASS!$N624:$S624,AQ$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AR$2),SUMIF(CLASS!$N624:$S624,AR$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AS$2),SUMIF(CLASS!$N624:$S624,AS$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AT$2),SUMIF(CLASS!$N624:$S624,AT$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AU$2),SUMIF(CLASS!$N624:$S624,AU$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AV$2),SUMIF(CLASS!$N624:$S624,AV$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AW$2),SUMIF(CLASS!$N624:$S624,AW$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AX$2),SUMIF(CLASS!$N624:$S624,AX$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AY$2),SUMIF(CLASS!$N624:$S624,AY$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,AZ$2),SUMIF(CLASS!$N624:$S624,AZ$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,BA$2),SUMIF(CLASS!$N624:$S624,BA$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,BB$2),SUMIF(CLASS!$N624:$S624,BB$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,BC$2),SUMIF(CLASS!$N624:$S624,BC$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,BD$2),SUMIF(CLASS!$N624:$S624,BD$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,BE$2),SUMIF(CLASS!$N624:$S624,BE$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,BF$2),SUMIF(CLASS!$N624:$S624,BF$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,BG$2),SUMIF(CLASS!$N624:$S624,BG$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,BH$2),SUMIF(CLASS!$N624:$S624,BH$3,CLASS!$E624:$J624))","v":0},{"$f":"IF(CLASS!$L624<>0,FUNCALLOC!$C624*INDEX(INDIRECT(ACCOUNTS!$U624),2,BI$2),SUMIF(CLASS!$N624:$S624,BI$3,CLASS!$E624:$J624))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A625","v":"~"},{"$f":"ACCOUNTS!B625","v":"~"},{"$f":"ACCOUNTS!C625","v":0},0,{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,E$2),SUMIF(CLASS!$N625:$S625,E$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,F$2),SUMIF(CLASS!$N625:$S625,F$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,G$2),SUMIF(CLASS!$N625:$S625,G$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,H$2),SUMIF(CLASS!$N625:$S625,H$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,I$2),SUMIF(CLASS!$N625:$S625,I$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,J$2),SUMIF(CLASS!$N625:$S625,J$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,K$2),SUMIF(CLASS!$N625:$S625,K$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,L$2),SUMIF(CLASS!$N625:$S625,L$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,M$2),SUMIF(CLASS!$N625:$S625,M$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,N$2),SUMIF(CLASS!$N625:$S625,N$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,O$2),SUMIF(CLASS!$N625:$S625,O$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,P$2),SUMIF(CLASS!$N625:$S625,P$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,Q$2),SUMIF(CLASS!$N625:$S625,Q$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,R$2),SUMIF(CLASS!$N625:$S625,R$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,S$2),SUMIF(CLASS!$N625:$S625,S$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,T$2),SUMIF(CLASS!$N625:$S625,T$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,U$2),SUMIF(CLASS!$N625:$S625,U$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,V$2),SUMIF(CLASS!$N625:$S625,V$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,W$2),SUMIF(CLASS!$N625:$S625,W$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,X$2),SUMIF(CLASS!$N625:$S625,X$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,Y$2),SUMIF(CLASS!$N625:$S625,Y$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,Z$2),SUMIF(CLASS!$N625:$S625,Z$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AA$2),SUMIF(CLASS!$N625:$S625,AA$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AB$2),SUMIF(CLASS!$N625:$S625,AB$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AC$2),SUMIF(CLASS!$N625:$S625,AC$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AD$2),SUMIF(CLASS!$N625:$S625,AD$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AE$2),SUMIF(CLASS!$N625:$S625,AE$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AF$2),SUMIF(CLASS!$N625:$S625,AF$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AG$2),SUMIF(CLASS!$N625:$S625,AG$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AH$2),SUMIF(CLASS!$N625:$S625,AH$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AI$2),SUMIF(CLASS!$N625:$S625,AI$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AJ$2),SUMIF(CLASS!$N625:$S625,AJ$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AK$2),SUMIF(CLASS!$N625:$S625,AK$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AL$2),SUMIF(CLASS!$N625:$S625,AL$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AM$2),SUMIF(CLASS!$N625:$S625,AM$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AN$2),SUMIF(CLASS!$N625:$S625,AN$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AO$2),SUMIF(CLASS!$N625:$S625,AO$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AP$2),SUMIF(CLASS!$N625:$S625,AP$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AQ$2),SUMIF(CLASS!$N625:$S625,AQ$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AR$2),SUMIF(CLASS!$N625:$S625,AR$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AS$2),SUMIF(CLASS!$N625:$S625,AS$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AT$2),SUMIF(CLASS!$N625:$S625,AT$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AU$2),SUMIF(CLASS!$N625:$S625,AU$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AV$2),SUMIF(CLASS!$N625:$S625,AV$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AW$2),SUMIF(CLASS!$N625:$S625,AW$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AX$2),SUMIF(CLASS!$N625:$S625,AX$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AY$2),SUMIF(CLASS!$N625:$S625,AY$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,AZ$2),SUMIF(CLASS!$N625:$S625,AZ$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,BA$2),SUMIF(CLASS!$N625:$S625,BA$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,BB$2),SUMIF(CLASS!$N625:$S625,BB$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,BC$2),SUMIF(CLASS!$N625:$S625,BC$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,BD$2),SUMIF(CLASS!$N625:$S625,BD$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,BE$2),SUMIF(CLASS!$N625:$S625,BE$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,BF$2),SUMIF(CLASS!$N625:$S625,BF$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,BG$2),SUMIF(CLASS!$N625:$S625,BG$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,BH$2),SUMIF(CLASS!$N625:$S625,BH$3,CLASS!$E625:$J625))","v":0},{"$f":"IF(CLASS!$L625<>0,FUNCALLOC!$C625*INDEX(INDIRECT(ACCOUNTS!$U625),2,BI$2),SUMIF(CLASS!$N625:$S625,BI$3,CLASS!$E625:$J625))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A626","v":"~"},{"$f":"ACCOUNTS!B626","v":"~"},{"$f":"ACCOUNTS!C626","v":0},0,{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,E$2),SUMIF(CLASS!$N626:$S626,E$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,F$2),SUMIF(CLASS!$N626:$S626,F$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,G$2),SUMIF(CLASS!$N626:$S626,G$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,H$2),SUMIF(CLASS!$N626:$S626,H$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,I$2),SUMIF(CLASS!$N626:$S626,I$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,J$2),SUMIF(CLASS!$N626:$S626,J$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,K$2),SUMIF(CLASS!$N626:$S626,K$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,L$2),SUMIF(CLASS!$N626:$S626,L$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,M$2),SUMIF(CLASS!$N626:$S626,M$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,N$2),SUMIF(CLASS!$N626:$S626,N$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,O$2),SUMIF(CLASS!$N626:$S626,O$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,P$2),SUMIF(CLASS!$N626:$S626,P$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,Q$2),SUMIF(CLASS!$N626:$S626,Q$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,R$2),SUMIF(CLASS!$N626:$S626,R$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,S$2),SUMIF(CLASS!$N626:$S626,S$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,T$2),SUMIF(CLASS!$N626:$S626,T$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,U$2),SUMIF(CLASS!$N626:$S626,U$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,V$2),SUMIF(CLASS!$N626:$S626,V$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,W$2),SUMIF(CLASS!$N626:$S626,W$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,X$2),SUMIF(CLASS!$N626:$S626,X$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,Y$2),SUMIF(CLASS!$N626:$S626,Y$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,Z$2),SUMIF(CLASS!$N626:$S626,Z$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AA$2),SUMIF(CLASS!$N626:$S626,AA$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AB$2),SUMIF(CLASS!$N626:$S626,AB$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AC$2),SUMIF(CLASS!$N626:$S626,AC$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AD$2),SUMIF(CLASS!$N626:$S626,AD$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AE$2),SUMIF(CLASS!$N626:$S626,AE$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AF$2),SUMIF(CLASS!$N626:$S626,AF$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AG$2),SUMIF(CLASS!$N626:$S626,AG$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AH$2),SUMIF(CLASS!$N626:$S626,AH$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AI$2),SUMIF(CLASS!$N626:$S626,AI$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AJ$2),SUMIF(CLASS!$N626:$S626,AJ$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AK$2),SUMIF(CLASS!$N626:$S626,AK$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AL$2),SUMIF(CLASS!$N626:$S626,AL$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AM$2),SUMIF(CLASS!$N626:$S626,AM$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AN$2),SUMIF(CLASS!$N626:$S626,AN$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AO$2),SUMIF(CLASS!$N626:$S626,AO$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AP$2),SUMIF(CLASS!$N626:$S626,AP$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AQ$2),SUMIF(CLASS!$N626:$S626,AQ$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AR$2),SUMIF(CLASS!$N626:$S626,AR$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AS$2),SUMIF(CLASS!$N626:$S626,AS$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AT$2),SUMIF(CLASS!$N626:$S626,AT$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AU$2),SUMIF(CLASS!$N626:$S626,AU$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AV$2),SUMIF(CLASS!$N626:$S626,AV$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AW$2),SUMIF(CLASS!$N626:$S626,AW$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AX$2),SUMIF(CLASS!$N626:$S626,AX$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AY$2),SUMIF(CLASS!$N626:$S626,AY$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,AZ$2),SUMIF(CLASS!$N626:$S626,AZ$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,BA$2),SUMIF(CLASS!$N626:$S626,BA$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,BB$2),SUMIF(CLASS!$N626:$S626,BB$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,BC$2),SUMIF(CLASS!$N626:$S626,BC$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,BD$2),SUMIF(CLASS!$N626:$S626,BD$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,BE$2),SUMIF(CLASS!$N626:$S626,BE$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,BF$2),SUMIF(CLASS!$N626:$S626,BF$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,BG$2),SUMIF(CLASS!$N626:$S626,BG$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,BH$2),SUMIF(CLASS!$N626:$S626,BH$3,CLASS!$E626:$J626))","v":0},{"$f":"IF(CLASS!$L626<>0,FUNCALLOC!$C626*INDEX(INDIRECT(ACCOUNTS!$U626),2,BI$2),SUMIF(CLASS!$N626:$S626,BI$3,CLASS!$E626:$J626))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A627","v":"~"},{"$f":"ACCOUNTS!B627","v":"~"},{"$f":"ACCOUNTS!C627","v":0},0,{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,E$2),SUMIF(CLASS!$N627:$S627,E$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,F$2),SUMIF(CLASS!$N627:$S627,F$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,G$2),SUMIF(CLASS!$N627:$S627,G$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,H$2),SUMIF(CLASS!$N627:$S627,H$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,I$2),SUMIF(CLASS!$N627:$S627,I$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,J$2),SUMIF(CLASS!$N627:$S627,J$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,K$2),SUMIF(CLASS!$N627:$S627,K$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,L$2),SUMIF(CLASS!$N627:$S627,L$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,M$2),SUMIF(CLASS!$N627:$S627,M$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,N$2),SUMIF(CLASS!$N627:$S627,N$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,O$2),SUMIF(CLASS!$N627:$S627,O$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,P$2),SUMIF(CLASS!$N627:$S627,P$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,Q$2),SUMIF(CLASS!$N627:$S627,Q$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,R$2),SUMIF(CLASS!$N627:$S627,R$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,S$2),SUMIF(CLASS!$N627:$S627,S$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,T$2),SUMIF(CLASS!$N627:$S627,T$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,U$2),SUMIF(CLASS!$N627:$S627,U$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,V$2),SUMIF(CLASS!$N627:$S627,V$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,W$2),SUMIF(CLASS!$N627:$S627,W$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,X$2),SUMIF(CLASS!$N627:$S627,X$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,Y$2),SUMIF(CLASS!$N627:$S627,Y$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,Z$2),SUMIF(CLASS!$N627:$S627,Z$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AA$2),SUMIF(CLASS!$N627:$S627,AA$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AB$2),SUMIF(CLASS!$N627:$S627,AB$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AC$2),SUMIF(CLASS!$N627:$S627,AC$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AD$2),SUMIF(CLASS!$N627:$S627,AD$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AE$2),SUMIF(CLASS!$N627:$S627,AE$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AF$2),SUMIF(CLASS!$N627:$S627,AF$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AG$2),SUMIF(CLASS!$N627:$S627,AG$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AH$2),SUMIF(CLASS!$N627:$S627,AH$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AI$2),SUMIF(CLASS!$N627:$S627,AI$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AJ$2),SUMIF(CLASS!$N627:$S627,AJ$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AK$2),SUMIF(CLASS!$N627:$S627,AK$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AL$2),SUMIF(CLASS!$N627:$S627,AL$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AM$2),SUMIF(CLASS!$N627:$S627,AM$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AN$2),SUMIF(CLASS!$N627:$S627,AN$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AO$2),SUMIF(CLASS!$N627:$S627,AO$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AP$2),SUMIF(CLASS!$N627:$S627,AP$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AQ$2),SUMIF(CLASS!$N627:$S627,AQ$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AR$2),SUMIF(CLASS!$N627:$S627,AR$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AS$2),SUMIF(CLASS!$N627:$S627,AS$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AT$2),SUMIF(CLASS!$N627:$S627,AT$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AU$2),SUMIF(CLASS!$N627:$S627,AU$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AV$2),SUMIF(CLASS!$N627:$S627,AV$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AW$2),SUMIF(CLASS!$N627:$S627,AW$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AX$2),SUMIF(CLASS!$N627:$S627,AX$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AY$2),SUMIF(CLASS!$N627:$S627,AY$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,AZ$2),SUMIF(CLASS!$N627:$S627,AZ$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,BA$2),SUMIF(CLASS!$N627:$S627,BA$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,BB$2),SUMIF(CLASS!$N627:$S627,BB$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,BC$2),SUMIF(CLASS!$N627:$S627,BC$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,BD$2),SUMIF(CLASS!$N627:$S627,BD$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,BE$2),SUMIF(CLASS!$N627:$S627,BE$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,BF$2),SUMIF(CLASS!$N627:$S627,BF$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,BG$2),SUMIF(CLASS!$N627:$S627,BG$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,BH$2),SUMIF(CLASS!$N627:$S627,BH$3,CLASS!$E627:$J627))","v":0},{"$f":"IF(CLASS!$L627<>0,FUNCALLOC!$C627*INDEX(INDIRECT(ACCOUNTS!$U627),2,BI$2),SUMIF(CLASS!$N627:$S627,BI$3,CLASS!$E627:$J627))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A628","v":"~"},{"$f":"ACCOUNTS!B628","v":"~"},{"$f":"ACCOUNTS!C628","v":0},0,{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,E$2),SUMIF(CLASS!$N628:$S628,E$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,F$2),SUMIF(CLASS!$N628:$S628,F$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,G$2),SUMIF(CLASS!$N628:$S628,G$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,H$2),SUMIF(CLASS!$N628:$S628,H$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,I$2),SUMIF(CLASS!$N628:$S628,I$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,J$2),SUMIF(CLASS!$N628:$S628,J$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,K$2),SUMIF(CLASS!$N628:$S628,K$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,L$2),SUMIF(CLASS!$N628:$S628,L$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,M$2),SUMIF(CLASS!$N628:$S628,M$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,N$2),SUMIF(CLASS!$N628:$S628,N$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,O$2),SUMIF(CLASS!$N628:$S628,O$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,P$2),SUMIF(CLASS!$N628:$S628,P$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,Q$2),SUMIF(CLASS!$N628:$S628,Q$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,R$2),SUMIF(CLASS!$N628:$S628,R$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,S$2),SUMIF(CLASS!$N628:$S628,S$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,T$2),SUMIF(CLASS!$N628:$S628,T$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,U$2),SUMIF(CLASS!$N628:$S628,U$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,V$2),SUMIF(CLASS!$N628:$S628,V$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,W$2),SUMIF(CLASS!$N628:$S628,W$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,X$2),SUMIF(CLASS!$N628:$S628,X$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,Y$2),SUMIF(CLASS!$N628:$S628,Y$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,Z$2),SUMIF(CLASS!$N628:$S628,Z$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AA$2),SUMIF(CLASS!$N628:$S628,AA$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AB$2),SUMIF(CLASS!$N628:$S628,AB$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AC$2),SUMIF(CLASS!$N628:$S628,AC$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AD$2),SUMIF(CLASS!$N628:$S628,AD$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AE$2),SUMIF(CLASS!$N628:$S628,AE$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AF$2),SUMIF(CLASS!$N628:$S628,AF$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AG$2),SUMIF(CLASS!$N628:$S628,AG$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AH$2),SUMIF(CLASS!$N628:$S628,AH$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AI$2),SUMIF(CLASS!$N628:$S628,AI$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AJ$2),SUMIF(CLASS!$N628:$S628,AJ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AK$2),SUMIF(CLASS!$N628:$S628,AK$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AL$2),SUMIF(CLASS!$N628:$S628,AL$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AM$2),SUMIF(CLASS!$N628:$S628,AM$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AN$2),SUMIF(CLASS!$N628:$S628,AN$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AO$2),SUMIF(CLASS!$N628:$S628,AO$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AP$2),SUMIF(CLASS!$N628:$S628,AP$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AQ$2),SUMIF(CLASS!$N628:$S628,AQ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AR$2),SUMIF(CLASS!$N628:$S628,AR$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AS$2),SUMIF(CLASS!$N628:$S628,AS$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AT$2),SUMIF(CLASS!$N628:$S628,AT$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AU$2),SUMIF(CLASS!$N628:$S628,AU$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AV$2),SUMIF(CLASS!$N628:$S628,AV$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AW$2),SUMIF(CLASS!$N628:$S628,AW$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AX$2),SUMIF(CLASS!$N628:$S628,AX$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AY$2),SUMIF(CLASS!$N628:$S628,AY$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,AZ$2),SUMIF(CLASS!$N628:$S628,AZ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,BA$2),SUMIF(CLASS!$N628:$S628,BA$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,BB$2),SUMIF(CLASS!$N628:$S628,BB$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,BC$2),SUMIF(CLASS!$N628:$S628,BC$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,BD$2),SUMIF(CLASS!$N628:$S628,BD$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,BE$2),SUMIF(CLASS!$N628:$S628,BE$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,BF$2),SUMIF(CLASS!$N628:$S628,BF$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,BG$2),SUMIF(CLASS!$N628:$S628,BG$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,BH$2),SUMIF(CLASS!$N628:$S628,BH$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$U628),2,BI$2),SUMIF(CLASS!$N628:$S628,BI$3,CLASS!$E628:$J628))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B629","v":"~"},{"$f":"SUM(C622:C628)","v":0},0,{"$f":"SUM(E622:E628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS622:AS628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(BL622:BL628)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BT622:BT628)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CB622:CB628)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CJ622:CJ628)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CR622:CR628)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CZ622:CZ628)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DH622:DH628)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DP622:DP628)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DX622:DX628)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EF622:EF628)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EN622:EN628)","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,0]
[null,{"$f":"ACCOUNTS!B631","v":"~"},{"$f":"C611+C619+C629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS611+AS619+AS629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH611+BH619+BH629","v":0},0,null,null,{"$f":"BL611+BL619+BL629","v":0},0,0,0,0,0,0,null,{"$f":"BT611+BT619+BT629","v":0},0,0,0,0,0,{"$f":"BZ611+BZ619+BZ629","v":0},null,{"$f":"CB611+CB619+CB629","v":0},0,0,0,0,0,{"$f":"CH611+CH619+CH629","v":0},null,{"$f":"CJ611+CJ619+CJ629","v":0},0,0,0,0,0,{"$f":"CP611+CP619+CP629","v":0},null,{"$f":"CR611+CR619+CR629","v":0},0,0,0,0,0,{"$f":"CX611+CX619+CX629","v":0},null,{"$f":"CZ611+CZ619+CZ629","v":0},0,0,0,0,0,{"$f":"DF611+DF619+DF629","v":0},null,{"$f":"DH611+DH619+DH629","v":0},0,0,0,0,0,{"$f":"DN611+DN619+DN629","v":0},null,{"$f":"DP611+DP619+DP629","v":0},0,0,0,0,0,{"$f":"DV611+DV619+DV629","v":0},null,{"$f":"DX611+DX619+DX629","v":0},0,0,0,0,0,{"$f":"ED611+ED619+ED629","v":0},null,{"$f":"EF611+EF619+EF629","v":0},0,0,0,0,0,{"$f":"EL611+EL619+EL629","v":0},null,{"$f":"EN611+EN619+EN629","v":0},0,0,0,0,0,{"$f":"ET611+ET619+ET629","v":0},0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B633","v":"~"},{"$f":"C598+C631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS598+AS631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH598+BH631","v":0},0,null,null,{"$f":"BL598+BL631","v":0},0,0,0,0,0,0,null,{"$f":"BT598+BT631","v":0},0,0,0,0,0,{"$f":"BZ598+BZ631","v":0},null,{"$f":"CB598+CB631","v":0},0,0,0,0,0,{"$f":"CH598+CH631","v":0},null,{"$f":"CJ598+CJ631","v":0},0,0,0,0,0,{"$f":"CP598+CP631","v":0},null,{"$f":"CR598+CR631","v":0},0,0,0,0,0,{"$f":"CX598+CX631","v":0},null,{"$f":"CZ598+CZ631","v":0},0,0,0,0,0,{"$f":"DF598+DF631","v":0},null,{"$f":"DH598+DH631","v":0},0,0,0,0,0,{"$f":"DN598+DN631","v":0},null,{"$f":"DP598+DP631","v":0},0,0,0,0,0,{"$f":"DV598+DV631","v":0},null,{"$f":"DX598+DX631","v":0},0,0,0,0,0,{"$f":"ED598+ED631","v":0},null,{"$f":"EF598+EF631","v":0},0,0,0,0,0,{"$f":"EL598+EL631","v":0},null,{"$f":"EN598+EN631","v":0},0,0,0,0,0,{"$f":"ET598+ET631","v":0},0]
[null,null,null,"END"]

{"sheet":"CLASSALLOC","index":8,"n_rows":2237,"n_cols":22,"rows_kept":2237,"cut":false,"hidden":false,"merged":[]}
["Class Allocation"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Proposed Test Year"},null,null,null,null,"Line Ref.",null,5,{"$f":"H2+1","v":6},{"$f":"I2+1","v":7},8,9,10,11,12,{"$f":"O2+1","v":13},14,15,16,17,18,19]
[null,"Function","Class","Func/Class","Allocator","Total",null,{"$f":"INPUTS!$B$16","v":"R - 23, 16, 53"},{"$f":"INPUTS!$B$17","v":"C&I-31, 31T"},{"$f":"INPUTS!$B$18","v":"C&I-41, 41T"},{"$f":"INPUTS!$B$19","v":"85, 85T"},{"$f":"INPUTS!$B$20","v":"86,86T"},{"$f":"INPUTS!$B$21","v":"87, 87T"},{"$f":"INPUTS!$B$22","v":"Contracts"},{"$f":"INPUTS!$B$23","v":"Rentals"},{"$f":"INPUTS!$B$24","v":"~"},{"$f":"INPUTS!$B$25","v":"~"},{"$f":"INPUTS!$B$26","v":"~"},{"$f":"INPUTS!$B$27","v":"~"},{"$f":"INPUTS!$B$28","v":"~"},{"$f":"INPUTS!$B$29","v":"~"},{"$f":"INPUTS!$B$30","v":"~"}]
["RATE BASE",null,null,null,null,null,{"$f":"ROUND((SUM(H4:AW4)-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$3,1,8,\"\")","v":"PDAYXT"},{"$f":"FUNCALLOC!E$229","v":2304259.1843737932},{"$f":"ROUND((SUM(H5:AW5)-F5),1)","v":0},{"$f":"IF($F5=0,0,INDEX(INDIRECT($E5),1,H$2)*$F5)","v":1644820.6411321759},{"$f":"IF($F5=0,0,INDEX(INDIRECT($E5),1,I$2)*$F5)","v":586261.43790988124},70134.490290847287,1578.1803967235724,1464.4346441651846,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},{"$f":"IF(E6=\"\",\"~\",INDEX(INDIRECT(E6),1,3))","v":"DEM"},{"$f":"IF(B6=\"~\",\"~\",CONCATENATE(B6,\"_\",C6))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},{"$f":"FUNCALLOC!F$229","v":38831097.357911862},0,{"$f":"IF($F6=0,0,INDEX(INDIRECT($E6),1,H$2)*$F6)","v":27306300.725090876},{"$f":"IF($F6=0,0,INDEX(INDIRECT($E6),1,I$2)*$F6)","v":8795331.5048820861},1654221.2896599418,256676.12029700039,323466.27565416234,495101.44232779945,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},{"$f":"IF(E7=\"\",\"~\",INDEX(INDIRECT(E7),1,3))","v":"DEM"},{"$f":"IF(B7=\"~\",\"~\",CONCATENATE(B7,\"_\",C7))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},{"$f":"FUNCALLOC!G$229","v":731760266.67893326},0,{"$f":"IF($F7=0,0,INDEX(INDIRECT($E7),1,H$2)*$F7)","v":513487808.44284838},183021840.4358575,29026187.504283529,3861232.0606863326,428013.93928233656,964996.97938293638,970187.31659217528,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},{"$f":"FUNCALLOC!H$229","v":45744151.227052823},0,{"$f":"IF($F8=0,0,INDEX(INDIRECT($E8),1,H$2)*$F8)","v":31911766.602570392},11374272.493194012,1803892.7229997453,286862.64389911189,31798.454047431864,108067.50272115928,227490.80762096462,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!I$229","v":1733.6061486491185},0,{"$f":"IF($F9=0,0,INDEX(INDIRECT($E9),1,H$2)*$F9)","v":1105.3552555393069},401.90650248563816,86.78489796794932,50.069464348602096,5.4019392656708005,60.844660613518514,23.24342842843263,0,0,0,0,0,0,0,0]
[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$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!J$229","v":15075061.702332523},0,{"$f":"IF($F10=0,0,INDEX(INDIRECT($E10),1,H$2)*$F10)","v":9611928.6916680355},3494891.459782165,754662.58164631459,435393.16300076555,46974.087975920353,529091.92420724488,202119.79405207559,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!K$229","v":6020007.8717681272},0,3078756.8315251605,1183362.2346788696,436245.57080470788,459637.15303384571,49261.954788619296,625487.1908463249,187256.9360905996,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},{"$f":"FUNCALLOC!L$229","v":347789843.24361551},0,196718015.94493765,75611255.999999046,27874030.931814957,23853471.711100738,2556513.6265155808,20715445.960992314,461109.06825525063,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!M$229","v":24084944.030608553},0,12317539.702711092,4734414.6049771514,1745338.2753378842,1838923.6926291562,197088.01868622607,2502459.1834913394,749180.55277570384,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!N$229","v":-51516.839360041115},0,-26346.779688134593,-10126.744590250051,-3733.2165457907904,-3933.3924275744384,-421.56426793201666,-5352.6712620608741,-1602.4705782983524,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},{"$f":"FUNCALLOC!O$229","v":523436.13006666111},0,332835.60038267274,127910.04519626197,35966.362628399205,8841.506344265299,5133.6614847938936,12748.954030267996,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},{"$f":"FUNCALLOC!P$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},{"$f":"FUNCALLOC!Q$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},{"$f":"FUNCALLOC!R$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},{"$f":"FUNCALLOC!S$229","v":522694072.18621659},0,303673511.44294804,214604750.37474874,3812562.403526573,0,603247.96499319177,{"$f":"IF($F19=0,0,INDEX(INDIRECT($E19),1,M$2)*$F19)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},{"$f":"FUNCALLOC!T$229","v":4992335.9771392439},0,0,0,0,3827291.6131016286,0,492552.50378956989,672491.86024804483,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B21=\"~\",\"~\",CONCATENATE(B21,\"_\",C21))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},{"$f":"FUNCALLOC!U$229","v":169081067.63889959},0,133884517.24353594,34505110.7706763,684003.87406711024,3882.1917946264662,2259.4948941006701,0,1294.0639315421556,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},{"$f":"FUNCALLOC!V$229","v":123147542.59189945},0,114278880.91297834,8790468.3302602582,77215.931802619671,418.89293925471799,418.89293925471799,0,139.63097975157265,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},{"$f":"FUNCALLOC!W$229","v":36814788.64852602},0,164948.13525959867,19299011.475342784,10455968.226540549,4170459.8846353749,975762.34332109685,1052349.6378881673,696288.94553844177,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},{"$f":"FUNCALLOC!X$229","v":7052757.1883919351},0,0,0,0,0,0,0,0,7052757.1883919351,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},{"$f":"IF(E25=\"\",\"~\",INDEX(INDIRECT(E25),1,3))","v":"CUS"},"F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},{"$f":"FUNCALLOC!Y$229","v":-13796257.84},0,-12830284.082807906,-942020.7330677734,-23953.024124320469,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},{"$f":"FUNCALLOC!Z$229","v":-13197398.865525},0,-10061032.007877843,-2803684.0759553839,-144378.4318984698,0,-25137.771015023103,0,0,-163166.57877827823,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},{"$f":"FUNCALLOC!AA$229","v":31351706.204153061},0,29143081.107004195,2139733.3411393571,54407.596925190468,4931.848304931128,8608.7173536967457,566.15605541301215,377.43737027534144,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},{"$f":"FUNCALLOC!AB$229","v":1963064.6432577064},0,1667530.3405450443,186282.42514267104,0,0,66.972174436163129,0,0,109184.9053955548,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},{"$f":"FUNCALLOC!AC$229","v":2421254.3334075855},0,0,0,0,0,0,0,0,2421254.3334075855,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},{"$f":"FUNCALLOC!AD$229","v":3520585.9910384566},0,3273492.7577085393,240334.31431466457,5659.1064129589731,120.47417198270757,958.14062878915809,21.197801521884031,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},{"$f":"FUNCALLOC!AE$229","v":23650143.091287754},0,16881887.153181154,6017190.6830180697,719836.87523581972,16197.914045212325,15030.465807498937,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},{"$f":"FUNCALLOC!AF$229","v":1229435.6339459068},0,7754.5488659355351,691229.44922300056,211229.64698961546,11092.253425975277,33682.450855630246,1719.0942604125637,0,272728.19032533723,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},{"$f":"FUNCALLOC!AG$229","v":7842261.1013846127},0,7221614.5172491083,{"$f":"IF($F33=0,0,INDEX(INDIRECT($E33),1,I$2)*$F33)","v":603060.80344537785},14726.878059116771,52.942641314979412,2788.312442588915,17.647547104993137,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},{"$f":"FUNCALLOC!AH$229","v":20931195.938872054},0,18411856.250728738,1801391.6389999734,217559.91308911031,83004.180273692938,31593.537017718412,172007.79922974698,0,213782.61953307228,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},{"$f":"FUNCALLOC!AI$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},{"$f":"FUNCALLOC!AJ$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},{"$f":"FUNCALLOC!AK$229","v":0},0,{"$f":"IF($F37=0,0,INDEX(INDIRECT($E37),1,H$2)*$F37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},{"$f":"FUNCALLOC!AL$229","v":90728.083085740509},0,0,662.23519479596291,34978.557627106478,42667.147532290976,1237.7724459050442,4646.7162813692985,6535.6540042727474,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},{"$f":"FUNCALLOC!AM$229","v":3397.1528177111782},0,0,26.471320657489702,1288.2709386644988,1588.279239449382,61.766414867475966,167.65169749743478,264.71320657489701,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},{"$f":"FUNCALLOC!AN$229","v":772760.1759176082},0,0,151.5396602566469,36568.75608667684,127870.62893292336,1317.2180145831705,402881.51445153152,203970.51877163656,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},{"$f":"FUNCALLOC!AO$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},{"$f":"FUNCALLOC!AP$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},{"$f":"FUNCALLOC!AQ$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},{"$f":"FUNCALLOC!AR$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},{"$f":"IF(E45=\"\",\"~\",INDEX(INDIRECT(E45),1,3))","v":"~"},{"$f":"IF(B45=\"~\",\"~\",CONCATENATE(B45,\"_\",C45))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AS$229","v":0},{"$f":"ROUND((SUM(H45:AW45)-F45),1)","v":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":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AT$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AU$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AV$229","v":0},0,0,{"$f":"IF($F48=0,0,INDEX(INDIRECT($E48),1,I$2)*$F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AW$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AX$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AY$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"F_DISTR","CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AZ$229","v":0},0,{"$f":"IF($F52=0,0,INDEX(INDIRECT($E52),1,H$2)*$F52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E59=\"\",\"~\",INDEX(INDIRECT(E59),1,3))","v":"~"},{"$f":"IF(B59=\"~\",\"~\",CONCATENATE(B59,\"_\",C59))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$229","v":0},{"$f":"ROUND((SUM(H59:AW59)-F59),1)","v":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":"IF(E60=\"\",\"~\",INDEX(INDIRECT(E60),1,3))","v":"~"},{"$f":"IF(B60=\"~\",\"~\",CONCATENATE(B60,\"_\",C60))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$229","v":0},{"$f":"ROUND((SUM(H60:AW60)-F60),1)","v":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$6","v":"F_PRODU"},{"$f":"IF(C63=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C63=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C63,\"_\",$D64),F5:F60)","v":2304259.1843737932},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C63,\"_\",$D64),H5:H60)","v":1644820.6411321759},586261.43790988124,70134.490290847287,1578.1803967235724,1464.4346441651846,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C63=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C63,\"_\",$D65),F5:F60)","v":471919.29070661997},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C63,\"_\",$D65),H5:H60)","v":306488.82069453812},117783.30060601192,32233.146082608415,4908.1139166908606,4712.0972168618773,7396.282768207122,-1602.4705782983524,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C63=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C63,\"_\",$D66),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C63,\"_\",$D66),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C63=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C63,\"_\",$D67),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C63,\"_\",$D67),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C63=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C63,\"_\",$D68),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C63,\"_\",$D68),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C63=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C63,\"_\",$D69),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C63,\"_\",$D69),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C63=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F64:F69)","v":2776178.4750804133},0,{"$f":"SUM(H64:H69)","v":1951309.461826714},{"$f":"SUM(I64:I69)","v":704044.73851589311},102367.63637345569,6486.2943134144334,6176.5318610270624,7396.282768207122,-1602.4705782983524,0,0,0,{"$f":"SUM(R64:R69)","v":0},{"$f":"SUM(S64:S69)","v":0},{"$f":"SUM(T64:T69)","v":0},{"$f":"SUM(U64:U69)","v":0},0]
[null,null,null,{"$f":"IF(D70=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C72=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C72=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C72,\"_\",$D73),F5:F60)","v":38831097.357911862},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C72,\"_\",$D73),H5:H60)","v":27306300.725090876},8795331.5048820861,1654221.2896599418,256676.12029700039,323466.27565416234,495101.44232779945,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C72=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C72,\"_\",$D74),F5:F60)","v":6020007.8717681272},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C72,\"_\",$D74),H5:H60)","v":3078756.8315251605},1183362.2346788696,436245.57080470788,459637.15303384571,49261.954788619296,625487.1908463249,187256.9360905996,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C72=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C72,\"_\",$D75),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C72,\"_\",$D75),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C72=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C72,\"_\",$D76),F5:F60)","v":23650143.091287754},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C72,\"_\",$D76),H5:H60)","v":16881887.153181154},6017190.6830180697,719836.87523581972,16197.914045212325,15030.465807498937,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C72=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C72,\"_\",$D77),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C72,\"_\",$D77),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C72=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C72,\"_\",$D78),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C72,\"_\",$D78),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C72=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F73:F78)","v":68501248.320967734},0,{"$f":"SUM(H73:H78)","v":47266944.709797189},{"$f":"SUM(I73:I78)","v":15995884.422579026},2810303.7357004695,732511.18737605843,387758.6962502806,1120588.6331741244,187256.9360905996,0,0,0,{"$f":"SUM(R73:R78)","v":0},{"$f":"SUM(S73:S78)","v":0},{"$f":"SUM(T73:T78)","v":0},{"$f":"SUM(U73:U78)","v":0},0]
[null,null,null,{"$f":"IF(D79=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C81=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C81,\"_\",$D82),F5:F60)","v":1733.6061486491185},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C81,\"_\",$D82),H5:H60)","v":1105.3552555393069},401.90650248563816,86.78489796794932,50.069464348602096,5.4019392656708005,60.844660613518514,23.24342842843263,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C81,\"_\",$D83),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C81,\"_\",$D83),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C81,\"_\",$D84),F5:F60)","v":0},{"$f":"ROUND((SUM(H84:AW84)-F84),1)","v":0},{"$f":"SUMIF($D5:$D60,CONCATENATE($C81,\"_\",$D84),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C81,\"_\",$D85),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C81,\"_\",$D85),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C81,\"_\",$D86),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C81,\"_\",$D86),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C81,\"_\",$D87),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C81,\"_\",$D87),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F82:F87)","v":1733.6061486491185},0,{"$f":"SUM(H82:H87)","v":1105.3552555393069},401.90650248563816,86.78489796794932,50.069464348602096,5.4019392656708005,60.844660613518514,23.24342842843263,0,0,0,{"$f":"SUM(R82:R87)","v":0},{"$f":"SUM(S82:S87)","v":0},{"$f":"SUM(T82:T87)","v":0},{"$f":"SUM(U82:U87)","v":0},0]
[null,null,null,{"$f":"IF(D88=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C90=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C90,\"_\",$D91),F5:F60)","v":792579479.60831857},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C90,\"_\",$D91),H5:H60)","v":555011503.73708677},197891004.38883367,31584742.808929589,4583487.8675862104,506786.48130568879,1602156.4063113406,1399797.9182652156,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C90,\"_\",$D92),F5:F60)","v":371874787.27422404},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C90,\"_\",$D92),H5:H60)","v":209035555.64764875},80345670.604976192,29619369.207152843,25692395.403729893,2753601.6452018069,23217905.144483652,1210289.6210309544,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C90,\"_\",$D93),F5:F60)","v":876045518.69740462},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C90,\"_\",$D93),H5:H60)","v":563194645.84929395},276019986.22260159,14921485.68325221,8007104.9049477987,1566184.7552895427,1545489.4955346722,1370591.9380680558,9420029.8484167978,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C90,\"_\",$D94),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C90,\"_\",$D94),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C90,\"_\",$D95),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C90,\"_\",$D95),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C90,\"_\",$D96),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C90,\"_\",$D96),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F91:F96)","v":2040499785.5799472},0,{"$f":"SUM(H91:H96)","v":1327241705.2340295},554256661.21641147,76125597.699334651,38282988.176263899,4826572.881797038,26365551.046329666,3980679.4773642253,9420029.8484167978,0,0,{"$f":"SUM(R91:R96)","v":0},{"$f":"SUM(S91:S96)","v":0},{"$f":"SUM(T91:T96)","v":0},{"$f":"SUM(U91:U96)","v":0},0]
[null,null,null,{"$f":"IF(D97=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C99=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C99,\"_\",$D100),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C99,\"_\",$D100),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C99,\"_\",$D101),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C99,\"_\",$D101),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C99,\"_\",$D102),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C99,\"_\",$D102),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C99,\"_\",$D103),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C99,\"_\",$D103),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C99,\"_\",$D104),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C99,\"_\",$D104),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C99,\"_\",$D105),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C99,\"_\",$D105),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F100:F105)","v":0},0,{"$f":"SUM(H100:H105)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R100:R105)","v":0},{"$f":"SUM(S100:S105)","v":0},{"$f":"SUM(T100:T105)","v":0},{"$f":"SUM(U100:U105)","v":0},0]
[null,null,null,{"$f":"IF(D106=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C108=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C108,\"_\",$D109),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C108,\"_\",$D109),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C108,\"_\",$D110),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C108,\"_\",$D110),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C108,\"_\",$D111),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C108,\"_\",$D111),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C108,\"_\",$D112),F5:F60)","v":30002892.674202576},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C108,\"_\",$D112),H5:H60)","v":25641225.316843782},3095681.8916683518,443516.43813784258,94149.376340983203,68064.30031593758,173744.54103726454,0,486510.80985840951,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C108,\"_\",$D113),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C108,\"_\",$D113),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C108,\"_\",$D114),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C108,\"_\",$D114),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C108=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F109:F114)","v":30002892.674202576},0,{"$f":"SUM(H109:H114)","v":25641225.316843782},3095681.8916683518,443516.43813784258,94149.376340983203,68064.30031593758,173744.54103726454,0,486510.80985840951,0,0,{"$f":"SUM(R109:R114)","v":0},{"$f":"SUM(S109:S114)","v":0},{"$f":"SUM(T109:T114)","v":0},{"$f":"SUM(U109:U114)","v":0},0]
[null,null,null,{"$f":"IF(D115=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C117=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C117,\"_\",$D118),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C117,\"_\",$D118),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C117,\"_\",$D119),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C117,\"_\",$D119),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C117,\"_\",$D120),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C117,\"_\",$D120),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C117,\"_\",$D121),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C117,\"_\",$D121),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C117,\"_\",$D122),F5:F60)","v":866885.41182105988},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C117,\"_\",$D122),H5:H60)","v":0},840.24617571009958,72835.584652447811,172126.05570466371,2616.7568753556907,407695.88243039825,210770.88598248421,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C117,\"_\",$D123),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C117,\"_\",$D123),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C117=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F118:F123)","v":866885.41182105988},0,{"$f":"SUM(H118:H123)","v":0},840.24617571009958,72835.584652447811,172126.05570466371,2616.7568753556907,407695.88243039825,210770.88598248421,0,0,0,{"$f":"SUM(R118:R123)","v":0},{"$f":"SUM(S118:S123)","v":0},{"$f":"SUM(T118:T123)","v":0},{"$f":"SUM(U118:U123)","v":0},0]
[null,null,null,{"$f":"IF(D124=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C126=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C126,\"_\",$D127),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C126,\"_\",$D127),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C126,\"_\",$D128),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C126,\"_\",$D128),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C126,\"_\",$D129),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C126,\"_\",$D129),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C126,\"_\",$D130),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C126,\"_\",$D130),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C126,\"_\",$D131),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C126,\"_\",$D131),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C126,\"_\",$D132),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C126,\"_\",$D132),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C126=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F127:F132)","v":0},0,{"$f":"SUM(H127:H132)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R127:R132)","v":0},{"$f":"SUM(S127:S132)","v":0},{"$f":"SUM(T127:T132)","v":0},{"$f":"SUM(U127:U132)","v":0},0]
[null,null,null,{"$f":"IF(D133=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C135=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C135=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C135,\"_\",$D136),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C135,\"_\",$D136),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C135=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C135,\"_\",$D137),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C135,\"_\",$D137),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C135=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C135,\"_\",$D138),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C135,\"_\",$D138),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C135=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C135,\"_\",$D139),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C135,\"_\",$D139),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C135=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C135,\"_\",$D140),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C135,\"_\",$D140),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C135=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C135,\"_\",$D141),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C135,\"_\",$D141),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$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,{"$f":"SUM(R136:R141)","v":0},{"$f":"SUM(S136:S141)","v":0},{"$f":"SUM(T136:T141)","v":0},{"$f":"SUM(U136:U141)","v":0},0]
[null,null,null,{"$f":"IF(D142=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C144=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C144,\"_\",$D145),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C144,\"_\",$D145),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C144,\"_\",$D146),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C144,\"_\",$D146),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C144,\"_\",$D147),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C144,\"_\",$D147),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C144,\"_\",$D148),F5:F60)","v":0},{"$f":"ROUND((SUM(H148:AW148)-F148),1)","v":0},{"$f":"SUMIF($D5:$D60,CONCATENATE($C144,\"_\",$D148),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C144,\"_\",$D149),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C144,\"_\",$D149),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D5:$D60,CONCATENATE($C144,\"_\",$D150),F5:F60)","v":0},0,{"$f":"SUMIF($D5:$D60,CONCATENATE($C144,\"_\",$D150),H5:H60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C144=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F145:F150)","v":0},0,{"$f":"SUM(H145:H150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R145:R150)","v":0},{"$f":"SUM(S145:S150)","v":0},{"$f":"SUM(T145:T150)","v":0},{"$f":"SUM(U145:U150)","v":0},0]
[null,null,null,{"$f":"IF(D151=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A4","v":"RATE BASE"},null,null,null,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUM(F64,F73,F82,F91,F100,F109,F118,F127,F136,F145)","v":833716569.75675285},0,{"$f":"SUM(H64,H73,H82,H91,H100,H109,H118,H127,H136,H145)","v":583963730.45856535},207272999.23812813,33309185.373778347,4841792.2377442829,831722.59354328201,2097318.6932997536,1399821.161693644,0,0,{"$f":"SUM(Q64,Q73,Q82,Q91,Q100,Q109,Q118,Q127,Q136,Q145)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,378366714.43669879,0,{"$f":"SUM(H65,H74,H83,H92,H101,H110,H119,H128,H137,H146)","v":212420801.29986846},81646816.140261069,30087847.924040161,26156940.67068043,2807575.6972072879,23850788.618098184,1395944.0865432557,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,876045518.69740462,0,{"$f":"SUM(H66,H75,H84,H93,H102,H111,H120,H129,H138,H147)","v":563194645.84929395},276019986.22260159,14921485.68325221,8007104.9049477987,1566184.7552895427,1545489.4955346722,1370591.9380680558,9420029.8484167978,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,53653035.765490331,0,{"$f":"SUM(H67,H76,H85,H94,H103,H112,H121,H130,H139,H148)","v":42523112.470024936},9112872.5746864211,1163353.3133736623,110347.29038619553,83094.766123436522,173744.54103726454,0,486510.80985840951,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,866885.41182105988,0,{"$f":"SUM(H68,H77,H86,H95,H104,H113,H122,H131,H140,H149)","v":0},840.24617571009958,72835.584652447811,172126.05570466371,2616.7568753556907,407695.88243039825,210770.88598248421,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,0,{"$f":"SUM(H69,H78,H87,H96,H105,H114,H123,H132,H141,H150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C153=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F154:F159)","v":2142648724.0681677},0,{"$f":"SUM(H154:H159)","v":1402102290.0777526},{"$f":"SUM(I154:I159)","v":574053514.42185295},{"$f":"SUM(J154:J159)","v":79554707.879096836},{"$f":"SUM(K154:K159)","v":39288311.159463361},5291194.5690389043,28075037.230400275,4377128.0722874403,9906540.6582752075,0,0,{"$f":"SUM(R154:R159)","v":0},{"$f":"SUM(S154:S159)","v":0},{"$f":"SUM(T154:T159)","v":0},{"$f":"SUM(U154:U159)","v":0},0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Plant In Service",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E164=\"\",\"~\",INDEX(INDIRECT(E164),1,3))","v":"DEM"},{"$f":"IF(B164=\"~\",\"~\",CONCATENATE(B164,\"_\",C164))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"PDAYXT"},{"$f":"FUNCALLOC!E$109","v":9340324.3027775753},0,{"$f":"IF($F164=0,0,INDEX(INDIRECT($E164),1,H$2)*$F164)","v":6667287.3920874288},2376413.2062162603,284290.45159889141,6397.1608808799365,5936.0919941142502,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},"DEM",{"$f":"IF(B165=\"~\",\"~\",CONCATENATE(B165,\"_\",C165))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},{"$f":"FUNCALLOC!F$109","v":61413302.730719224},0,43186266.342905194,13910252.171029614,2616232.8586572255,405945.99050995917,511577.92752616637,783027.44009107095,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B166=\"~\",\"~\",CONCATENATE(B166,\"_\",C166))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},{"$f":"FUNCALLOC!G$109","v":1462554616.826762},0,1026297817.9052374,365802093.79835218,58014060.719554655,7717367.3320993502,855462.90427142219,1928720.1720118006,1939093.9952349612,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},{"$f":"FUNCALLOC!H$109","v":89830006.980077848},0,{"$f":"IF($F167=0,0,INDEX(INDIRECT($E167),1,H$2)*$F167)","v":62666682.838356018},22336210.205003608,3542391.5746970302,563326.07803511375,62444.165481579599,212217.39311713888,446734.72538734885,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!I$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!J$109","v":18692359.747799229},0,11918334.566222856,4333499.241044661,935745.71984359913,539866.82079604664,58245.635647037794,656048.82966461719,250618.93458040795,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!K$109","v":10269791.509549418},0,5252184.2897653608,2018748.7606817824,744210.16625894711,784114.87696510938,84038.096927501145,1067045.6216527889,319449.69729792897,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},{"$f":"FUNCALLOC!L$109","v":695120607.2310369},0,{"$f":"IF($F171=0,0,INDEX(INDIRECT($E171),1,H$2)*$F171)","v":393176365.99624908},151122705.86753416,55711268.410238735,47675457.06840618,5109652.679572762,41403547.732071519,921609.47696453892,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!M$109","v":45630005.080252752},0,{"$f":"IF($F172=0,0,INDEX(INDIRECT($E172),1,H$2)*$F172)","v":23336130.592482876},8969560.4939992782,3306621.5254316693,3483923.2895965087,373392.077742861,4741020.9926466588,1419356.1083528986,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!N$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},{"$f":"FUNCALLOC!O$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},{"$f":"FUNCALLOC!P$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},{"$f":"FUNCALLOC!Q$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},{"$f":"FUNCALLOC!R$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},{"$f":"FUNCALLOC!S$109","v":1262514711.06338},0,733492679.48155928,518356087.87175643,9208859.2112148814,0,1457084.4988492967,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},{"$f":"FUNCALLOC!T$109","v":12058483.05749253},0,0,0,0,9244436.128498571,0,1189710.798525929,1624336.1304680284,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B180=\"~\",\"~\",CONCATENATE(B180,\"_\",C180))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},{"$f":"FUNCALLOC!U$109","v":286208504.33005166},0,{"$f":"IF($F180=0,0,INDEX(INDIRECT($E180),1,H$2)*$F180)","v":226630266.58348119},58407817.524012245,1157833.5084256907,6571.5004203510907,3824.71357208985,0,2190.5001401170307,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B181=\"~\",\"~\",CONCATENATE(B181,\"_\",C181))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},{"$f":"FUNCALLOC!V$109","v":216738085.69888419},0,201129355.59721789,15471110.817136187,135899.04347353365,737.24616712586078,737.24616712586078,0,245.74872237528689,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},{"$f":"FUNCALLOC!W$109","v":52864550.341615587},0,236858.86352455796,27712601.406514481,15014348.281595167,5988612.0391410207,1401155.3349503255,1511131.5982347038,999842.81765532109,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},{"$f":"FUNCALLOC!X$109","v":20147528.535818156},0,0,0,0,0,0,0,0,20147528.535818156,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},{"$f":"FUNCALLOC!Y$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E185=\"\",\"~\",INDEX(INDIRECT(E185),1,3))","v":"CUS"},"F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},{"$f":"FUNCALLOC!Z$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},{"$f":"FUNCALLOC!AA$109","v":45891383.874548502},0,42658486.069618382,3132056.7852983028,79639.682125334293,7219.0439110026682,12601.098969651979,828.71677549775529,552.47785033183686,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},{"$f":"FUNCALLOC!AB$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},{"$f":"FUNCALLOC!AC$109","v":3022289.9738433342},0,0,0,0,0,0,0,0,3022289.9738433342,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},{"$f":"FUNCALLOC!AD$109","v":3757905.4228916354},0,3494155.8641948937,256535.02722812924,6040.5815202674466,128.59522402367332,1022.7279986868095,22.626725634663931,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},{"$f":"FUNCALLOC!AE$109","v":32864075.352675755},0,23458953.688186958,8361446.5779266804,1000280.3457920441,22508.509385472702,20886.231384596882,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},{"$f":"FUNCALLOC!AF$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},{"$f":"FUNCALLOC!AG$109","v":1612438.1437127329},0,1484827.7245890428,123994.62729973246,3027.9761937706262,10.885474633087934,573.30166400929772,3.6284915443626442,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},{"$f":"FUNCALLOC!AH$109","v":23725979.644805331},0,20870251.652300589,2041917.7902712354,246609.03679620373,94087.098384571131,35811.982190549628,194974.69495728487,0,242327.38990489655,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},{"$f":"FUNCALLOC!AI$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},{"$f":"FUNCALLOC!AJ$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},{"$f":"FUNCALLOC!AK$109","v":0},0,{"$f":"IF($F196=0,0,INDEX(INDIRECT($E196),1,H$2)*$F196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},{"$f":"FUNCALLOC!AL$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},{"$f":"FUNCALLOC!AM$109","v":698.48462228980907},0,0,5.4427373165439672,264.87988273847304,326.56423899263802,12.699720405269256,34.470669671445123,54.427373165439668,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},{"$f":"FUNCALLOC!AN$109","v":1138781.7021458466},0,0,223.31713981604966,53889.721027992266,188437.15943019825,1941.1245810681221,593708.25656927784,300582.12339749397,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},{"$f":"FUNCALLOC!AO$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},{"$f":"FUNCALLOC!AP$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},{"$f":"FUNCALLOC!AQ$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},{"$f":"FUNCALLOC!AR$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AS$109","v":0},{"$f":"ROUND((SUM(H204:AW204)-F204),1)","v":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":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AT$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AU$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AV$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AW$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AX$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AY$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AZ$109","v":0},0,{"$f":"IF($F211=0,0,INDEX(INDIRECT($E211),1,H$2)*$F211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E218=\"\",\"~\",INDEX(INDIRECT(E218),1,3))","v":"~"},{"$f":"IF(B218=\"~\",\"~\",CONCATENATE(B218,\"_\",C218))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},{"$f":"IF(E219=\"\",\"~\",INDEX(INDIRECT(E219),1,3))","v":"~"},{"$f":"IF(B219=\"~\",\"~\",CONCATENATE(B219,\"_\",C219))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$109","v":0},{"$f":"ROUND((SUM(H219:AW219)-F219),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"ROUND((SUM(H220:AW220)-F220),1)","v":0}]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},{"$f":"IF(C222=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C222=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C222,\"_\",$D223),F164:F219)","v":9340324.3027775753},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C222,\"_\",$D223),H164:H219)","v":6667287.3920874288},2376413.2062162603,284290.45159889141,6397.1608808799365,5936.0919941142502,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C222=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C222,\"_\",$D224),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C222,\"_\",$D224),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C222=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C222,\"_\",$D225),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C222,\"_\",$D225),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C222=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C222,\"_\",$D226),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C222,\"_\",$D226),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C222=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C222,\"_\",$D227),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C222,\"_\",$D227),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C222=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C222,\"_\",$D228),F164:F219)","v":0},{"$f":"ROUND((SUM(H228:AW228)-F228),1)","v":0},{"$f":"SUMIF($D164:$D219,CONCATENATE($C222,\"_\",$D228),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C222=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F223:F228)","v":9340324.3027775753},0,{"$f":"SUM(H223:H228)","v":6667287.3920874288},2376413.2062162603,284290.45159889141,6397.1608808799365,5936.0919941142502,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D229=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C231=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C231=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C231,\"_\",$D232),F164:F219)","v":61413302.730719224},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C231,\"_\",$D232),H164:H219)","v":43186266.342905194},13910252.171029614,2616232.8586572255,405945.99050995917,511577.92752616637,783027.44009107095,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C231=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C231,\"_\",$D233),F164:F219)","v":10269791.509549418},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C231,\"_\",$D233),H164:H219)","v":5252184.2897653608},2018748.7606817824,744210.16625894711,784114.87696510938,84038.096927501145,1067045.6216527889,319449.69729792897,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C231=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C231,\"_\",$D234),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C231,\"_\",$D234),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C231=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C231,\"_\",$D235),F164:F219)","v":32864075.352675755},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C231,\"_\",$D235),H164:H219)","v":23458953.688186958},8361446.5779266804,1000280.3457920441,22508.509385472702,20886.231384596882,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C231=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C231,\"_\",$D236),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C231,\"_\",$D236),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C231=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C231,\"_\",$D237),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C231,\"_\",$D237),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C231=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F232:F237)","v":104547169.5929444},0,{"$f":"SUM(H232:H237)","v":71897404.32085751},24290447.509638079,4360723.3707082169,1212569.3768605413,616502.25583826436,1850073.0617438599,319449.69729792897,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D238=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C240=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C240=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C240,\"_\",$D241),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C240,\"_\",$D241),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C240=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C240,\"_\",$D242),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C240,\"_\",$D242),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C240=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C240,\"_\",$D243),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C240,\"_\",$D243),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C240=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C240,\"_\",$D244),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C240,\"_\",$D244),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C240=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C240,\"_\",$D245),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C240,\"_\",$D245),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C240=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C240,\"_\",$D246),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C240,\"_\",$D246),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C240=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F241:F246)","v":0},0,{"$f":"SUM(H241:H246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D247=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C249=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C249=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C249,\"_\",$D250),F164:F219)","v":1571076983.5546389},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C249,\"_\",$D250),H164:H219)","v":1100882835.3098164},392471803.24440044,62492198.014095284,8820560.2309305109,976152.70540003956,2796986.3947935565,2636447.655202718,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C249=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C249,\"_\",$D251),F164:F219)","v":740750612.31128967},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C249,\"_\",$D251),H164:H219)","v":416512496.58873194},160092266.36153343,59017889.935670406,51159380.358002685,5483044.7573156226,46144568.724718176,2340965.5853174375,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C249=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C249,\"_\",$D252),F164:F219)","v":1903203442.2985256},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C249,\"_\",$D252),H164:H219)","v":1207641802.4595964},623336209.4319458,25602620.308354873,15247704.553362094,2876425.6205071765,2701693.7402617652,2627167.6748361737,23169818.509661488,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C249=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C249,\"_\",$D253),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C249,\"_\",$D253),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C249=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C249,\"_\",$D254),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C249,\"_\",$D254),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C249=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C249,\"_\",$D255),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C249,\"_\",$D255),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C249=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F250:F255)","v":4215031038.1644545},0,{"$f":"SUM(H250:H255)","v":2725037134.3581448},1175900279.0378797,147112708.25812057,75227645.142295301,9335623.0832228381,51643248.859773494,7604580.9153563287,23169818.509661488,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D256=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C258=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C258,\"_\",$D259),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C258,\"_\",$D259),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C258,\"_\",$D260),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C258,\"_\",$D260),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C258,\"_\",$D261),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C258,\"_\",$D261),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C258,\"_\",$D262),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C258,\"_\",$D262),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C258,\"_\",$D263),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C258,\"_\",$D263),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C258,\"_\",$D264),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C258,\"_\",$D264),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C258=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F259:F264)","v":0},0,{"$f":"SUM(H259:H264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D265=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C267=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C267,\"_\",$D268),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C267,\"_\",$D268),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C267,\"_\",$D269),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C267,\"_\",$D269),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C267,\"_\",$D270),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C267,\"_\",$D270),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C267,\"_\",$D271),F164:F219)","v":25338417.788518064},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C267,\"_\",$D271),H164:H219)","v":22355079.376889631},2165912.4175709677,249637.01298997435,94097.983859204222,36385.283854558926,194978.32344882924,0,242327.38990489655,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C267,\"_\",$D272),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C267,\"_\",$D272),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C267,\"_\",$D273),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C267,\"_\",$D273),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C267=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F268:F273)","v":25338417.788518064},0,{"$f":"SUM(H268:H273)","v":22355079.376889631},2165912.4175709677,249637.01298997435,94097.983859204222,36385.283854558926,194978.32344882924,0,242327.38990489655,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D274=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C276=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C276,\"_\",$D277),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C276,\"_\",$D277),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C276,\"_\",$D278),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C276,\"_\",$D278),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C276,\"_\",$D279),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C276,\"_\",$D279),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C276,\"_\",$D280),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C276,\"_\",$D280),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C276,\"_\",$D281),F164:F219)","v":1139480.1867681365},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C276,\"_\",$D281),H164:H219)","v":0},228.75987713259363,54154.60091073074,188763.72366919089,1953.8243014733914,593742.72723894927,300636.55077065941,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C276,\"_\",$D282),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C276,\"_\",$D282),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C276=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F277:F282)","v":1139480.1867681365},0,{"$f":"SUM(H277:H282)","v":0},228.75987713259363,54154.60091073074,188763.72366919089,1953.8243014733914,593742.72723894927,300636.55077065941,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D283=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C285=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C285,\"_\",$D286),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C285,\"_\",$D286),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C285,\"_\",$D287),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C285,\"_\",$D287),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C285,\"_\",$D288),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C285,\"_\",$D288),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C285,\"_\",$D289),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C285,\"_\",$D289),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C285,\"_\",$D290),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C285,\"_\",$D290),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C285,\"_\",$D291),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C285,\"_\",$D291),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C285=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F286:F291)","v":0},{"$f":"ROUND((SUM(H292:AW292)-F292),1)","v":0},{"$f":"SUM(H286:H291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D292=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C294=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C294,\"_\",$D295),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C294,\"_\",$D295),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C294,\"_\",$D296),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C294,\"_\",$D296),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C294,\"_\",$D297),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C294,\"_\",$D297),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C294,\"_\",$D298),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C294,\"_\",$D298),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C294,\"_\",$D299),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C294,\"_\",$D299),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C294,\"_\",$D300),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C294,\"_\",$D300),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C294=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F295:F300)","v":0},0,{"$f":"SUM(H295:H300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D301=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C303=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C303,\"_\",$D304),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C303,\"_\",$D304),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C303,\"_\",$D305),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C303,\"_\",$D305),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C303,\"_\",$D306),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C303,\"_\",$D306),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C303,\"_\",$D307),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C303,\"_\",$D307),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C303,\"_\",$D308),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C303,\"_\",$D308),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D164:$D219,CONCATENATE($C303,\"_\",$D309),F164:F219)","v":0},0,{"$f":"SUMIF($D164:$D219,CONCATENATE($C303,\"_\",$D309),H164:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C303=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F304:F309)","v":0},0,{"$f":"SUM(H304:H309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D310=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A163","v":"Plant In Service"},null,null,null,{"$f":"ROUND((SUM(H312:AW312)-F312),1)","v":0}]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUM(F223,F232,F241,F250,F259,F268,F277,F286,F295,F304)","v":1641830610.5881357},0,{"$f":"SUM(H223,H232,H241,H250,H259,H268,H277,H286,H295,H304)","v":1150736389.0448089},408758468.62164634,65392721.3243514,9232903.3823213503,1493666.7249203203,3580013.8348846277,2636447.655202718,0,0,{"$f":"SUM(Q223,Q232,Q241,Q250,Q259,Q268,Q277,Q286,Q295,Q304)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,751020403.82083905,0,{"$f":"SUM(H224,H233,H242,H251,H260,H269,H278,H287,H296,H305)","v":421764680.8784973},162111015.12221521,59762100.101929352,51943495.234967798,5567082.8542431239,47211614.346370965,2660415.2826153664,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,1903203442.2985256,0,{"$f":"SUM(H225,H234,H243,H252,H261,H270,H279,H288,H297,H306)","v":1207641802.4595964},623336209.4319458,25602620.308354873,15247704.553362094,2876425.6205071765,2701693.7402617652,2627167.6748361737,23169818.509661488,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,58202493.141193822,0,{"$f":"SUM(H226,H235,H244,H253,H262,H271,H280,H289,H298,H307)","v":45814033.06507659},10527358.995497648,1249917.3587820185,116606.49324467692,57271.515239155808,194978.32344882924,0,242327.38990489655,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,1139480.1867681365,0,{"$f":"SUM(H227,H236,H245,H254,H263,H272,H281,H290,H299,H308)","v":0},228.75987713259363,54154.60091073074,188763.72366919089,1953.8243014733914,593742.72723894927,300636.55077065941,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,0,{"$f":"SUM(H228,H237,H246,H255,H264,H273,H282,H291,H300,H309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C312=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F313:F318)","v":4355396430.0354624},0,{"$f":"SUM(H313:H318)","v":2825956905.447979},1204733280.9311824,152061513.69432837,76729473.387565106,9996400.539211249,54282042.972205132,8224667.1634249166,23412145.899566386,0,0,{"$f":"SUM(R313:R318)","v":0},{"$f":"SUM(S313:S318)","v":0},{"$f":"SUM(T313:T318)","v":0},{"$f":"SUM(U313:U318)","v":0},0]
[null,null,null,null,null,null,0]
["Accumulated Reserve For Depreciation",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E322=\"\",\"~\",INDEX(INDIRECT(E322),1,3))","v":"DEM"},{"$f":"IF(B322=\"~\",\"~\",CONCATENATE(B322,\"_\",C322))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"PDAYXT"},{"$f":"FUNCALLOC!E$216","v":-6669638.8581460891},0,{"$f":"IF($F322=0,0,INDEX(INDIRECT($E322),1,H$2)*$F322)","v":-4760905.2563057197},-1696923.7201408704,-203003.08442395405,-4568.0162069148791,-4238.7810686295734,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},"DEM",{"$f":"IF(B323=\"~\",\"~\",CONCATENATE(B323,\"_\",C323))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},{"$f":"FUNCALLOC!F$216","v":-26048160.084702693},0,-18317249.344056375,-5899967.2588577485,-1109662.716235497,-172180.05996048442,-216983.34333900682,-332117.36225358181,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B324=\"~\",\"~\",CONCATENATE(B324,\"_\",C324))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},{"$f":"FUNCALLOC!G$216","v":-526347561.53976691},0,-369346448.77743417,-131645709.40581141,-20878235.276443336,-2777344.1278865356,-307865.98221399909,-694112.30715852138,-697845.66281890834,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},{"$f":"FUNCALLOC!H$216","v":-29228013.000063624},0,{"$f":"IF($F325=0,0,INDEX(INDIRECT($E325),1,H$2)*$F325)","v":-20389875.079009444},-7267538.5897363257,-1152588.8784526391,-183289.55418801965,-20317.474548103961,-69049.229020353494,-145354.19510873526,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!I$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!J$216","v":-6008004.8975185538},0,-3830731.5614638841,-1392851.6792351275,-300762.71500789397,-173521.29678182022,-18721.021259377645,-210863.93771660634,-80552.686053843514,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!K$216","v":-4625921.0847249366},0,-2365791.9466324812,-909324.44423206383,-335221.75171353202,-353196.41482756281,-37854.089261266978,-480639.6346972803,-143892.80336074939,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},{"$f":"FUNCALLOC!L$216","v":-250161622.94569248},0,{"$f":"IF($F329=0,0,INDEX(INDIRECT($E329),1,H$2)*$F329)","v":-141497226.23432478},-54386391.326191269,-20049501.017362639,-17157554.517652426,-1838873.7058199181,-14900405.179502776,-331670.96483869827,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!M$216","v":-14835035.130712038},0,{"$f":"IF($F330=0,0,INDEX(INDIRECT($E330),1,H$2)*$F330)","v":-7586944.5235759728},-2916145.7422916652,-1075034.8681196272,-1132678.471171973,-121395.66018242968,-1541380.7834922743,-461455.08187809604,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!N$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},{"$f":"FUNCALLOC!O$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},{"$f":"FUNCALLOC!P$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},{"$f":"FUNCALLOC!Q$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},{"$f":"FUNCALLOC!R$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},{"$f":"FUNCALLOC!S$216","v":-598626990.60279322},0,-347788830.89401257,-245780854.84797886,-4366421.7360692862,0,-690883.12473243359,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},{"$f":"FUNCALLOC!T$216","v":-5717583.6136289919},0,0,0,0,-4383290.6903411318,0,-564106.69021778228,-770186.23307007761,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B338=\"~\",\"~\",CONCATENATE(B338,\"_\",C338))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},{"$f":"FUNCALLOC!U$216","v":-80310041.190628722},0,{"$f":"IF($F338=0,0,INDEX(INDIRECT($E338),1,H$2)*$F338)","v":-63592401.235477492},-16389220.307020856,-324887.81900878676,-1843.9615226598141,-1073.2137580463948,0,-614.65384088660483,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B339=\"~\",\"~\",CONCATENATE(B339,\"_\",C339))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},{"$f":"FUNCALLOC!V$216","v":-63927559.877425544},0,-59323717.294949584,-4563251.35447965,-40083.837646370361,-217.45300712316654,-217.45300712316654,0,-72.484335707722167,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},{"$f":"FUNCALLOC!W$216","v":-6456590.2626064718},0,-28928.660547800271,-3384667.2531316495,-1833771.2945231674,-731416.6852566126,-171129.53450996679,-184561.44050464968,-122115.39413262464,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},{"$f":"FUNCALLOC!X$216","v":-10750322.782584419},0,0,0,0,0,0,0,0,-10750322.782584419,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},{"$f":"FUNCALLOC!Y$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E343=\"\",\"~\",INDEX(INDIRECT(E343),1,3))","v":"CUS"},"F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},{"$f":"FUNCALLOC!Z$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},{"$f":"FUNCALLOC!AA$216","v":-14750179.366981912},0,-13711077.503586415,-1006690.0465894316,-25597.388810268498,-2320.3090330963696,-4050.1822854494671,-266.36200635034857,-177.57467090023238,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},{"$f":"FUNCALLOC!AB$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},{"$f":"FUNCALLOC!AC$216","v":-971409.3463619448},0,0,0,0,0,0,0,0,-971409.3463619448,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},{"$f":"FUNCALLOC!AD$216","v":-1207847.1894273635},0,-1123074.1237605233,-82454.207000436043,-1941.5335381558641,-41.332434543085888,-328.72012457726953,-7.2725691278156983,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},{"$f":"FUNCALLOC!AE$216","v":-1478885.8726323547},0,-1055654.6874936402,-376265.7274293013,-45012.691097764837,-1012.8846220977921,-939.88198955051212,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},{"$f":"FUNCALLOC!AF$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},{"$f":"FUNCALLOC!AG$216","v":-518261.81365423382},0,-477245.91018277447,-39853.733725111371,-973.23698276700372,-3.4987548811276352,-184.26775707272211,-1.1662516270425451,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},{"$f":"FUNCALLOC!AH$216","v":-7625885.8607297465},0,-6708012.0343943974,-656303.01630184613,-79263.844738402666,-30241.005176158516,-11510.508426631446,-62667.792509903491,0,-77887.659182405798,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},{"$f":"FUNCALLOC!AI$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},{"$f":"FUNCALLOC!AJ$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},{"$f":"FUNCALLOC!AK$216","v":0},0,{"$f":"IF($F354=0,0,INDEX(INDIRECT($E354),1,H$2)*$F354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},{"$f":"FUNCALLOC!AL$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},{"$f":"FUNCALLOC!AM$216","v":-224.50343820568997},{"$f":"ROUND((SUM(H356:AW356)-F356),1)","v":0},0,-1.7493774405638183,-85.136368774105819,-104.96264643382908,-4.0818806946489081,-11.07939045690418,-17.493774405638181,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},{"$f":"FUNCALLOC!AN$216","v":-366021.5262282383},0,0,-71.777479559402764,-17320.964941315429,-60566.5304972749,-623.90656648495144,-190826.74211774621,-96611.604625857362,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},{"$f":"FUNCALLOC!AO$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},{"$f":"FUNCALLOC!AP$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},{"$f":"FUNCALLOC!AQ$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},{"$f":"FUNCALLOC!AR$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AS$216","v":0},{"$f":"ROUND((SUM(H362:AW362)-F362),1)","v":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":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AT$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AU$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AV$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AW$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AX$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AY$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AZ$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$216","v":0},0,{"$f":"IF($F370=0,0,INDEX(INDIRECT($E370),1,H$2)*$F370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E376=\"\",\"~\",INDEX(INDIRECT(E376),1,3))","v":"~"},{"$f":"IF(B376=\"~\",\"~\",CONCATENATE(B376,\"_\",C376))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},{"$f":"IF(E377=\"\",\"~\",INDEX(INDIRECT(E377),1,3))","v":"~"},{"$f":"IF(B377=\"~\",\"~\",CONCATENATE(B377,\"_\",C377))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},{"$f":"IF(C380=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C380=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C380,\"_\",$D381),F322:F377)","v":-6669638.8581460891},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C380,\"_\",$D381),H322:H377)","v":-4760905.2563057197},-1696923.7201408704,-203003.08442395405,-4568.0162069148791,-4238.7810686295734,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C380=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C380,\"_\",$D382),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C380,\"_\",$D382),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C380=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C380,\"_\",$D383),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C380,\"_\",$D383),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C380=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C380,\"_\",$D384),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C380,\"_\",$D384),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C380=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C380,\"_\",$D385),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C380,\"_\",$D385),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C380=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C380,\"_\",$D386),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C380,\"_\",$D386),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C380=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F381:F386)","v":-6669638.8581460891},0,{"$f":"SUM(H381:H386)","v":-4760905.2563057197},-1696923.7201408704,-203003.08442395405,-4568.0162069148791,-4238.7810686295734,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D387=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C389=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C389=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C389,\"_\",$D390),F322:F377)","v":-26048160.084702693},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C389,\"_\",$D390),H322:H377)","v":-18317249.344056375},-5899967.2588577485,-1109662.716235497,-172180.05996048442,-216983.34333900682,-332117.36225358181,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C389=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C389,\"_\",$D391),F322:F377)","v":-4625921.0847249366},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C389,\"_\",$D391),H322:H377)","v":-2365791.9466324812},-909324.44423206383,-335221.75171353202,-353196.41482756281,-37854.089261266978,-480639.6346972803,-143892.80336074939,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C389=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C389,\"_\",$D392),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C389,\"_\",$D392),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C389=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C389,\"_\",$D393),F322:F377)","v":-1478885.8726323547},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C389,\"_\",$D393),H322:H377)","v":-1055654.6874936402},-376265.7274293013,-45012.691097764837,-1012.8846220977921,-939.88198955051212,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C389=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C389,\"_\",$D394),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C389,\"_\",$D394),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C389=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C389,\"_\",$D395),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C389,\"_\",$D395),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C389=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F390:F395)","v":-32152967.042059984},0,{"$f":"SUM(H390:H395)","v":-21738695.978182498},-7185557.4305191142,-1489897.1590467938,-526389.35941014509,-255777.31458982432,-812756.99695086211,-143892.80336074939,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D396=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C398=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C398=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C398,\"_\",$D399),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C398,\"_\",$D399),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C398=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C398,\"_\",$D400),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C398,\"_\",$D400),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C398=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C398,\"_\",$D401),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C398,\"_\",$D401),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C398=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C398,\"_\",$D402),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C398,\"_\",$D402),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C398=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C398,\"_\",$D403),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C398,\"_\",$D403),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C398=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C398,\"_\",$D404),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C398,\"_\",$D404),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C398=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F399:F404)","v":0},0,{"$f":"SUM(H399:H404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D405=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C407=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C407=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C407,\"_\",$D408),F322:F377)","v":-561583579.43734908},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C407,\"_\",$D408),H322:H377)","v":-393567055.41790754},-140306099.67478287,-22331586.86990387,-3134154.9788563754,-346904.47802148073,-974025.47389548121,-923752.54398148705,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C407=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C407,\"_\",$D409),F322:F377)","v":-264996658.07640451},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C407,\"_\",$D409),H322:H377)","v":-149084170.75790074},-57302537.068482935,-21124535.885482267,-18290232.988824397,-1960269.3660023478,-16441785.96299505,-793126.04671679437,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C407=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C407,\"_\",$D410),F322:F377)","v":-782718524.23243868},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C407,\"_\",$D410),H322:H377)","v":-485568029.71233439},-271207138.01620084,-6592703.6095960364,-5119130.4315951681,-867682.22841759666,-748941.76529791008,-893166.34005019686,-11721732.128946364,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C407=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C407,\"_\",$D411),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C407,\"_\",$D411),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C407=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C407,\"_\",$D412),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C407,\"_\",$D412),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C407=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C407,\"_\",$D413),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C407,\"_\",$D413),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C407=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F408:F413)","v":-1609298761.7461925},0,{"$f":"SUM(H408:H413)","v":-1028219255.8881427},-468815774.75946665,-50048826.364982173,-26543518.399275944,-3174856.0724414252,-18164753.20218844,-2610044.930748478,-11721732.128946364,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D414=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C416=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C416=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C416,\"_\",$D417),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C416,\"_\",$D417),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C416=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C416,\"_\",$D418),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C416,\"_\",$D418),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C416=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C416,\"_\",$D419),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C416,\"_\",$D419),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C416=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C416,\"_\",$D420),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C416,\"_\",$D420),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C416=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C416,\"_\",$D421),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C416,\"_\",$D421),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C416=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C416,\"_\",$D422),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C416,\"_\",$D422),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C416=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F417:F422)","v":0},0,{"$f":"SUM(H417:H422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D423=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C425=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C425=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C425,\"_\",$D426),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C425,\"_\",$D426),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C425=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C425,\"_\",$D427),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C425,\"_\",$D427),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C425=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C425,\"_\",$D428),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C425,\"_\",$D428),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C425=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C425,\"_\",$D429),F322:F377)","v":-8144147.6743839802},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C425,\"_\",$D429),H322:H377)","v":-7185257.9445771715},-696156.75002695748,-80237.08172116967,-30244.503931039642,-11694.776183704169,-62668.958761530535,0,-77887.659182405798,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C425=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C425,\"_\",$D430),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C425,\"_\",$D430),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C425=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C425,\"_\",$D431),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C425,\"_\",$D431),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C425=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F426:F431)","v":-8144147.6743839802},0,{"$f":"SUM(H426:H431)","v":-7185257.9445771715},-696156.75002695748,-80237.08172116967,-30244.503931039642,-11694.776183704169,-62668.958761530535,0,-77887.659182405798,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D432=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C434=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C434,\"_\",$D435),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C434,\"_\",$D435),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C434,\"_\",$D436),F322:F377)","v":0},{"$f":"ROUND((SUM(H436:AW436)-F436),1)","v":0},{"$f":"SUMIF($D322:$D377,CONCATENATE($C434,\"_\",$D436),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C434,\"_\",$D437),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C434,\"_\",$D437),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C434,\"_\",$D438),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C434,\"_\",$D438),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C434,\"_\",$D439),F322:F377)","v":-366246.029666444},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C434,\"_\",$D439),H322:H377)","v":0},-73.526856999966583,-17406.101310089536,-60671.493143708729,-627.98844717960037,-190837.82150820311,-96629.098400262999,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C434,\"_\",$D440),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C434,\"_\",$D440),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C434=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F435:F440)","v":-366246.029666444},0,{"$f":"SUM(H435:H440)","v":0},-73.526856999966583,-17406.101310089536,-60671.493143708729,-627.98844717960037,-190837.82150820311,-96629.098400262999,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D441=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C443=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C443,\"_\",$D444),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C443,\"_\",$D444),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C443,\"_\",$D445),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C443,\"_\",$D445),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C443,\"_\",$D446),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C443,\"_\",$D446),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C443,\"_\",$D447),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C443,\"_\",$D447),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C443,\"_\",$D448),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C443,\"_\",$D448),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C443,\"_\",$D449),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C443,\"_\",$D449),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C443=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F444:F449)","v":0},0,{"$f":"SUM(H444:H449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D450=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C452=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C452,\"_\",$D453),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C452,\"_\",$D453),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C452,\"_\",$D454),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C452,\"_\",$D454),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C452,\"_\",$D455),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C452,\"_\",$D455),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C452,\"_\",$D456),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C452,\"_\",$D456),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C452,\"_\",$D457),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C452,\"_\",$D457),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C452,\"_\",$D458),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C452,\"_\",$D458),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C452=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F453:F458)","v":0},0,{"$f":"SUM(H453:H458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D459=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C461=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C461,\"_\",$D462),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C461,\"_\",$D462),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C461,\"_\",$D463),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C461,\"_\",$D463),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C461,\"_\",$D464),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C461,\"_\",$D464),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C461,\"_\",$D465),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C461,\"_\",$D465),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C461,\"_\",$D466),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C461,\"_\",$D466),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D322:$D377,CONCATENATE($C461,\"_\",$D467),F322:F377)","v":0},0,{"$f":"SUMIF($D322:$D377,CONCATENATE($C461,\"_\",$D467),H322:H377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C461=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F462:F467)","v":0},0,{"$f":"SUM(H462:H467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D468=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A321","v":"Accumulated Reserve For Depreciation"},null,null,null,{"$f":"ROUND((SUM(H470:AW470)-F470),1)","v":0}]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUM(F381,F390,F399,F408,F417,F426,F435,F444,F453,F462)","v":-594301378.38019788},0,{"$f":"SUM(H381,H390,H399,H408,H417,H426,H435,H444,H453,H462)","v":-416645210.01826966},-147902990.6537815,-23644252.670563322,-3310903.0550237745,-568126.60242911708,-1306142.836149063,-923752.54398148705,0,0,{"$f":"SUM(Q381,Q390,Q399,Q408,Q417,Q426,Q435,Q444,Q453,Q462)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,-269622579.16112947,0,{"$f":"SUM(H382,H391,H400,H409,H418,H427,H436,H445,H454,H463)","v":-151449962.70453322},-58211861.512714997,-21459757.637195799,-18643429.40365196,-1998123.4552636147,-16922425.597692329,-937018.85007754376,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,-782718524.23243868,0,{"$f":"SUM(H383,H392,H401,H410,H419,H428,H437,H446,H455,H464)","v":-485568029.71233439},-271207138.01620084,-6592703.6095960364,-5119130.4315951681,-867682.22841759666,-748941.76529791008,-893166.34005019686,-11721732.128946364,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,-9623033.5470163357,0,{"$f":"SUM(H384,H393,H402,H411,H420,H429,H438,H447,H456,H465)","v":-8240912.6320708115},-1072422.4774562588,-125249.77281893451,-31257.388553137433,-12634.65817325468,-62668.958761530535,0,-77887.659182405798,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,-366246.029666444,0,{"$f":"SUM(H385,H394,H403,H412,H421,H430,H439,H448,H457,H466)","v":0},-73.526856999966583,-17406.101310089536,-60671.493143708729,-627.98844717960037,-190837.82150820311,-96629.098400262999,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,0,{"$f":"SUM(H386,H395,H404,H413,H422,H431,H440,H449,H458,H467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C470=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F471:F476)","v":-1656631761.3504488},0,{"$f":"SUM(H471:H476)","v":-1061904115.0672081},-478394486.18701065,-51839369.791484185,-27165391.77196775,-3447194.9327307628,-19231016.979409035,-2850566.8325094907,-11799619.788128769,0,0,{"$f":"SUM(R471:R476)","v":0},{"$f":"SUM(S471:S476)","v":0},{"$f":"SUM(T471:T476)","v":0},{"$f":"SUM(U471:U476)","v":0},0]
[null,null,null,null,null,null,0]
["OTHER RATE BASE",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E480=\"\",\"~\",INDEX(INDIRECT(E480),1,3))","v":"DEM"},{"$f":"IF(B480=\"~\",\"~\",CONCATENATE(B480,\"_\",C480))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"PDAYXT"},{"$f":"FUNCALLOC!E$227","v":-366426.26025769289},0,{"$f":"IF($F480=0,0,INDEX(INDIRECT($E480),1,H$2)*$F480)","v":-261561.49464953333},-93228.048165508546,-11152.876884090037,-250.96427724148413,-232.87628131949165,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},"DEM",{"$f":"IF(B481=\"~\",\"~\",CONCATENATE(B481,\"_\",C481))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},{"$f":"FUNCALLOC!F$227","v":3465954.7118953327},0,2437283.7262420608,785046.59271021991,147651.14723821354,22910.189747525626,28871.691467002791,44191.364490310392,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B482=\"~\",\"~\",CONCATENATE(B482,\"_\",C482))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},{"$f":"FUNCALLOC!G$227","v":-204446788.60806176},0,-143463560.68495491,-51134543.956683256,-8109637.9388277894,-1078791.1435264815,-119582.98277508658,-269610.88547034271,-271061.01582387747,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},{"$f":"FUNCALLOC!H$227","v":-14857842.752961393},0,{"$f":"IF($F483=0,0,INDEX(INDIRECT($E483),1,H$2)*$F483)","v":-10365041.156776177},-3694399.1220732685,-585909.97324464598,-93173.879947982234,-10328.236886043771,-35100.661375626092,-73889.722657648934,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!I$227","v":1733.6061486491185},0,1105.3552555393069,401.90650248563816,86.78489796794932,50.069464348602096,5.4019392656708005,60.844660613518514,23.24342842843263,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!J$227","v":2390706.8520518471},0,1524325.6869090621,554243.89797263104,119679.57681060937,69047.638986539067,7449.4735882602072,83907.032259233922,32053.545525511159,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!K$227","v":376137.44694364571},0,192364.48839228126,73937.918229151037,27257.156259292751,28718.690896299144,3077.9471223851342,39081.203890816338,11700.042153420041,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},{"$f":"FUNCALLOC!L$227","v":-97169141.041728884},0,{"$f":"IF($F487=0,0,INDEX(INDIRECT($E487),1,H$2)*$F487)","v":-54961123.81698662},-21125058.541343845,-7787736.4610611349,-6664430.8396530114,-714265.34723726287,-5787696.5915764319,-128829.44387058995,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!M$227","v":-6710025.9189321594},0,{"$f":"IF($F488=0,0,INDEX(INDIRECT($E488),1,H$2)*$F488)","v":-3431646.3661958119},-1319000.1467304621,-486248.38197415764,-512321.12579537922,-54908.398874205232,-697181.02566304477,-208720.47369909863,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!N$227","v":-51516.839360041115},0,-26346.779688134593,-10126.744590250051,-3733.2165457907904,-3933.3924275744384,-421.56426793201666,-5352.6712620608741,-1602.4705782983524,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},{"$f":"FUNCALLOC!O$227","v":523436.13006666111},0,332835.60038267274,127910.04519626197,35966.362628399205,8841.506344265299,5133.6614847938936,12748.954030267996,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},{"$f":"FUNCALLOC!P$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},{"$f":"FUNCALLOC!Q$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},{"$f":"FUNCALLOC!R$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},{"$f":"FUNCALLOC!S$227","v":-141193648.27437016},0,-82030337.144598648,-57970482.649028808,-1029875.0716190224,0,-162953.40912367121,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},{"$f":"FUNCALLOC!T$227","v":-1348563.4667242938},0,0,0,0,-1033853.825055811,0,-133051.60451857679,-181658.03714990593,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B496=\"~\",\"~\",CONCATENATE(B496,\"_\",C496))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},{"$f":"FUNCALLOC!U$227","v":-36817395.500523366},0,{"$f":"IF($F496=0,0,INDEX(INDIRECT($E496),1,H$2)*$F496)","v":-29153348.104467787},-7513486.4463150948,-148941.81534979376,-845.34710306481134,-492.0049199427857,0,-281.78236768827048,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B497=\"~\",\"~\",CONCATENATE(B497,\"_\",C497))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},{"$f":"FUNCALLOC!V$227","v":-29662983.229559179},0,-27526757.389289949,-2117391.1323962798,-18599.274024543603,-100.90022074797616,-100.90022074797616,0,-33.633406915992055,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},{"$f":"FUNCALLOC!W$227","v":-9593171.4304830972},0,-42982.067717159043,-5028922.678040049,-2724608.7605314511,-1086735.4692490334,-254263.4571192619,-274220.51984188682,-181438.47798425474,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},{"$f":"FUNCALLOC!X$227","v":-2344448.5648418018},0,0,0,0,0,0,0,0,-2344448.5648418018,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},{"$f":"FUNCALLOC!Y$227","v":-13796257.84},{"$f":"ROUND((SUM(H500:AW500)-F500),1)","v":0},-12830284.082807906,-942020.7330677734,-23953.024124320469,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E501=\"\",\"~\",INDEX(INDIRECT(E501),1,3))","v":"CUS"},"F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},{"$f":"FUNCALLOC!Z$227","v":-13197398.865525},0,-10061032.007877843,-2803684.0759553839,-144378.4318984698,0,-25137.771015023103,0,0,-163166.57877827823,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},{"$f":"FUNCALLOC!AA$227","v":210501.69658647291},0,195672.54097223355,14366.602430486273,365.30361012468381,33.113427024829704,57.800669494233993,3.8012862656054507,2.5341908437369671,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},{"$f":"FUNCALLOC!AB$227","v":1963064.6432577064},0,1667530.3405450443,186282.42514267104,0,0,66.972174436163129,0,0,109184.9053955548,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},{"$f":"FUNCALLOC!AC$227","v":370373.70592619607},0,0,0,0,0,0,0,0,370373.70592619607,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},{"$f":"FUNCALLOC!AD$227","v":970527.75757418456},0,902411.01727416902,66253.494086971376,1560.0584308473904,33.211382502120124,264.13275467961807,5.8436450150357988,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},{"$f":"FUNCALLOC!AE$227","v":-7735046.3887556465},0,-5521411.8475121669,-1967990.1674793102,-235430.7794584595,-5297.7107181625861,-4915.883587547436,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},{"$f":"FUNCALLOC!AF$227","v":1229435.6339459068},0,7754.5488659355351,691229.44922300056,211229.64698961546,11092.253425975277,33682.450855630246,1719.0942604125637,0,272728.19032533723,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},{"$f":"FUNCALLOC!AG$227","v":6748084.7713261135},0,6214032.70284284,518919.90987075679,12672.138848113147,45.555921563019112,2399.2785356523395,15.185307187673036,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},{"$f":"FUNCALLOC!AH$227","v":4831102.1547964681},0,4249616.6328225471,415776.86503058393,50214.721031309244,19158.08706528031,7292.0632538002246,39700.896782365569,0,49342.888810581513,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},{"$f":"FUNCALLOC!AI$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},{"$f":"FUNCALLOC!AJ$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},{"$f":"FUNCALLOC!AK$227","v":0},0,{"$f":"IF($F512=0,0,INDEX(INDIRECT($E512),1,H$2)*$F512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},{"$f":"FUNCALLOC!AL$227","v":90728.083085740509},0,0,662.23519479596291,34978.557627106478,42667.147532290976,1237.7724459050442,4646.7162813692985,6535.6540042727474,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},{"$f":"FUNCALLOC!AM$227","v":2923.1716336270592},0,0,22.777960781509556,1108.5274247001316,1366.6776468905732,53.148575156855621,144.26041828289385,227.77960781509552,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},{"$f":"FUNCALLOC!AN$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},{"$f":"FUNCALLOC!AO$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},{"$f":"FUNCALLOC!AP$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},{"$f":"FUNCALLOC!AQ$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},{"$f":"FUNCALLOC!AR$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AS$227","v":0},{"$f":"ROUND((SUM(H520:AW520)-F520),1)","v":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":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AT$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AU$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AV$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AW$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AX$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AY$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AZ$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$227","v":0},0,{"$f":"IF($F528=0,0,INDEX(INDIRECT($E528),1,H$2)*$F528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E534=\"\",\"~\",INDEX(INDIRECT(E534),1,3))","v":"~"},{"$f":"IF(B534=\"~\",\"~\",CONCATENATE(B534,\"_\",C534))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},{"$f":"IF(E535=\"\",\"~\",INDEX(INDIRECT(E535),1,3))","v":"~"},{"$f":"IF(B535=\"~\",\"~\",CONCATENATE(B535,\"_\",C535))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},{"$f":"IF(C538=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C538=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C538,\"_\",$D539),F480:F535)","v":-366426.26025769289},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C538,\"_\",$D539),H480:H535)","v":-261561.49464953333},-93228.048165508546,-11152.876884090037,-250.96427724148413,-232.87628131949165,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C538=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C538,\"_\",$D540),F480:F535)","v":471919.29070661997},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C538,\"_\",$D540),H480:H535)","v":306488.82069453812},117783.30060601192,32233.146082608415,4908.1139166908606,4712.0972168618773,7396.282768207122,-1602.4705782983524,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C538=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C538,\"_\",$D541),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C538,\"_\",$D541),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C538=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C538,\"_\",$D542),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C538,\"_\",$D542),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C538=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C538,\"_\",$D543),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C538,\"_\",$D543),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C538=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C538,\"_\",$D544),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C538,\"_\",$D544),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C538=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F539:F544)","v":105493.03044892708},0,{"$f":"SUM(H539:H544)","v":44927.326045004796},24555.252440503376,21080.269198518377,4657.1496394493761,4479.2209355423856,7396.282768207122,-1602.4705782983524,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D545=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C547=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C547=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C547,\"_\",$D548),F480:F535)","v":3465954.7118953327},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C547,\"_\",$D548),H480:H535)","v":2437283.7262420608},785046.59271021991,147651.14723821354,22910.189747525626,28871.691467002791,44191.364490310392,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C547=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C547,\"_\",$D549),F480:F535)","v":376137.44694364571},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C547,\"_\",$D549),H480:H535)","v":192364.48839228126},73937.918229151037,27257.156259292751,28718.690896299144,3077.9471223851342,39081.203890816338,11700.042153420041,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C547=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C547,\"_\",$D550),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C547,\"_\",$D550),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C547=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C547,\"_\",$D551),F480:F535)","v":-7735046.3887556465},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C547,\"_\",$D551),H480:H535)","v":-5521411.8475121669},-1967990.1674793102,-235430.7794584595,-5297.7107181625861,-4915.883587547436,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C547=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C547,\"_\",$D552),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C547,\"_\",$D552),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C547=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C547,\"_\",$D553),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C547,\"_\",$D553),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C547=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F548:F553)","v":-3892954.229916668},0,{"$f":"SUM(H548:H553)","v":-2891763.6328778248},-1109005.6565399393,-60522.47596095319,46331.169925662187,27033.755001840491,83272.568381126737,11700.042153420041,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D554=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C556=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C556=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C556,\"_\",$D557),F480:F535)","v":1733.6061486491185},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C556,\"_\",$D557),H480:H535)","v":1105.3552555393069},401.90650248563816,86.78489796794932,50.069464348602096,5.4019392656708005,60.844660613518514,23.24342842843263,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C556=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C556,\"_\",$D558),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C556,\"_\",$D558),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C556=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C556,\"_\",$D559),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C556,\"_\",$D559),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C556=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C556,\"_\",$D560),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C556,\"_\",$D560),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C556=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C556,\"_\",$D561),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C556,\"_\",$D561),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C556=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C556,\"_\",$D562),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C556,\"_\",$D562),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C556=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F557:F562)","v":1733.6061486491185},0,{"$f":"SUM(H557:H562)","v":1105.3552555393069},401.90650248563816,86.78489796794932,50.069464348602096,5.4019392656708005,60.844660613518514,23.24342842843263,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D563=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C565=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C565=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C565,\"_\",$D566),F480:F535)","v":-216913924.5089713},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C565,\"_\",$D566),H480:H535)","v":-152304276.15482205},-54274699.180783898,-8575868.3352618255,-1102917.3844879246,-122461.74607287014,-220804.51458673488,-312897.19295601523,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C565=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C565,\"_\",$D567),F480:F535)","v":-103879166.96066104},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C565,\"_\",$D567),H480:H535)","v":-58392770.183182433},-22444058.688074306,-8273984.8430352928,-7176751.9654483907,-769173.74611146806,-6484877.6172394771,-337549.91756968858,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C565=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C565,\"_\",$D568),F480:F535)","v":-244439399.36868238},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C565,\"_\",$D568),H480:H535)","v":-158879126.89796785},-76109085.193143263,-4088431.0155066294,-2121469.2168191299,-442558.636800037,-407262.47942918295,-363409.39671792119,-2028056.5322983288,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C565=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C565,\"_\",$D569),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C565,\"_\",$D569),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C565=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C565,\"_\",$D570),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C565,\"_\",$D570),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C565=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C565,\"_\",$D571),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C565,\"_\",$D571),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C565=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F566:F571)","v":-565232490.83831477},0,{"$f":"SUM(H566:H571)","v":-369576173.23597229},-152827843.06200147,-20938284.193803746,-10401138.566755446,-1334194.1289843752,-7112944.6112553943,-1013856.5072436249,-2028056.5322983288,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D572=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C574=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C574=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C574,\"_\",$D575),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C574,\"_\",$D575),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C574=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C574,\"_\",$D576),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C574,\"_\",$D576),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C574=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C574,\"_\",$D577),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C574,\"_\",$D577),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C574=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C574,\"_\",$D578),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C574,\"_\",$D578),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C574=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C574,\"_\",$D579),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C574,\"_\",$D579),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C574=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C574,\"_\",$D580),F480:F535)","v":0},{"$f":"ROUND((SUM(H580:AW580)-F580),1)","v":0},{"$f":"SUMIF($D480:$D535,CONCATENATE($C574,\"_\",$D580),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C574=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F575:F580)","v":0},0,{"$f":"SUM(H575:H580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D581=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C583=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C583=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C583,\"_\",$D584),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C583,\"_\",$D584),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C583=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C583,\"_\",$D585),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C583,\"_\",$D585),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C583=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C583,\"_\",$D586),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C583,\"_\",$D586),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C583=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C583,\"_\",$D587),F480:F535)","v":12808622.560068488},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C583,\"_\",$D587),H480:H535)","v":10471403.884531323},1625926.2241243413,274116.50686903787,30295.896412818605,43373.792645082809,41435.176349965805,0,322071.07913591876,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C583=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C583,\"_\",$D588),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C583,\"_\",$D588),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C583=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C583,\"_\",$D589),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C583,\"_\",$D589),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C583=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F584:F589)","v":12808622.560068488},0,{"$f":"SUM(H584:H589)","v":10471403.884531323},1625926.2241243413,274116.50686903787,30295.896412818605,43373.792645082809,41435.176349965805,0,322071.07913591876,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D590=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C592=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C592=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C592,\"_\",$D593),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C592,\"_\",$D593),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C592=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C592,\"_\",$D594),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C592,\"_\",$D594),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C592=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C592,\"_\",$D595),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C592,\"_\",$D595),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C592=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C592,\"_\",$D596),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C592,\"_\",$D596),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C592=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C592,\"_\",$D597),F480:F535)","v":93651.254719367571},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C592,\"_\",$D597),H480:H535)","v":0},685.0131555774725,36087.085051806607,44033.825179181549,1290.9210210618999,4790.9766996521921,6763.4336120878434,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C592=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C592,\"_\",$D598),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C592,\"_\",$D598),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C592=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F593:F598)","v":93651.254719367571},0,{"$f":"SUM(H593:H598)","v":0},685.0131555774725,36087.085051806607,44033.825179181549,1290.9210210618999,4790.9766996521921,6763.4336120878434,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D599=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C601=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C601=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C601,\"_\",$D602),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C601,\"_\",$D602),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C601=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C601,\"_\",$D603),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C601,\"_\",$D603),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C601=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C601,\"_\",$D604),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C601,\"_\",$D604),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C601=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C601,\"_\",$D605),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C601,\"_\",$D605),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C601=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C601,\"_\",$D606),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C601,\"_\",$D606),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C601=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C601,\"_\",$D607),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C601,\"_\",$D607),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C601=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F602:F607)","v":0},0,{"$f":"SUM(H602:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D608=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C610=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C610,\"_\",$D611),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C610,\"_\",$D611),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C610,\"_\",$D612),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C610,\"_\",$D612),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C610,\"_\",$D613),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C610,\"_\",$D613),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C610,\"_\",$D614),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C610,\"_\",$D614),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C610,\"_\",$D615),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C610,\"_\",$D615),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C610,\"_\",$D616),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C610,\"_\",$D616),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C610=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F611:F616)","v":0},0,{"$f":"SUM(H611:H616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D617=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C619=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C619,\"_\",$D620),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C619,\"_\",$D620),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C619,\"_\",$D621),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C619,\"_\",$D621),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C619,\"_\",$D622),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C619,\"_\",$D622),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C619,\"_\",$D623),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C619,\"_\",$D623),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C619,\"_\",$D624),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C619,\"_\",$D624),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D480:$D535,CONCATENATE($C619,\"_\",$D625),F480:F535)","v":0},0,{"$f":"SUMIF($D480:$D535,CONCATENATE($C619,\"_\",$D625),H480:H535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C619=\"~\",\"~\",\"Sub-total\")","v":"~"},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]
[null,null,null,{"$f":"IF(D626=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A479","v":"OTHER RATE BASE"},null,null,null,{"$f":"ROUND((SUM(H628:AW628)-F628),1)","v":0}]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUM(F539,F548,F557,F566,F575,F584,F593,F602,F611,F620)","v":-213812662.45118502},0,{"$f":"SUM(H539,H548,H557,H566,H575,H584,H593,H602,H611,H620)","v":-150127448.56797397},-53582478.729736701,-8439283.2800097335,-1080208.0895532919,-93817.528947921179,-176552.30543581097,-312873.94952758681,0,0,{"$f":"SUM(Q539,Q548,Q557,Q566,Q575,Q584,Q593,Q602,Q611,Q620)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,-103031110.22301078,0,{"$f":"SUM(H540,H549,H558,H567,H576,H585,H594,H603,H612,H621)","v":-57893916.874095611},-22252337.469239142,-8214494.540693392,-7143125.1606354006,-761383.70177222101,-6438400.1305804532,-327452.34599456692,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,-244439399.36868238,0,{"$f":"SUM(H541,H550,H559,H568,H577,H586,H595,H604,H613,H622)","v":-158879126.89796785},-76109085.193143263,-4088431.0155066294,-2121469.2168191299,-442558.636800037,-407262.47942918295,-363409.39671792119,-2028056.5322983288,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,5073576.1713128416,0,{"$f":"SUM(H542,H551,H560,H569,H578,H587,H596,H605,H614,H623)","v":4949992.0370191559},-342063.94335496891,38685.727410578373,24998.185694656018,38457.909057535377,41435.176349965805,0,322071.07913591876,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,93651.254719367571,0,{"$f":"SUM(H543,H552,H561,H570,H579,H588,H597,H606,H615,H624)","v":0},685.0131555774725,36087.085051806607,44033.825179181549,1290.9210210618999,4790.9766996521921,6763.4336120878434,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,0,{"$f":"SUM(H544,H553,H562,H571,H580,H589,H598,H607,H616,H625)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C628=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F629:F634)","v":-556115944.61684597},0,{"$f":"SUM(H629:H634)","v":-361950500.30301833},-152285280.32231849,-20667436.023747373,-10275770.456133986,-1258011.0374415817,-6975988.762395829,-996972.25862798712,-1705985.4531624101,0,0,{"$f":"SUM(R629:R634)","v":0},{"$f":"SUM(S629:S634)","v":0},{"$f":"SUM(T629:T634)","v":0},{"$f":"SUM(U629:U634)","v":0},0]
[null,null,null,null,null,null,0]
["GENERAL PLANT",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E638=\"\",\"~\",INDEX(INDIRECT(E638),1,3))","v":"DEM"},{"$f":"IF(B638=\"~\",\"~\",CONCATENATE(B638,\"_\",C638))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"PDAYXT"},{"$f":"FUNCALLOC!E$101","v":435487.73161748023},0,{"$f":"IF($F638=0,0,INDEX(INDIRECT($E638),1,H$2)*$F638)","v":310858.78480242344},110799.02185550344,13254.893499842805,298.26427760950799,276.76718210102808,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},"DEM",{"$f":"IF(B639=\"~\",\"~\",CONCATENATE(B639,\"_\",C639))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},{"$f":"FUNCALLOC!F$101","v":3761925.4220760483},0,2645412.4109279867,852084.62894651445,160259.62557669543,24866.575705679737,31337.152137414854,47965.028781757428,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B640=\"~\",\"~\",CONCATENATE(B640,\"_\",C640))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},{"$f":"FUNCALLOC!G$101","v":46832950.831685178},0,32863425.879373483,11713471.261781218,1857687.652800404,247120.40197065196,27393.063939724067,61760.194077324668,62092.377742370263,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},{"$f":"FUNCALLOC!H$101","v":1705737.6430760419},0,{"$f":"IF($F641=0,0,INDEX(INDIRECT($E641),1,H$2)*$F641)","v":1189946.6946250771},424131.26561131736,67264.724323312141,10696.720716541715,1185.7214224198162,4029.6912816187405,8482.825095754868,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!I$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!J$101","v":6427339.1031322302},0,4098100.9800389516,1490067.0381458655,321754.72422348871,185632.37464946852,20027.672088061267,225581.3794170093,86174.934569384452,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!K$101","v":195041.50954941855},{"$f":"ROUND((SUM(H644:AW644)-F644),1)","v":0},99748.2715549813,38339.610431065885,14133.867675327059,14891.728728983853,1596.032136500434,20265.084117018141,6066.9149055418866,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},{"$f":"FUNCALLOC!L$101","v":22258689.587384034},0,{"$f":"IF($F645=0,0,INDEX(INDIRECT($E645),1,H$2)*$F645)","v":12590031.992674677},4839150.7380430177,1783949.1696306162,1526631.7654564928,163617.89840615873,1325796.8576930854,29511.165479988224,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!M$101","v":1820151.2158047874},0,{"$f":"IF($F646=0,0,INDEX(INDIRECT($E646),1,H$2)*$F646)","v":930863.0668653812},357789.93251641653,131898.98136402739,138971.43338417035,14894.3670525618,189116.24289203424,56617.191730195831,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!N$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},{"$f":"FUNCALLOC!O$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},{"$f":"FUNCALLOC!P$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},{"$f":"FUNCALLOC!Q$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},{"$f":"FUNCALLOC!R$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},{"$f":"FUNCALLOC!S$101","v":39488875.609076798},0,22942149.446971204,16213117.277607614,288034.26423988014,0,45574.620258096431,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},{"$f":"FUNCALLOC!T$101","v":377164.66455302789},0,0,0,0,289147.03738134069,0,37211.718265203934,50805.908906483266,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B654=\"~\",\"~\",CONCATENATE(B654,\"_\",C654))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},{"$f":"FUNCALLOC!U$101","v":19522739.45664496},0,{"$f":"IF($F654=0,0,INDEX(INDIRECT($E654),1,H$2)*$F654)","v":15458812.650783736},3984090.5720872539,78977.673888757621,448.25254527657461,260.88982484635358,0,149.41751509219156,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B655=\"~\",\"~\",CONCATENATE(B655,\"_\",C655))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},{"$f":"FUNCALLOC!V$101","v":12607745.563736701},0,11699779.171672827,899961.02042637835,7905.304492030612,42.88591948660369,42.88591948660369,0,14.295306495534561,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},{"$f":"FUNCALLOC!W$101","v":3454609.2445312948},0,15478.327429127388,1810971.7833652175,981162.34866334568,391345.70101586386,91563.13903862497,98749.902443706655,65338.04257540821,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},{"$f":"FUNCALLOC!X$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},{"$f":"FUNCALLOC!Y$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E659=\"\",\"~\",INDEX(INDIRECT(E659),1,3))","v":"CUS"},"F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},{"$f":"FUNCALLOC!Z$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},{"$f":"FUNCALLOC!AA$101","v":15779681.648191312},0,14668054.718343455,1076952.9005961132,27383.98201144443,2482.257127641627,4332.8684683387328,284.95298659151331,189.96865772767555,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},{"$f":"FUNCALLOC!AB$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},{"$f":"FUNCALLOC!AC$101","v":1039209.7515764328},0,0,0,0,0,0,0,0,1039209.7515764328,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},{"$f":"FUNCALLOC!AD$101","v":1292149.9904937253},0,1201460.1110500651,88209.173912382816,2077.044650044465,44.217269675687511,351.66344680488129,7.7801647523203838,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},{"$f":"FUNCALLOC!AE$101","v":624039.69807526341},0,445450.48718511598,158771.38005457309,18993.829532096192,427.40296966520287,396.59833381293441,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},{"$f":"FUNCALLOC!AF$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},{"$f":"FUNCALLOC!AG$101","v":554434.3717056365},0,510555.72567768634,42635.36157951958,1041.1649495386375,3.7429536831826398,197.12889398095234,1.2476512277275464,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},{"$f":"FUNCALLOC!AH$101","v":8158141.5502732797},0,7176203.8793863244,702110.2865483237,84796.137393655299,32351.703835498996,12313.894906773059,67041.748496616594,0,83323.899706086551,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},{"$f":"FUNCALLOC!AI$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},{"$f":"FUNCALLOC!AJ$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},{"$f":"FUNCALLOC!AK$101","v":0},0,{"$f":"IF($F670=0,0,INDEX(INDIRECT($E670),1,H$2)*$F670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},{"$f":"FUNCALLOC!AL$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},{"$f":"FUNCALLOC!AM$101","v":240.17286133755272},0,0,1.8714768415913201,91.078539624110903,112.28861049547919,4.3667792970464125,11.852686663411694,18.714768415913198,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},{"$f":"FUNCALLOC!AN$101","v":391568.33395501244},0,0,76.787254498904815,18529.897556721378,64793.826976900127,667.45269683883657,204145.66939572518,103354.70007432798,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},{"$f":"FUNCALLOC!AO$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},{"$f":"FUNCALLOC!AP$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},{"$f":"FUNCALLOC!AQ$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},{"$f":"FUNCALLOC!AR$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AS$101","v":0},{"$f":"ROUND((SUM(H678:AW678)-F678),1)","v":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":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AT$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AU$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AV$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AW$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AX$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AY$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AZ$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$101","v":0},0,{"$f":"IF($F686=0,0,INDEX(INDIRECT($E686),1,H$2)*$F686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E692=\"\",\"~\",INDEX(INDIRECT(E692),1,3))","v":"~"},{"$f":"IF(B692=\"~\",\"~\",CONCATENATE(B692,\"_\",C692))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},{"$f":"IF(E693=\"\",\"~\",INDEX(INDIRECT(E693),1,3))","v":"~"},{"$f":"IF(B693=\"~\",\"~\",CONCATENATE(B693,\"_\",C693))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},{"$f":"IF(C696=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C696=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C696,\"_\",$D697),F638:F693)","v":435487.73161748023},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C696,\"_\",$D697),H638:H693)","v":310858.78480242344},110799.02185550344,13254.893499842805,298.26427760950799,276.76718210102808,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C696=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C696,\"_\",$D698),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C696,\"_\",$D698),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C696=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C696,\"_\",$D699),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C696,\"_\",$D699),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C696=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C696,\"_\",$D700),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C696,\"_\",$D700),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C696=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C696,\"_\",$D701),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C696,\"_\",$D701),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C696=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C696,\"_\",$D702),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C696,\"_\",$D702),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C696=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F697:F702)","v":435487.73161748023},0,{"$f":"SUM(H697:H702)","v":310858.78480242344},110799.02185550344,13254.893499842805,298.26427760950799,276.76718210102808,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D703=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C705=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C705=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C705,\"_\",$D706),F638:F693)","v":3761925.4220760483},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C705,\"_\",$D706),H638:H693)","v":2645412.4109279867},852084.62894651445,160259.62557669543,24866.575705679737,31337.152137414854,47965.028781757428,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C705=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C705,\"_\",$D707),F638:F693)","v":195041.50954941855},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C705,\"_\",$D707),H638:H693)","v":99748.2715549813},38339.610431065885,14133.867675327059,14891.728728983853,1596.032136500434,20265.084117018141,6066.9149055418866,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C705=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C705,\"_\",$D708),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C705,\"_\",$D708),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C705=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C705,\"_\",$D709),F638:F693)","v":624039.69807526341},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C705,\"_\",$D709),H638:H693)","v":445450.48718511598},158771.38005457309,18993.829532096192,427.40296966520287,396.59833381293441,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C705=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C705,\"_\",$D710),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C705,\"_\",$D710),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C705=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C705,\"_\",$D711),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C705,\"_\",$D711),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C705=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F706:F711)","v":4581006.6297007306},0,{"$f":"SUM(H706:H711)","v":3190611.169668084},1049195.6194321534,193387.32278411867,40185.707404328787,33329.782607728223,68230.112898775566,6066.9149055418866,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D712=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C714=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C714=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C714,\"_\",$D715),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C714,\"_\",$D715),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C714=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C714,\"_\",$D716),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C714,\"_\",$D716),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C714=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C714,\"_\",$D717),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C714,\"_\",$D717),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C714=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C714,\"_\",$D718),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C714,\"_\",$D718),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C714=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C714,\"_\",$D719),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C714,\"_\",$D719),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C714=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C714,\"_\",$D720),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C714,\"_\",$D720),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C714=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F715:F720)","v":0},0,{"$f":"SUM(H715:H720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D721=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C723=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C723=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C723,\"_\",$D724),F638:F693)","v":54966027.577893451},{"$f":"ROUND((SUM(H724:AW724)-F724),1)","v":0},{"$f":"SUMIF($D638:$D693,CONCATENATE($C723,\"_\",$D724),H638:H693)","v":38151473.554037511},13627669.565538401,2246707.1013472048,443449.4973366622,48606.457450205155,291371.26477595273,156750.13740750958,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C723=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C723,\"_\",$D725),F638:F693)","v":24078840.803188823},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C723,\"_\",$D725),H638:H693)","v":13520895.059540058},5196940.6705594342,1915848.1509946436,1665603.1988406631,178512.26545872053,1514913.1005851198,86128.357210184055,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C723=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C723,\"_\",$D726),F638:F693)","v":93562175.928804263},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C723,\"_\",$D726),H638:H693)","v":65985734.426250421},24073302.727994956,1385540.617945503,683510.351259285,142126.06695619799,136254.35386025443,116497.63296120688,1039209.7515764328,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C723=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C723,\"_\",$D727),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C723,\"_\",$D727),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C723=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C723,\"_\",$D728),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C723,\"_\",$D728),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C723=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C723,\"_\",$D729),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C723,\"_\",$D729),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C723=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F724:F729)","v":172607044.30988652},0,{"$f":"SUM(H724:H729)","v":117658103.03982799},42897912.964092791,5548095.8702873513,2792563.0474366103,369244.78986512369,1942538.719221327,359376.12757890054,1039209.7515764328,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D730=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C732=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C732=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C732,\"_\",$D733),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C732,\"_\",$D733),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C732=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C732,\"_\",$D734),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C732,\"_\",$D734),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C732=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C732,\"_\",$D735),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C732,\"_\",$D735),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C732=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C732,\"_\",$D736),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C732,\"_\",$D736),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C732=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C732,\"_\",$D737),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C732,\"_\",$D737),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C732=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C732,\"_\",$D738),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C732,\"_\",$D738),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C732=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F733:F738)","v":0},0,{"$f":"SUM(H733:H738)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D739=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C741=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C741=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C741,\"_\",$D742),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C741,\"_\",$D742),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C741=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C741,\"_\",$D743),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C741,\"_\",$D743),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C741=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C741,\"_\",$D744),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C741,\"_\",$D744),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C741=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C741,\"_\",$D745),F638:F693)","v":8712575.921978917},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C741,\"_\",$D745),H638:H693)","v":7686759.6050640112},744745.64812784328,85837.302343193936,32355.446789182181,12511.023800754012,67042.996147844315,0,83323.899706086551,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C741=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C741,\"_\",$D746),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C741,\"_\",$D746),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C741=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C741,\"_\",$D747),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C741,\"_\",$D747),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C741=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F742:F747)","v":8712575.921978917},0,{"$f":"SUM(H742:H747)","v":7686759.6050640112},744745.64812784328,85837.302343193936,32355.446789182181,12511.023800754012,67042.996147844315,0,83323.899706086551,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D748=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C750=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C750=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C750,\"_\",$D751),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C750,\"_\",$D751),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C750=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C750,\"_\",$D752),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C750,\"_\",$D752),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C750=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C750,\"_\",$D753),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C750,\"_\",$D753),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C750=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C750,\"_\",$D754),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C750,\"_\",$D754),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C750=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C750,\"_\",$D755),F638:F693)","v":391808.50681634998},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C750,\"_\",$D755),H638:H693)","v":0},78.658731340496132,18620.97609634549,64906.115587395609,671.81947613588295,204157.5220823886,103373.41484274389,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C750=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C750,\"_\",$D756),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C750,\"_\",$D756),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C750=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F751:F756)","v":391808.50681634998},0,{"$f":"SUM(H751:H756)","v":0},78.658731340496132,18620.97609634549,64906.115587395609,671.81947613588295,204157.5220823886,103373.41484274389,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D757=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C759=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C759=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C759,\"_\",$D760),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C759,\"_\",$D760),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C759=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C759,\"_\",$D761),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C759,\"_\",$D761),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C759=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C759,\"_\",$D762),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C759,\"_\",$D762),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C759=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C759,\"_\",$D763),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C759,\"_\",$D763),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C759=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C759,\"_\",$D764),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C759,\"_\",$D764),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C759=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C759,\"_\",$D765),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C759,\"_\",$D765),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C759=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F760:F765)","v":0},0,{"$f":"SUM(H760:H765)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D766=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C768=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C768=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C768,\"_\",$D769),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C768,\"_\",$D769),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C768=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C768,\"_\",$D770),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C768,\"_\",$D770),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C768=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C768,\"_\",$D771),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C768,\"_\",$D771),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C768=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C768,\"_\",$D772),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C768,\"_\",$D772),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C768=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C768,\"_\",$D773),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C768,\"_\",$D773),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C768=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C768,\"_\",$D774),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C768,\"_\",$D774),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C768=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F769:F774)","v":0},0,{"$f":"SUM(H769:H774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D775=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C777=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C777=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C777,\"_\",$D778),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C777,\"_\",$D778),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C777=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C777,\"_\",$D779),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C777,\"_\",$D779),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C777=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C777,\"_\",$D780),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C777,\"_\",$D780),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C777=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C777,\"_\",$D781),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C777,\"_\",$D781),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C777=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C777,\"_\",$D782),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C777,\"_\",$D782),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C777=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D638:$D693,CONCATENATE($C777,\"_\",$D783),F638:F693)","v":0},0,{"$f":"SUMIF($D638:$D693,CONCATENATE($C777,\"_\",$D783),H638:H693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C777=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F778:F783)","v":0},0,{"$f":"SUM(H778:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D784=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A637","v":"GENERAL PLANT"},null,null,null,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUM(F697,F706,F715,F724,F733,F742,F751,F760,F769,F778)","v":59163440.731586978},0,{"$f":"SUM(H697,H706,H715,H724,H733,H742,H751,H760,H769,H778)","v":41107744.749767922},14590553.216340419,2420221.620423743,468614.33731995145,80220.376769721042,339336.29355771013,156750.13740750958,0,0,{"$f":"SUM(Q697,Q706,Q715,Q724,Q733,Q742,Q751,Q760,Q769,Q778)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,24273882.312738243,{"$f":"ROUND((SUM(H788:AW788)-F788),1)","v":0},{"$f":"SUM(H698,H707,H716,H725,H734,H743,H752,H761,H770,H779)","v":13620643.331095038},5235280.2809905,1929982.0186699706,1680494.9275696469,180108.29759522097,1535178.184702138,92195.272115725937,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,93562175.928804263,0,{"$f":"SUM(H699,H708,H717,H726,H735,H744,H753,H762,H771,H780)","v":65985734.426250421},24073302.727994956,1385540.617945503,683510.351259285,142126.06695619799,136254.35386025443,116497.63296120688,1039209.7515764328,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,9336615.6200541798,0,{"$f":"SUM(H700,H709,H718,H727,H736,H745,H754,H763,H772,H781)","v":8132210.0922491271},903517.02818241634,104831.13187529013,32782.849758847384,12907.622134566946,67042.996147844315,0,83323.899706086551,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,391808.50681634998,0,{"$f":"SUM(H701,H710,H719,H728,H737,H746,H755,H764,H773,H782)","v":0},78.658731340496132,18620.97609634549,64906.115587395609,671.81947613588295,204157.5220823886,103373.41484274389,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,0,{"$f":"SUM(H702,H711,H720,H729,H738,H747,H756,H765,H774,H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F787:F792)","v":186727923.10000002},0,{"$f":"SUM(H787:H792)","v":128846332.59936251},44802731.912239634,5859196.3650108529,2930308.5814951267,416034.18293184281,2281969.3503503352,468816.4573271863,1122533.6512825193,0,0,{"$f":"SUM(R787:R792)","v":0},{"$f":"SUM(S787:S792)","v":0},{"$f":"SUM(T787:T792)","v":0},{"$f":"SUM(U787:U792)","v":0},0]
[null,null,null,null,null,null,0]
["~",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E796=\"\",\"~\",INDEX(INDIRECT(E796),1,3))","v":"DEM"},{"$f":"IF(B796=\"~\",\"~\",CONCATENATE(B796,\"_\",C796))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"PDAYXT"},null,0,null,null,null,null,null,null,null,null,{"$f":"IF($F796=0,0,INDEX(INDIRECT($E796),1,P$2)*$F796)","v":0},0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},"DEM",{"$f":"IF(B797=\"~\",\"~\",CONCATENATE(B797,\"_\",C797))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B798=\"~\",\"~\",CONCATENATE(B798,\"_\",C798))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"PAVG"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B812=\"~\",\"~\",CONCATENATE(B812,\"_\",C812))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},null,0,null,null,null,null,null,null,null,null,{"$f":"IF($F812=0,0,INDEX(INDIRECT($E812),1,P$2)*$F812)","v":0},0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B813=\"~\",\"~\",CONCATENATE(B813,\"_\",C813))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E817=\"\",\"~\",INDEX(INDIRECT(E817),1,3))","v":"CUS"},"F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},null,0,null,null,null,null,null,null,null,null,{"$f":"IF($F828=0,0,INDEX(INDIRECT($E828),1,P$2)*$F828)","v":0},0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,{"$f":"IF($F844=0,0,INDEX(INDIRECT($E844),1,P$2)*$F844)","v":0},0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E850=\"\",\"~\",INDEX(INDIRECT(E850),1,3))","v":"~"},{"$f":"IF(B850=\"~\",\"~\",CONCATENATE(B850,\"_\",C850))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},null,{"$f":"ROUND((SUM(H850:AW850)-F850),1)","v":0},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BH$3,7)","v":"~"},{"$f":"IF(E851=\"\",\"~\",INDEX(INDIRECT(E851),1,3))","v":"~"},{"$f":"IF(B851=\"~\",\"~\",CONCATENATE(B851,\"_\",C851))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},{"$f":"IF(E852=\"\",\"~\",INDEX(INDIRECT(E852),1,3))","v":"~"},{"$f":"IF(B852=\"~\",\"~\",CONCATENATE(B852,\"_\",C852))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"ROUND((SUM(H853:AW853)-F853),1)","v":0}]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},{"$f":"IF(C855=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C855=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C855,\"_\",$D856),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C855,\"_\",$D856),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C855=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C855,\"_\",$D857),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C855,\"_\",$D857),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C855=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C855,\"_\",$D858),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C855,\"_\",$D858),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C855=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C855,\"_\",$D859),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C855,\"_\",$D859),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C855=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C855,\"_\",$D860),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C855,\"_\",$D860),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C855=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C855,\"_\",$D861),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C855,\"_\",$D861),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C855=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F856:F861)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(P856:P861)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D862=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C864=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C864=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C864,\"_\",$D865),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C864,\"_\",$D865),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C864=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C864,\"_\",$D866),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C864,\"_\",$D866),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C864=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C864,\"_\",$D867),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C864,\"_\",$D867),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C864=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C864,\"_\",$D868),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C864,\"_\",$D868),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C864=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C864,\"_\",$D869),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C864,\"_\",$D869),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C864=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C864,\"_\",$D870),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C864,\"_\",$D870),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C864=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F865:F870)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(P865:P870)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D871=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C873=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C873=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C873,\"_\",$D874),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C873,\"_\",$D874),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C873=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C873,\"_\",$D875),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C873,\"_\",$D875),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C873=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C873,\"_\",$D876),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C873,\"_\",$D876),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C873=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C873,\"_\",$D877),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C873,\"_\",$D877),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C873=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C873,\"_\",$D878),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C873,\"_\",$D878),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C873=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C873,\"_\",$D879),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C873,\"_\",$D879),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C873=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F874:F879)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(P874:P879)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D880=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C882=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C882=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C882,\"_\",$D883),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C882,\"_\",$D883),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C882=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C882,\"_\",$D884),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C882,\"_\",$D884),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C882=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C882,\"_\",$D885),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C882,\"_\",$D885),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C882=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C882,\"_\",$D886),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C882,\"_\",$D886),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C882=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C882,\"_\",$D887),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C882,\"_\",$D887),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C882=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C882,\"_\",$D888),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C882,\"_\",$D888),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C882=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F883:F888)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(P883:P888)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D889=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C891=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C891=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C891,\"_\",$D892),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C891,\"_\",$D892),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C891=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C891,\"_\",$D893),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C891,\"_\",$D893),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C891=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C891,\"_\",$D894),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C891,\"_\",$D894),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C891=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C891,\"_\",$D895),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C891,\"_\",$D895),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C891=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C891,\"_\",$D896),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C891,\"_\",$D896),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C891=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C891,\"_\",$D897),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C891,\"_\",$D897),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C891=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F892:F897)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(P892:P897)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D898=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C900=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C900=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C900,\"_\",$D901),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C900,\"_\",$D901),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C900=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C900,\"_\",$D902),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C900,\"_\",$D902),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C900=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C900,\"_\",$D903),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C900,\"_\",$D903),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C900=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C900,\"_\",$D904),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C900,\"_\",$D904),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C900=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C900,\"_\",$D905),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C900,\"_\",$D905),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C900=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C900,\"_\",$D906),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C900,\"_\",$D906),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C900=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F901:F906)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(P901:P906)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D907=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C909=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C909=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C909,\"_\",$D910),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C909,\"_\",$D910),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C909=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C909,\"_\",$D911),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C909,\"_\",$D911),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C909=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C909,\"_\",$D912),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C909,\"_\",$D912),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C909=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C909,\"_\",$D913),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C909,\"_\",$D913),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C909=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C909,\"_\",$D914),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C909,\"_\",$D914),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C909=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C909,\"_\",$D915),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C909,\"_\",$D915),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C909=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F910:F915)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(P910:P915)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D916=\"Sub-total\",\"\",\"~\")","v":""},null,null,{"$f":"ROUND((SUM(H917:AW917)-F917),1)","v":0}]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C918=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C918=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C918,\"_\",$D919),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C918,\"_\",$D919),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C918=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C918,\"_\",$D920),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C918,\"_\",$D920),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C918=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C918,\"_\",$D921),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C918,\"_\",$D921),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C918=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C918,\"_\",$D922),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C918,\"_\",$D922),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C918=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C918,\"_\",$D923),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C918,\"_\",$D923),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C918=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C918,\"_\",$D924),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C918,\"_\",$D924),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C918=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F919:F924)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(P919:P924)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D925=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C927=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C927=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C927,\"_\",$D928),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C927,\"_\",$D928),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C927=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C927,\"_\",$D929),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C927,\"_\",$D929),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C927=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C927,\"_\",$D930),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C927,\"_\",$D930),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C927=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C927,\"_\",$D931),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C927,\"_\",$D931),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C927=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C927,\"_\",$D932),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C927,\"_\",$D932),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C927=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C927,\"_\",$D933),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C927,\"_\",$D933),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C927=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F928:F933)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(P928:P933)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D934=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C936=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C936=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C936,\"_\",$D937),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C936,\"_\",$D937),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C936=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C936,\"_\",$D938),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C936,\"_\",$D938),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C936=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C936,\"_\",$D939),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C936,\"_\",$D939),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C936=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C936,\"_\",$D940),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C936,\"_\",$D940),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C936=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C936,\"_\",$D941),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C936,\"_\",$D941),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C936=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C936,\"_\",$D942),F796:F852)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D796:$D852,CONCATENATE($C936,\"_\",$D942),P796:P852)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C936=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F937:F942)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(P937:P942)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D943=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A795","v":"~"},null,null,null,0]
[null,null,null,{"$f":"IF(C945=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUM(F856,F865,F874,F883,F892,F901,F910,F919,F928,F937)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(P856,P865,P874,P883,P892,P901,P910,P919,P928,P937)","v":0},{"$f":"SUM(Q856,Q865,Q874,Q883,Q892,Q901,Q910,Q919,Q928,Q937)","v":0},0,0,0,0,{"$f":"SUM(V856,V865,V874,V883,V892,V901,V910,V919,V928,V937)","v":0}]
[null,null,null,{"$f":"IF(C945=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C945=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C945=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C945=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C945=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C945=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"SUM(F946:F951)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(P946:P951)","v":0},0,{"$f":"SUM(R946:R951)","v":0},{"$f":"SUM(S946:S951)","v":0},{"$f":"SUM(T946:T951)","v":0},{"$f":"SUM(U946:U951)","v":0},0]
[null,null,null,null,null,null,0]
["O & M EXPENSE",null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"P957/$F$957","v":0},0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E955=\"\",\"~\",INDEX(INDIRECT(E955),1,3))","v":"DEM"},{"$f":"IF(B955=\"~\",\"~\",CONCATENATE(B955,\"_\",C955))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"PDAYXT"},{"$f":"FUNCALLOC!E$396","v":303647.78748872742},0,{"$f":"IF($F955=0,0,INDEX(INDIRECT($E955),1,H$2)*$F955)","v":216749.11914533828},77255.627196153888,9242.0952243064949,207.96748428863287,192.97843864011529,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},"DEM",{"$f":"IF(B956=\"~\",\"~\",CONCATENATE(B956,\"_\",C956))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},{"$f":"FUNCALLOC!F$396","v":4229861.4587952308},0,2974468.3225080315,958073.20114913129,180193.90008367767,27959.663839274868,35235.098302747298,53931.272912368309,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B957=\"~\",\"~\",CONCATENATE(B957,\"_\",C957))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},{"$f":"FUNCALLOC!G$396","v":31168938.766143657},0,21871739.676648408,7795717.8015448386,1236354.9951155928,164467.12282918734,18231.025749858665,41103.532303561537,41324.61195220743,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},{"$f":"FUNCALLOC!H$396","v":87176.636497868967},0,{"$f":"IF($F958=0,0,INDEX(INDIRECT($E958),1,H$2)*$F958)","v":60815.65407802078},21676.450255797401,3437.7575269360068,546.68672958612217,60.599709368916315,205.94898253098347,433.53921562875155,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!I$396","v":2929.2409228292654},0,1867.6974878712649,679.09367715930648,146.63877075503632,84.601409650255732,9.1275527443020561,102.80805126565681,39.273973383442637,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!J$396","v":5406800.4954115022},0,3447400.8689416922,1253472.8712411097,270666.22352082853,156157.50143477551,16847.66053729731,189763.36776647018,72492.001969328179,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!K$396","v":645157.50476996182},0,329946.92324826779,126819.60602489916,46751.949486180594,49258.799168943471,5279.3485504499404,67032.762067380056,20068.116223840825,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},{"$f":"FUNCALLOC!L$396","v":14813923.11274972},0,{"$f":"IF($F962=0,0,INDEX(INDIRECT($E962),1,H$2)*$F962)","v":8379099.1016942998},3220621.1728208195,1187279.4996404611,1016025.921300057,108893.33612129283,882363.38603339961,19640.695139392465,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!M$396","v":850238.33062431309},0,{"$f":"IF($F963=0,0,INDEX(INDIRECT($E963),1,H$2)*$F963)","v":434829.50929519598},167132.66035011128,61613.325723825874,64917.045627321961,6957.5327964586613,88340.945111733279,26447.311719666053,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!N$396","v":-87047.011332905153},0,{"$f":"IF($F964=0,0,INDEX(INDIRECT($E964),1,H$2)*$F964)","v":-44517.646241269271},-17110.965308882423,-6307.9441015105904,-6646.1774338860023,-712.30902485623358,-9044.3055474270604,-2707.6636750735715,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},{"$f":"FUNCALLOC!O$396","v":3159862.2941736146},0,{"$f":"IF($F965=0,0,INDEX(INDIRECT($E965),1,H$2)*$F965)","v":2009251.1834708578},772163.22230228514,217120.57422092772,53374.119431501109,30990.721551425351,76962.473196617459,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},{"$f":"FUNCALLOC!P$396","v":1901257.8051764844},0,1327531.82678736,394466.73097158689,82291.409211757287,35958.716945260836,8712.0221121117484,19512.164200864332,7261.7514602430801,25523.183487300532,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},{"$f":"FUNCALLOC!Q$396","v":20270.441787454762},0,19347.393886848004,771.92429326001593,-70.062387665529471,-574.51342179256619,-0.64714498707592927,0,0,796.34656179191495,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},{"$f":"FUNCALLOC!R$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},{"$f":"FUNCALLOC!S$396","v":26306502.244878545},0,15283486.719241049,10800773.622478819,191881.229889632,0,30360.673269043986,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},{"$f":"FUNCALLOC!T$396","v":251257.6755280536},0,0,0,0,192622.53155224861,0,24789.516920415062,33845.627055389908,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B971=\"~\",\"~\",CONCATENATE(B971,\"_\",C971))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},{"$f":"FUNCALLOC!U$396","v":14396342.370909942},0,11399545.645869233,2937924.364552239,58239.246366299878,330.54772486024763,192.38382235831409,0,110.18257495341589,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B972=\"~\",\"~\",CONCATENATE(B972,\"_\",C972))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},{"$f":"FUNCALLOC!V$396","v":7978881.8600382656},0,7404270.2818985414,569545.3342011557,5002.9158893374479,27.140592528051261,27.140592528051261,0,9.0468641760170847,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},{"$f":"FUNCALLOC!W$396","v":1569854.1813659798},0,7033.7092606443557,822947.37992499396,445862.81880832429,177836.51973718591,41608.403875582771,44874.235054554847,29691.114704693431,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},{"$f":"FUNCALLOC!X$396","v":97242.3942502383},0,0,0,0,0,0,0,0,97242.3942502383,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},{"$f":"FUNCALLOC!Y$396","v":0},0,{"$f":"IF($F975=0,0,INDEX(INDIRECT($E975),1,H$2)*$F975)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E976=\"\",\"~\",INDEX(INDIRECT(E976),1,3))","v":"CUS"},"F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},{"$f":"FUNCALLOC!Z$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},{"$f":"FUNCALLOC!AA$396","v":14912877.519779636},0,13862314.103982847,1017794.0885773269,25879.734385346608,2345.902619737743,4094.8568049886503,269.3000456331593,179.53336375543952,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},{"$f":"FUNCALLOC!AB$396","v":3316952.5221576518},0,2817593.9023925364,314757.82625539933,0,0,113.16159336544631,0,0,184487.63191635074,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},{"$f":"FUNCALLOC!AC$396","v":846881.38846717402},0,0,0,0,0,0,0,0,846881.38846717402,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},{"$f":"FUNCALLOC!AD$396","v":1914757.3734579114},0,1780369.6346967118,130711.73423979251,3077.8443585750729,65.52284469185291,521.10837186013225,11.528946280091422,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},{"$f":"FUNCALLOC!AE$396","v":31893.34663520813},{"$f":"ROUND((SUM(H981:AW981)-F981),1)","v":0},22766.030495232681,8114.4687997399596,970.73437966463484,21.843660117285733,20.269300453568849,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},{"$f":"FUNCALLOC!AF$396","v":2077353.7136708647},0,13102.711878287842,1167957.0883539603,356910.66656570486,18742.366994417171,56912.588539432625,2904.7204647522308,0,460823.57087430992,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},{"$f":"FUNCALLOC!AG$396","v":11520052.093189441},0,10608340.421228057,885878.67468794587,21633.352960043627,77.771190988772787,4095.9493920753657,25.923730329590924,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},{"$f":"FUNCALLOC!AH$396","v":9898478.0149185881},0,8707068.3798443712,851888.04246893316,102885.28294939875,39253.134698320733,14940.757924043142,81343.437042132617,0,101098.97999138673,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},{"$f":"FUNCALLOC!AI$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},{"$f":"FUNCALLOC!AJ$396","v":799286.36755140801},0,463246.89814951725,235341.97384702798,69370.818070035035,8545.7195004747537,10931.950370901301,11849.007613451664,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},{"$f":"FUNCALLOC!AK$396","v":0},0,{"$f":"IF($F987=0,0,INDEX(INDIRECT($E987),1,H$2)*$F987)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},{"$f":"FUNCALLOC!AL$396","v":153301.49470898966},0,0,1118.9660550325893,59102.595190206623,72093.857482779858,2091.4402642842588,7851.4670121413556,11043.168704544973,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},{"$f":"FUNCALLOC!AM$396","v":4990.3180884462527},0,0,38.885595494386386,1892.4323140601375,2333.1357296631832,90.733056153568228,246.27543813111379,388.85595494386382,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},{"$f":"FUNCALLOC!AN$396","v":366000.89003846573},0,0,71.773432765475505,17319.988390227692,60563.115773474121,623.87139080979637,190815.98336018188,96606.157691006738,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},{"$f":"FUNCALLOC!AO$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},{"$f":"FUNCALLOC!AP$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},{"$f":"FUNCALLOC!AQ$396","v":92481.453512402222},0,0,196.43448180730115,12901.810023670923,22987.517652893242,454.8428829621925,36363.436035197643,19577.412435870916,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},{"$f":"FUNCALLOC!AR$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AS$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AT$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AU$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AV$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AW$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AX$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AY$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AZ$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$396","v":0},0,{"$f":"IF($F1003=0,0,INDEX(INDIRECT($E1003),1,H$2)*$F1003)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E1009=\"\",\"~\",INDEX(INDIRECT(E1009),1,3))","v":"~"},{"$f":"IF(B1009=\"~\",\"~\",CONCATENATE(B1009,\"_\",C1009))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BH$3,7)","v":"~"},{"$f":"IF(E1010=\"\",\"~\",INDEX(INDIRECT(E1010),1,3))","v":"~"},{"$f":"IF(B1010=\"~\",\"~\",CONCATENATE(B1010,\"_\",C1010))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$396","v":0},{"$f":"ROUND((SUM(H1010:AW1010)-F1010),1)","v":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":"IF(E1011=\"\",\"~\",INDEX(INDIRECT(E1011),1,3))","v":"~"},{"$f":"IF(B1011=\"~\",\"~\",CONCATENATE(B1011,\"_\",C1011))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},{"$f":"IF(C1014=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1014=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1014,\"_\",$D1015),F955:F1011)","v":303647.78748872742},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1014,\"_\",$D1015),H955:H1011)","v":216749.11914533828},77255.627196153888,9242.0952243064949,207.96748428863287,192.97843864011529,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1014=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1014,\"_\",$D1016),F955:F1011)","v":3072815.2828407092},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1014,\"_\",$D1016),H955:H1011)","v":1964733.5372295885},755052.25699340273,210812.63011941712,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1014,\"_\",$D1016),K955:K1011)","v":46727.941997615104},30278.412526569118,67918.167649190393,-2707.6636750735715,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1014=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1014,\"_\",$D1017),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1014,\"_\",$D1017),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1014=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1014,\"_\",$D1018),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1014,\"_\",$D1018),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1014=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1014,\"_\",$D1019),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1014,\"_\",$D1019),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1014=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1014,\"_\",$D1020),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1014,\"_\",$D1020),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1014=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1015:F1020)","v":3376463.0703294366},0,{"$f":"SUM(H1015:H1020)","v":2181482.6563749267},832307.88418955659,220054.72534372361,46935.909481903735,30471.390965209233,67918.167649190393,-2707.6636750735715,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1021=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C1023=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1023=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1023,\"_\",$D1024),F955:F1011)","v":4229861.4587952308},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1023,\"_\",$D1024),H955:H1011)","v":2974468.3225080315},958073.20114913129,180193.90008367767,27959.663839274868,35235.098302747298,53931.272912368309,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1023=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1023,\"_\",$D1025),F955:F1011)","v":645157.50476996182},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1023,\"_\",$D1025),H955:H1011)","v":329946.92324826779},{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1023,\"_\",$D1025),I955:I1011)","v":126819.60602489916},46751.949486180594,49258.799168943471,5279.3485504499404,67032.762067380056,20068.116223840825,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1023=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1023,\"_\",$D1026),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1023,\"_\",$D1026),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1023=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1023,\"_\",$D1027),F955:F1011)","v":31893.34663520813},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1023,\"_\",$D1027),H955:H1011)","v":22766.030495232681},8114.4687997399596,970.73437966463484,21.843660117285733,20.269300453568849,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1023=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1023,\"_\",$D1028),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1023,\"_\",$D1028),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1023=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1023,\"_\",$D1029),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1023,\"_\",$D1029),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1023=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1024:F1029)","v":4906912.3102004016},0,{"$f":"SUM(H1024:H1029)","v":3327181.2762515321},1093007.2759737703,227916.5839495229,77240.30666833563,40534.716153650807,120964.03497974837,20068.116223840825,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1030=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C1032=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1032=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1032,\"_\",$D1033),F955:F1011)","v":2929.2409228292654},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1032,\"_\",$D1033),H955:H1011)","v":1867.6974878712649},679.09367715930648,146.63877075503632,84.601409650255732,9.1275527443020561,102.80805126565681,39.273973383442637,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1032=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1032,\"_\",$D1034),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1032,\"_\",$D1034),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1032=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1032,\"_\",$D1035),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1032,\"_\",$D1035),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1032=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1032,\"_\",$D1036),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1032,\"_\",$D1036),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1032=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1032,\"_\",$D1037),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1032,\"_\",$D1037),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1032=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1032,\"_\",$D1038),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1032,\"_\",$D1038),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1032=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1033:F1038)","v":2929.2409228292654},0,{"$f":"SUM(H1033:H1038)","v":1867.6974878712649},679.09367715930648,146.63877075503632,84.601409650255732,9.1275527443020561,102.80805126565681,39.273973383442637,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1039=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C1041=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1041=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1042),F955:F1011)","v":36662915.898053028},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1042),H955:H1011)","v":25379956.199668121},9070867.1230417453,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1042),J955:J1011)","v":1510458.9761633575},321171.31099354895,35139.285996524894,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1042),M955:M1011)","v":231072.8490525627},114250.15313716437,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1041=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1043),F955:F1011)","v":17585689.690337975},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1043),H955:H1011)","v":10160807.831663704},3782992.4884357778,1331114.1721883789,1116327.1704508471,124562.24388487617,990216.49534599727,53349.758319301596,26319.530049092446,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1041=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1044),F955:F1011)","v":71591549.530833393},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1044),H955:H1011)","v":52554613.997341566},16594454.350229725,729943.78969751531,373228.16507125244,76917.728329727353,69944.580966883164,63835.504562968214,1128611.414633763,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1041=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1045),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1045),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1041=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1046),F955:F1011)","v":0},{"$f":"ROUND((SUM(H1046:AW1046)-F1046),1)","v":0},{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1046),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1041=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1047),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1041,\"_\",$D1047),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1041=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1042:F1047)","v":125840155.1192244},0,{"$f":"SUM(H1042:H1047)","v":88095378.028673381},29448313.961707249,3571516.9380492517,1810726.6465156486,236619.25821112841,1291233.9253654431,231435.41601943417,1154930.9446828554,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1048=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C1050=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1050=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1050,\"_\",$D1051),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1050,\"_\",$D1051),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1050=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1050,\"_\",$D1052),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1050,\"_\",$D1052),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1050=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1050,\"_\",$D1053),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1050,\"_\",$D1053),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1050=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1050,\"_\",$D1054),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1050,\"_\",$D1054),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1050=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1050,\"_\",$D1055),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1050,\"_\",$D1055),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1050=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1050,\"_\",$D1056),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1050,\"_\",$D1056),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1050=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1051:F1056)","v":0},0,{"$f":"SUM(H1051:H1056)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1057=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C1059=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1059=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1059,\"_\",$D1060),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1059,\"_\",$D1060),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1059=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1059,\"_\",$D1061),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1059,\"_\",$D1061),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1059=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1059,\"_\",$D1062),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1059,\"_\",$D1062),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1059=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1059,\"_\",$D1063),F955:F1011)","v":24295170.189330302},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1059,\"_\",$D1063),H955:H1011)","v":19791758.411100235},3141065.7793578673,550800.12054518226,66618.992384201425,86881.246226452437,96123.088850666099,0,561922.55086569663,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1059=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1059,\"_\",$D1064),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1059,\"_\",$D1064),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1059=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1059,\"_\",$D1065),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1059,\"_\",$D1065),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1059=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1060:F1065)","v":24295170.189330302},0,{"$f":"SUM(H1060:H1065)","v":19791758.411100235},3141065.7793578673,550800.12054518226,66618.992384201425,86881.246226452437,96123.088850666099,0,561922.55086569663,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1066=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C1068=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1068=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1068,\"_\",$D1069),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1068,\"_\",$D1069),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1068=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1068,\"_\",$D1070),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1068,\"_\",$D1070),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1068=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1068,\"_\",$D1071),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1068,\"_\",$D1071),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1068=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1068,\"_\",$D1072),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1068,\"_\",$D1072),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1068=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1068,\"_\",$D1073),F955:F1011)","v":616774.15634830389},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1068,\"_\",$D1073),H955:H1011)","v":0},1426.0595650997523,91216.825918165385,157977.62663881041,3260.8875942098157,235277.16184565198,127615.59478636648,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1068=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1068,\"_\",$D1074),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1068,\"_\",$D1074),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1068=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1069:F1074)","v":616774.15634830389},0,{"$f":"SUM(H1069:H1074)","v":0},1426.0595650997523,91216.825918165385,157977.62663881041,3260.8875942098157,235277.16184565198,127615.59478636648,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1075=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C1077=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1077=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1077,\"_\",$D1078),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1077,\"_\",$D1078),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1077=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1077,\"_\",$D1079),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1077,\"_\",$D1079),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1077=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1077,\"_\",$D1080),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1077,\"_\",$D1080),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1077=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1077,\"_\",$D1081),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1077,\"_\",$D1081),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1077=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1077,\"_\",$D1082),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1077,\"_\",$D1082),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1077=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1077,\"_\",$D1083),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1077,\"_\",$D1083),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1077=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1078:F1083)","v":0},0,{"$f":"SUM(H1078:H1083)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1084=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C1086=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1086=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1086,\"_\",$D1087),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1086,\"_\",$D1087),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1086=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1086,\"_\",$D1088),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1086,\"_\",$D1088),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1086=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1086,\"_\",$D1089),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1086,\"_\",$D1089),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1086=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1086,\"_\",$D1090),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1086,\"_\",$D1090),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1086=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1086,\"_\",$D1091),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1086,\"_\",$D1091),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1086=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1086,\"_\",$D1092),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1086,\"_\",$D1092),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1086=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1087:F1092)","v":0},0,{"$f":"SUM(H1087:H1092)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1093=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C1095=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1095=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1095,\"_\",$D1096),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1095,\"_\",$D1096),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1095=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1095,\"_\",$D1097),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1095,\"_\",$D1097),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1095=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1095,\"_\",$D1098),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1095,\"_\",$D1098),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1095=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1095,\"_\",$D1099),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1095,\"_\",$D1099),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1095=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1095,\"_\",$D1100),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1095,\"_\",$D1100),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1095=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1095,\"_\",$D1101),F955:F1011)","v":0},0,{"$f":"SUMIF($D955:$D1011,CONCATENATE($C1095,\"_\",$D1101),H955:H1011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1095=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1096:F1101)","v":0},0,{"$f":"SUM(H1096:H1101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1102=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A954","v":"O & M EXPENSE"},null,null,null,0]
[null,null,null,{"$f":"IF(C1104=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUM(F1015,F1024,F1033,F1042,F1051,F1060,F1069,F1078,F1087,F1096)","v":41199354.385259815},0,{"$f":"SUM(H1015,H1024,H1033,H1042,H1051,H1060,H1069,H1078,H1087,H1096)","v":28573041.338809364},10106875.04506419,1700041.6102420967,349423.5437267627,70576.490290656599,285106.93001619668,114289.42711054781,0,0,{"$f":"SUM(Q1015,Q1024,Q1033,Q1042,Q1051,Q1060,Q1069,Q1078,Q1087,Q1096)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(C1104=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,21303662.477948647,0,{"$f":"SUM(H1016,H1025,H1034,H1043,H1052,H1061,H1070,H1079,H1088,H1097)","v":12455488.29214156},4664864.3514540801,1588678.7517939766,1212313.9116174057,160120.00496189523,1125167.4250625677,70710.210868068854,26319.530049092446,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1104=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,71591549.530833393,0,{"$f":"SUM(H1017,H1026,H1035,H1044,H1053,H1062,H1071,H1080,H1089,H1098)","v":52554613.997341566},16594454.350229725,729943.78969751531,373228.16507125244,76917.728329727353,69944.580966883164,63835.504562968214,1128611.414633763,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1104=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,24327063.53596551,0,{"$f":"SUM(H1018,H1027,H1036,H1045,H1054,H1063,H1072,H1081,H1090,H1099)","v":19814524.441595469},3149180.2481576074,551770.85492484691,66640.836044318712,86901.515526906005,96123.088850666099,0,561922.55086569663,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1104=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,616774.15634830389,0,{"$f":"SUM(H1019,H1028,H1037,H1046,H1055,H1064,H1073,H1082,H1091,H1100)","v":0},1426.0595650997523,91216.825918165385,157977.62663881041,3260.8875942098157,235277.16184565198,127615.59478636648,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1104=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,{"$f":"ROUND((SUM(H1110:AW1110)-F1110),1)","v":0},{"$f":"SUM(H1020,H1029,H1038,H1047,H1056,H1065,H1074,H1083,H1092,H1101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1104=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F1105:F1110)","v":159038404.08635569},0,{"$f":"SUM(H1105:H1110)","v":113397668.06988797},34516800.054470703,4661651.8325766008,2159584.0830985503,397776.62670339498,1811619.1867419654,376450.73732795136,1716853.4955485519,0,0,{"$f":"SUM(R1105:R1110)","v":0},{"$f":"SUM(S1105:S1110)","v":0},{"$f":"SUM(T1105:T1110)","v":0},{"$f":"SUM(U1105:U1110)","v":0},0]
[null,null,null,{"$f":"IF(D1111=\"TOTAL\",\"\",\"~\")","v":""},null,null,0]
["~",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E1114=\"\",\"~\",INDEX(INDIRECT(E1114),1,3))","v":"DEM"},{"$f":"IF(B1114=\"~\",\"~\",CONCATENATE(B1114,\"_\",C1114))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"PDAYXT"},{"$f":"FUNCALLOC!E$396","v":303647.78748872742},0,{"$f":"IF($F1114=0,0,INDEX(INDIRECT($E1114),1,H$2)*$F1114)","v":216749.11914533828},77255.627196153888,9242.0952243064949,207.96748428863287,192.97843864011529,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},"DEM",{"$f":"IF(B1115=\"~\",\"~\",CONCATENATE(B1115,\"_\",C1115))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},{"$f":"FUNCALLOC!F$396","v":4229861.4587952308},0,2974468.3225080315,958073.20114913129,180193.90008367767,27959.663839274868,35235.098302747298,53931.272912368309,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1116=\"~\",\"~\",CONCATENATE(B1116,\"_\",C1116))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},{"$f":"FUNCALLOC!G$396","v":31168938.766143657},0,21871739.676648408,7795717.8015448386,1236354.9951155928,164467.12282918734,18231.025749858665,41103.532303561537,41324.61195220743,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},{"$f":"FUNCALLOC!H$396","v":87176.636497868967},0,60815.65407802078,21676.450255797401,3437.7575269360068,546.68672958612217,60.599709368916315,205.94898253098347,433.53921562875155,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!I$396","v":2929.2409228292654},0,1867.6974878712649,679.09367715930648,146.63877075503632,84.601409650255732,9.1275527443020561,102.80805126565681,39.273973383442637,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!J$396","v":5406800.4954115022},0,3447400.8689416922,1253472.8712411097,270666.22352082853,156157.50143477551,16847.66053729731,189763.36776647018,72492.001969328179,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!K$396","v":645157.50476996182},0,329946.92324826779,126819.60602489916,46751.949486180594,49258.799168943471,5279.3485504499404,67032.762067380056,20068.116223840825,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},{"$f":"FUNCALLOC!L$396","v":14813923.11274972},0,8379099.1016942998,3220621.1728208195,1187279.4996404611,1016025.921300057,108893.33612129283,882363.38603339961,19640.695139392465,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!M$396","v":850238.33062431309},0,434829.50929519598,167132.66035011128,61613.325723825874,64917.045627321961,6957.5327964586613,88340.945111733279,26447.311719666053,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!N$396","v":-87047.011332905153},0,-44517.646241269271,-17110.965308882423,-6307.9441015105904,-6646.1774338860023,-712.30902485623358,-9044.3055474270604,-2707.6636750735715,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},{"$f":"FUNCALLOC!O$396","v":3159862.2941736146},0,2009251.1834708578,772163.22230228514,217120.57422092772,53374.119431501109,30990.721551425351,76962.473196617459,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},{"$f":"FUNCALLOC!P$396","v":1901257.8051764844},0,1327531.82678736,394466.73097158689,82291.409211757287,35958.716945260836,8712.0221121117484,19512.164200864332,7261.7514602430801,25523.183487300532,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},{"$f":"FUNCALLOC!Q$396","v":20270.441787454762},0,19347.393886848004,771.92429326001593,-70.062387665529471,-574.51342179256619,-0.64714498707592927,0,0,796.34656179191495,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},{"$f":"FUNCALLOC!R$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},{"$f":"FUNCALLOC!S$396","v":26306502.244878545},0,15283486.719241049,10800773.622478819,191881.229889632,0,30360.673269043986,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},{"$f":"FUNCALLOC!T$396","v":251257.6755280536},0,0,0,0,192622.53155224861,0,24789.516920415062,33845.627055389908,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B1130=\"~\",\"~\",CONCATENATE(B1130,\"_\",C1130))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},{"$f":"FUNCALLOC!U$396","v":14396342.370909942},0,{"$f":"IF($F1130=0,0,INDEX(INDIRECT($E1130),1,H$2)*$F1130)","v":11399545.645869233},2937924.364552239,58239.246366299878,330.54772486024763,192.38382235831409,0,110.18257495341589,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B1131=\"~\",\"~\",CONCATENATE(B1131,\"_\",C1131))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},{"$f":"FUNCALLOC!V$396","v":7978881.8600382656},0,7404270.2818985414,569545.3342011557,5002.9158893374479,27.140592528051261,27.140592528051261,0,9.0468641760170847,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},{"$f":"FUNCALLOC!W$396","v":1569854.1813659798},0,7033.7092606443557,822947.37992499396,445862.81880832429,177836.51973718591,41608.403875582771,44874.235054554847,29691.114704693431,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},{"$f":"FUNCALLOC!X$396","v":97242.3942502383},0,0,0,0,0,0,0,0,97242.3942502383,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},{"$f":"FUNCALLOC!Y$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E1135=\"\",\"~\",INDEX(INDIRECT(E1135),1,3))","v":"CUS"},"F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},{"$f":"FUNCALLOC!Z$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},{"$f":"FUNCALLOC!AA$396","v":14912877.519779636},0,13862314.103982847,1017794.0885773269,25879.734385346608,2345.902619737743,4094.8568049886503,269.3000456331593,179.53336375543952,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},{"$f":"FUNCALLOC!AB$396","v":3316952.5221576518},0,2817593.9023925364,314757.82625539933,0,0,113.16159336544631,0,0,184487.63191635074,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},{"$f":"FUNCALLOC!AC$396","v":846881.38846717402},0,0,0,0,0,0,0,0,846881.38846717402,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},{"$f":"FUNCALLOC!AD$396","v":1914757.3734579114},0,1780369.6346967118,130711.73423979251,3077.8443585750729,65.52284469185291,521.10837186013225,11.528946280091422,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},{"$f":"FUNCALLOC!AE$396","v":31893.34663520813},0,22766.030495232681,8114.4687997399596,970.73437966463484,21.843660117285733,20.269300453568849,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},{"$f":"FUNCALLOC!AF$396","v":2077353.7136708647},0,13102.711878287842,1167957.0883539603,356910.66656570486,18742.366994417171,56912.588539432625,2904.7204647522308,0,460823.57087430992,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},{"$f":"FUNCALLOC!AG$396","v":11520052.093189441},0,10608340.421228057,885878.67468794587,21633.352960043627,77.771190988772787,4095.9493920753657,25.923730329590924,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},{"$f":"FUNCALLOC!AH$396","v":9898478.0149185881},0,8707068.3798443712,851888.04246893316,102885.28294939875,39253.134698320733,14940.757924043142,81343.437042132617,0,101098.97999138673,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},{"$f":"FUNCALLOC!AI$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},{"$f":"FUNCALLOC!AJ$396","v":799286.36755140801},0,463246.89814951725,235341.97384702798,69370.818070035035,8545.7195004747537,10931.950370901301,11849.007613451664,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},{"$f":"FUNCALLOC!AK$396","v":0},0,{"$f":"IF($F1146=0,0,INDEX(INDIRECT($E1146),1,H$2)*$F1146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},{"$f":"FUNCALLOC!AL$396","v":153301.49470898966},0,0,1118.9660550325893,59102.595190206623,72093.857482779858,2091.4402642842588,7851.4670121413556,11043.168704544973,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},{"$f":"FUNCALLOC!AM$396","v":4990.3180884462527},0,0,38.885595494386386,1892.4323140601375,2333.1357296631832,90.733056153568228,246.27543813111379,388.85595494386382,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},{"$f":"FUNCALLOC!AN$396","v":366000.89003846573},0,0,71.773432765475505,17319.988390227692,60563.115773474121,623.87139080979637,190815.98336018188,96606.157691006738,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},{"$f":"FUNCALLOC!AO$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},{"$f":"FUNCALLOC!AP$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},{"$f":"FUNCALLOC!AQ$396","v":92481.453512402222},0,0,196.43448180730115,12901.810023670923,22987.517652893242,454.8428829621925,36363.436035197643,19577.412435870916,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},{"$f":"FUNCALLOC!AR$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AS$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AT$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AU$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AV$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AW$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AX$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AY$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AZ$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$396","v":0},0,{"$f":"IF($F1162=0,0,INDEX(INDIRECT($E1162),1,H$2)*$F1162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E1168=\"\",\"~\",INDEX(INDIRECT(E1168),1,3))","v":"~"},{"$f":"IF(B1168=\"~\",\"~\",CONCATENATE(B1168,\"_\",C1168))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$396","v":0},{"$f":"ROUND((SUM(H1168:AW1168)-F1168),1)","v":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":"IF(E1169=\"\",\"~\",INDEX(INDIRECT(E1169),1,3))","v":"~"},{"$f":"IF(B1169=\"~\",\"~\",CONCATENATE(B1169,\"_\",C1169))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},{"$f":"IF(E1170=\"\",\"~\",INDEX(INDIRECT(E1170),1,3))","v":"~"},{"$f":"IF(B1170=\"~\",\"~\",CONCATENATE(B1170,\"_\",C1170))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},{"$f":"IF(C1173=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1173=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1173,\"_\",$D1174),F1114:F1170)","v":303647.78748872742},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1173,\"_\",$D1174),H1114:H1170)","v":216749.11914533828},77255.627196153888,9242.0952243064949,207.96748428863287,192.97843864011529,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1173=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1173,\"_\",$D1175),F1114:F1170)","v":3072815.2828407092},{"$f":"ROUND((SUM(H1175:AW1175)-F1175),1)","v":0},{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1173,\"_\",$D1175),H1114:H1170)","v":1964733.5372295885},755052.25699340273,210812.63011941712,46727.941997615104,30278.412526569118,67918.167649190393,-2707.6636750735715,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1173=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1173,\"_\",$D1176),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1173,\"_\",$D1176),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1173=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1173,\"_\",$D1177),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1173,\"_\",$D1177),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1173=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1173,\"_\",$D1178),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1173,\"_\",$D1178),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1173=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1173,\"_\",$D1179),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1173,\"_\",$D1179),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1173=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1174:F1179)","v":3376463.0703294366},0,{"$f":"SUM(H1174:H1179)","v":2181482.6563749267},832307.88418955659,220054.72534372361,46935.909481903735,30471.390965209233,67918.167649190393,-2707.6636750735715,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1180=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C1182=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1182=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1182,\"_\",$D1183),F1114:F1170)","v":4229861.4587952308},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1182,\"_\",$D1183),H1114:H1170)","v":2974468.3225080315},958073.20114913129,180193.90008367767,27959.663839274868,35235.098302747298,53931.272912368309,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1182=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1182,\"_\",$D1184),F1114:F1170)","v":645157.50476996182},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1182,\"_\",$D1184),H1114:H1170)","v":329946.92324826779},126819.60602489916,46751.949486180594,49258.799168943471,5279.3485504499404,67032.762067380056,20068.116223840825,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1182=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1182,\"_\",$D1185),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1182,\"_\",$D1185),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1182=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1182,\"_\",$D1186),F1114:F1170)","v":31893.34663520813},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1182,\"_\",$D1186),H1114:H1170)","v":22766.030495232681},8114.4687997399596,970.73437966463484,21.843660117285733,20.269300453568849,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1182=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1182,\"_\",$D1187),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1182,\"_\",$D1187),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1182=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1182,\"_\",$D1188),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1182,\"_\",$D1188),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1182=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1183:F1188)","v":4906912.3102004016},0,{"$f":"SUM(H1183:H1188)","v":3327181.2762515321},1093007.2759737703,227916.5839495229,77240.30666833563,40534.716153650807,120964.03497974837,20068.116223840825,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1189=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C1191=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1191=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1191,\"_\",$D1192),F1114:F1170)","v":2929.2409228292654},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1191,\"_\",$D1192),H1114:H1170)","v":1867.6974878712649},679.09367715930648,146.63877075503632,84.601409650255732,9.1275527443020561,102.80805126565681,39.273973383442637,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1191=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1191,\"_\",$D1193),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1191,\"_\",$D1193),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1191=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1191,\"_\",$D1194),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1191,\"_\",$D1194),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1191=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1191,\"_\",$D1195),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1191,\"_\",$D1195),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1191=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1191,\"_\",$D1196),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1191,\"_\",$D1196),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1191=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1191,\"_\",$D1197),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1191,\"_\",$D1197),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1191=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1192:F1197)","v":2929.2409228292654},0,{"$f":"SUM(H1192:H1197)","v":1867.6974878712649},679.09367715930648,146.63877075503632,84.601409650255732,9.1275527443020561,102.80805126565681,39.273973383442637,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1198=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C1200=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1200=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1200,\"_\",$D1201),F1114:F1170)","v":36662915.898053028},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1200,\"_\",$D1201),H1114:H1170)","v":25379956.199668121},9070867.1230417453,1510458.9761633575,321171.31099354895,35139.285996524894,231072.8490525627,114250.15313716437,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1200=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1200,\"_\",$D1202),F1114:F1170)","v":17585689.690337975},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1200,\"_\",$D1202),H1114:H1170)","v":10160807.831663704},3782992.4884357778,1331114.1721883789,1116327.1704508471,124562.24388487617,990216.49534599727,53349.758319301596,26319.530049092446,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1200=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1200,\"_\",$D1203),F1114:F1170)","v":71591549.530833393},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1200,\"_\",$D1203),H1114:H1170)","v":52554613.997341566},16594454.350229725,729943.78969751531,373228.16507125244,76917.728329727353,69944.580966883164,63835.504562968214,1128611.414633763,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1200=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1200,\"_\",$D1204),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1200,\"_\",$D1204),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1200=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1200,\"_\",$D1205),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1200,\"_\",$D1205),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1200=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1200,\"_\",$D1206),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1200,\"_\",$D1206),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1200=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1201:F1206)","v":125840155.1192244},0,{"$f":"SUM(H1201:H1206)","v":88095378.028673381},29448313.961707249,3571516.9380492517,1810726.6465156486,236619.25821112841,1291233.9253654431,231435.41601943417,1154930.9446828554,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1207=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C1209=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1209=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1209,\"_\",$D1210),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1209,\"_\",$D1210),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1209=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1209,\"_\",$D1211),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1209,\"_\",$D1211),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1209=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1209,\"_\",$D1212),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1209,\"_\",$D1212),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1209=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1209,\"_\",$D1213),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1209,\"_\",$D1213),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1209=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1209,\"_\",$D1214),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1209,\"_\",$D1214),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1209=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1209,\"_\",$D1215),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1209,\"_\",$D1215),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1209=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1210:F1215)","v":0},0,{"$f":"SUM(H1210:H1215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1216=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C1218=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1218=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1218,\"_\",$D1219),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1218,\"_\",$D1219),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1218=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1218,\"_\",$D1220),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1218,\"_\",$D1220),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1218=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1218,\"_\",$D1221),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1218,\"_\",$D1221),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1218=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1218,\"_\",$D1222),F1114:F1170)","v":24295170.189330302},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1218,\"_\",$D1222),H1114:H1170)","v":19791758.411100235},3141065.7793578673,550800.12054518226,66618.992384201425,86881.246226452437,96123.088850666099,0,561922.55086569663,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1218=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1218,\"_\",$D1223),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1218,\"_\",$D1223),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1218=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1218,\"_\",$D1224),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1218,\"_\",$D1224),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1218=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1219:F1224)","v":24295170.189330302},0,{"$f":"SUM(H1219:H1224)","v":19791758.411100235},3141065.7793578673,550800.12054518226,66618.992384201425,86881.246226452437,96123.088850666099,0,561922.55086569663,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1225=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C1227=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1227=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1227,\"_\",$D1228),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1227,\"_\",$D1228),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1227=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1227,\"_\",$D1229),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1227,\"_\",$D1229),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1227=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1227,\"_\",$D1230),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1227,\"_\",$D1230),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1227=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1227,\"_\",$D1231),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1227,\"_\",$D1231),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1227=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1227,\"_\",$D1232),F1114:F1170)","v":616774.15634830389},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1227,\"_\",$D1232),H1114:H1170)","v":0},1426.0595650997523,91216.825918165385,157977.62663881041,3260.8875942098157,235277.16184565198,127615.59478636648,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1227=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1227,\"_\",$D1233),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1227,\"_\",$D1233),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1227=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1228:F1233)","v":616774.15634830389},0,{"$f":"SUM(H1228:H1233)","v":0},1426.0595650997523,91216.825918165385,157977.62663881041,3260.8875942098157,235277.16184565198,127615.59478636648,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1234=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C1236=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1236=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1236,\"_\",$D1237),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1236,\"_\",$D1237),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1236=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1236,\"_\",$D1238),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1236,\"_\",$D1238),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1236=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1236,\"_\",$D1239),F1114:F1170)","v":0},{"$f":"ROUND((SUM(H1239:AW1239)-F1239),1)","v":0},{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1236,\"_\",$D1239),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1236=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1236,\"_\",$D1240),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1236,\"_\",$D1240),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1236=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1236,\"_\",$D1241),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1236,\"_\",$D1241),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1236=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1236,\"_\",$D1242),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1236,\"_\",$D1242),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1236=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1237:F1242)","v":0},0,{"$f":"SUM(H1237:H1242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1243=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C1245=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1245=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1245,\"_\",$D1246),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1245,\"_\",$D1246),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1245=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1245,\"_\",$D1247),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1245,\"_\",$D1247),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1245=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1245,\"_\",$D1248),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1245,\"_\",$D1248),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1245=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1245,\"_\",$D1249),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1245,\"_\",$D1249),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1245=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1245,\"_\",$D1250),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1245,\"_\",$D1250),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1245=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1245,\"_\",$D1251),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1245,\"_\",$D1251),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1245=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1246:F1251)","v":0},0,{"$f":"SUM(H1246:H1251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1252=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C1254=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1254=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1254,\"_\",$D1255),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1254,\"_\",$D1255),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1254=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1254,\"_\",$D1256),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1254,\"_\",$D1256),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1254=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1254,\"_\",$D1257),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1254,\"_\",$D1257),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1254=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1254,\"_\",$D1258),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1254,\"_\",$D1258),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1254=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1254,\"_\",$D1259),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1254,\"_\",$D1259),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1254=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1254,\"_\",$D1260),F1114:F1170)","v":0},0,{"$f":"SUMIF($D1114:$D1170,CONCATENATE($C1254,\"_\",$D1260),H1114:H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1254=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1255:F1260)","v":0},0,{"$f":"SUM(H1255:H1260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1261=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A1113","v":"~"},null,null,null,0]
[null,null,null,{"$f":"IF(C1263=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUM(F1174,F1183,F1192,F1201,F1210,F1219,F1228,F1237,F1246,F1255)","v":41199354.385259815},0,{"$f":"SUM(H1174,H1183,H1192,H1201,H1210,H1219,H1228,H1237,H1246,H1255)","v":28573041.338809364},10106875.04506419,1700041.6102420967,349423.5437267627,70576.490290656599,285106.93001619668,114289.42711054781,0,0,{"$f":"SUM(Q1174,Q1183,Q1192,Q1201,Q1210,Q1219,Q1228,Q1237,Q1246,Q1255)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(C1263=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,21303662.477948647,0,{"$f":"SUM(H1175,H1184,H1193,H1202,H1211,H1220,H1229,H1238,H1247,H1256)","v":12455488.29214156},4664864.3514540801,1588678.7517939766,1212313.9116174057,160120.00496189523,1125167.4250625677,70710.210868068854,26319.530049092446,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1263=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,71591549.530833393,0,{"$f":"SUM(H1176,H1185,H1194,H1203,H1212,H1221,H1230,H1239,H1248,H1257)","v":52554613.997341566},16594454.350229725,729943.78969751531,373228.16507125244,76917.728329727353,69944.580966883164,63835.504562968214,1128611.414633763,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1263=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,24327063.53596551,0,{"$f":"SUM(H1177,H1186,H1195,H1204,H1213,H1222,H1231,H1240,H1249,H1258)","v":19814524.441595469},3149180.2481576074,551770.85492484691,66640.836044318712,86901.515526906005,96123.088850666099,0,561922.55086569663,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1263=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,616774.15634830389,0,{"$f":"SUM(H1178,H1187,H1196,H1205,H1214,H1223,H1232,H1241,H1250,H1259)","v":0},1426.0595650997523,91216.825918165385,157977.62663881041,3260.8875942098157,235277.16184565198,127615.59478636648,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1263=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,0,{"$f":"SUM(H1179,H1188,H1197,H1206,H1215,H1224,H1233,H1242,H1251,H1260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1263=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"SUM(F1264:F1269)","v":159038404.08635569},0,{"$f":"SUM(H1264:H1269)","v":113397668.06988797},34516800.054470703,4661651.8325766008,2159584.0830985503,397776.62670339498,1811619.1867419654,376450.73732795136,1716853.4955485519,0,0,0,0,0,0,{"$f":"SUM(V1264:V1269)","v":0}]
[null,null,null,{"$f":"IF(D1270=\"TOTAL\",\"\",\"~\")","v":"~"},null,null,0]
["DEPRECIATION EXPENSE",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E1273=\"\",\"~\",INDEX(INDIRECT(E1273),1,3))","v":"DEM"},{"$f":"IF(B1273=\"~\",\"~\",CONCATENATE(B1273,\"_\",C1273))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"PDAYXT"},{"$f":"FUNCALLOC!E$536","v":152892.00526843051},0,{"$f":"IF($F1273=0,0,INDEX(INDIRECT($E1273),1,H$2)*$F1273)","v":109136.99632185526},38899.568009296832,4653.5576083473443,104.71528861279883,97.168040318269519,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},"DEM",{"$f":"IF(B1274=\"~\",\"~\",CONCATENATE(B1274,\"_\",C1274))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},{"$f":"FUNCALLOC!F$536","v":2512404.1503231842},0,1766740.2659099223,569065.23070050823,107029.48709863862,16607.1575052113,20928.535857550698,32033.473251353109,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1275=\"~\",\"~\",CONCATENATE(B1275,\"_\",C1275))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},{"$f":"FUNCALLOC!G$536","v":51186636.384773366},0,35918476.221817695,12802379.171774119,2030382.0432353446,270093.21288320021,29939.578404674477,67501.546264948411,67864.610393381401,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},{"$f":"FUNCALLOC!H$536","v":2916996.1302020834},0,2034937.7393750639,725310.4048608786,115029.96451222971,18292.551062973544,2027.7120662348673,6891.2085760113105,14506.549748691312,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!I$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!J$536","v":1713730.3009091471},0,1092682.3235848395,397298.6320905466,85789.906447248941,49495.41640201964,5340.005866075564,60147.074710811095,22976.94180760561,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!K$536","v":52004.187033948518},0,26596.019392189934,10222.543274362273,3768.5326564525594,3970.6021957581261,425.55225259744435,5403.3073632107389,1617.6298993774421,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},{"$f":"FUNCALLOC!L$536","v":24327902.258512691},0,13760426.755892152,5289007.9493289683,1949788.681968366,1668550.5329934878,178828.14819540764,1449045.6071988062,32254.582935505332,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!M$536","v":1655536.5380354668},0,846675.70788726839,325431.37134914834,119970.02286497175,126402.84154024447,13547.318844893318,172012.54891633787,51496.726632602746,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!N$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},{"$f":"FUNCALLOC!O$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},{"$f":"FUNCALLOC!P$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},{"$f":"FUNCALLOC!Q$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},{"$f":"FUNCALLOC!R$536","v":15854795.25379236},0,11221067.768985406,3334261.2444585166,695574.64532136242,303943.89918695815,73639.055992714755,164928.11125087997,61380.528596523283,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},{"$f":"FUNCALLOC!S$536","v":43824732.170337677},0,25461184.686004773,17993308.530013107,319660.26612546871,0,50578.688194323498,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},{"$f":"FUNCALLOC!T$536","v":418577.13478051918},0,0,0,0,320895.22113846074,0,41297.544217637209,56384.369424421202,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B1289=\"~\",\"~\",CONCATENATE(B1289,\"_\",C1289))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},{"$f":"FUNCALLOC!U$536","v":11861543.399711693},0,{"$f":"IF($F1289=0,0,INDEX(INDIRECT($E1289),1,H$2)*$F1289)","v":9392399.9535255451},2420636.8852149034,47984.920790453805,272.34738401528904,158.51033543885717,0,90.782461338429698,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B1290=\"~\",\"~\",CONCATENATE(B1290,\"_\",C1290))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},{"$f":"FUNCALLOC!V$536","v":8585781.7137784846},0,7967463.2994118659,612866.81534205424,5383.4540367588907,29.204994774460534,29.204994774460534,0,9.7349982581535102,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},{"$f":"FUNCALLOC!W$536","v":2163315.5730770724},0,9692.704558590478,1134051.1137573444,614415.01435809175,245065.12590521522,57337.878347787839,61838.311274853368,40915.424875188924,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},{"$f":"FUNCALLOC!X$536","v":1858203.4300000002},0,0,0,0,0,0,0,0,1858203.4300000002,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},{"$f":"FUNCALLOC!Y$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E1294=\"\",\"~\",INDEX(INDIRECT(E1294),1,3))","v":"CUS"},"F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},{"$f":"FUNCALLOC!Z$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},{"$f":"FUNCALLOC!AA$536","v":4207358.3088259697},0,3910963.6854182044,287149.4391052337,7301.4289396514932,661.84764581879631,1155.2787031926312,75.977408321035298,50.651605547356866,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},{"$f":"FUNCALLOC!AB$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},{"$f":"FUNCALLOC!AC$536","v":277085.93116067327},0,0,0,0,0,0,0,0,277085.93116067327,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},{"$f":"FUNCALLOC!AD$536","v":344527.73636129196},0,320346.96856694011,23519.333852814321,553.8052833384487,11.789711675515735,93.764510451608999,2.0744360719382522,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},{"$f":"FUNCALLOC!AE$536","v":1067175.4778743952},0,761768.58298816916,271516.25754757837,32481.505856274682,730.90537317449332,678.22610919852343,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},{"$f":"FUNCALLOC!AF$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},{"$f":"FUNCALLOC!AG$536","v":147829.60217462902},0,136130.17818993219,11367.925335296753,277.60724829336863,0.99798890938299112,52.560749227504189,0.33266296979433035,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},{"$f":"FUNCALLOC!AH$536","v":2175216.5475439075},0,1913401.1503474126,187204.63528235166,22609.31121258947,8625.9794697800771,3283.2708038796104,17875.433983029176,0,22216.766444864763,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},{"$f":"FUNCALLOC!AI$536","v":0},{"$f":"ROUND((SUM(H1303:AW1303)-F1303),1)","v":0},0,0,0,0,0,0,0,{"$f":"IF($F1303=0,0,INDEX(INDIRECT($E1303),1,O$2)*$F1303)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},{"$f":"FUNCALLOC!AJ$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},{"$f":"FUNCALLOC!AK$536","v":0},0,{"$f":"IF($F1305=0,0,INDEX(INDIRECT($E1305),1,H$2)*$F1305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},{"$f":"FUNCALLOC!AL$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},{"$f":"FUNCALLOC!AM$536","v":64.037621685408595},0,0,0.49899445469149561,24.284396794986119,29.939667281489733,1.1643203942801563,3.1602982130461386,4.9899445469149555,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},{"$f":"FUNCALLOC!AN$536","v":104404.40561914623},0,0,20.473891706486512,4940.652174431023,17276.067563957477,177.96383427767449,54431.641746168796,27557.606408604763,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},{"$f":"FUNCALLOC!AO$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},{"$f":"FUNCALLOC!AP$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},{"$f":"FUNCALLOC!AQ$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},{"$f":"FUNCALLOC!AR$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AS$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AT$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AU$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AV$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AW$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AX$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AY$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AZ$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$536","v":0},0,{"$f":"IF($F1321=0,0,INDEX(INDIRECT($E1321),1,H$2)*$F1321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E1327=\"\",\"~\",INDEX(INDIRECT(E1327),1,3))","v":"~"},{"$f":"IF(B1327=\"~\",\"~\",CONCATENATE(B1327,\"_\",C1327))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$536","v":0},{"$f":"ROUND((SUM(H1327:AW1327)-F1327),1)","v":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":"IF(E1328=\"\",\"~\",INDEX(INDIRECT(E1328),1,3))","v":"~"},{"$f":"IF(B1328=\"~\",\"~\",CONCATENATE(B1328,\"_\",C1328))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},{"$f":"IF(E1329=\"\",\"~\",INDEX(INDIRECT(E1329),1,3))","v":"~"},{"$f":"IF(B1329=\"~\",\"~\",CONCATENATE(B1329,\"_\",C1329))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},{"$f":"IF(C1332=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1332,\"_\",$D1333),F1273:F1329)","v":152892.00526843051},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1332,\"_\",$D1333),H1273:H1329)","v":109136.99632185526},38899.568009296832,4653.5576083473443,104.71528861279883,97.168040318269519,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1332,\"_\",$D1334),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1332,\"_\",$D1334),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1332,\"_\",$D1335),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1332,\"_\",$D1335),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1332,\"_\",$D1336),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1332,\"_\",$D1336),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1332,\"_\",$D1337),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1332,\"_\",$D1337),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1332,\"_\",$D1338),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1332,\"_\",$D1338),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1332=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1333:F1338)","v":152892.00526843051},0,{"$f":"SUM(H1333:H1338)","v":109136.99632185526},38899.568009296832,4653.5576083473443,104.71528861279883,97.168040318269519,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1339=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C1341=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1341,\"_\",$D1342),F1273:F1329)","v":2512404.1503231842},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1341,\"_\",$D1342),H1273:H1329)","v":1766740.2659099223},569065.23070050823,107029.48709863862,16607.1575052113,20928.535857550698,32033.473251353109,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1341,\"_\",$D1343),F1273:F1329)","v":52004.187033948518},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1341,\"_\",$D1343),H1273:H1329)","v":26596.019392189934},10222.543274362273,3768.5326564525594,3970.6021957581261,425.55225259744435,5403.3073632107389,1617.6298993774421,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1341,\"_\",$D1344),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1341,\"_\",$D1344),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1341,\"_\",$D1345),F1273:F1329)","v":1067175.4778743952},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1341,\"_\",$D1345),H1273:H1329)","v":761768.58298816916},271516.25754757837,32481.505856274682,730.90537317449332,678.22610919852343,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1341,\"_\",$D1346),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1341,\"_\",$D1346),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1341,\"_\",$D1347),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1341,\"_\",$D1347),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1341=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1342:F1347)","v":3631583.8152315281},0,{"$f":"SUM(H1342:H1347)","v":2555104.8682902814},850804.03152244887,143279.52561136585,21308.665074143919,22032.314219346667,37436.780614563846,1617.6298993774421,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1348=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C1350=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1350,\"_\",$D1351),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1350,\"_\",$D1351),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1350,\"_\",$D1352),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1350,\"_\",$D1352),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1350,\"_\",$D1353),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1350,\"_\",$D1353),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1350,\"_\",$D1354),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1350,\"_\",$D1354),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1350,\"_\",$D1355),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1350,\"_\",$D1355),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1350,\"_\",$D1356),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1350,\"_\",$D1356),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1350=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1351:F1356)","v":0},0,{"$f":"SUM(H1351:H1356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1357=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C1359=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1359,\"_\",$D1360),F1273:F1329)","v":55817362.815884598},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1359,\"_\",$D1360),H1273:H1329)","v":39046096.284777597},13924988.208725544,2231201.9141948232,337881.18034819339,37307.296336984909,134539.82955177082,105348.10194967833,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1359,\"_\",$D1361),F1273:F1329)","v":41838234.050340518},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1359,\"_\",$D1361),H1273:H1329)","v":25828170.232764825},8948700.5651366338,2765333.3501547002,2098897.2737206905,266014.52303301572,1785986.267366024,145131.83816463136,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1359,\"_\",$D1362),F1273:F1329)","v":73541125.398033381},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1359,\"_\",$D1362),H1273:H1329)","v":47062051.29748591},22471532.117285457,995298.88953376294,566935.53677996004,109353.32508596889,103213.90733688355,97450.963364754061,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1359,\"_\",$D1362),O1273:O1329)","v":2135289.3611606732},0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1359,\"_\",$D1363),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1359,\"_\",$D1363),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1359,\"_\",$D1364),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1359,\"_\",$D1364),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1359,\"_\",$D1365),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1359,\"_\",$D1365),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1359=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1360:F1365)","v":171196722.2642585},0,{"$f":"SUM(H1360:H1365)","v":111936317.81502834},45345220.891147628,5991834.1538832868,3003713.9908488439,412675.14445596951,2023740.0042546783,347930.90347906377,2135289.3611606732,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1366=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C1368=\"~\",\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(H1368:AW1368)-F1368),1)","v":0}]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1368,\"_\",$D1369),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1368,\"_\",$D1369),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1368,\"_\",$D1370),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1368,\"_\",$D1370),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1368,\"_\",$D1371),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1368,\"_\",$D1371),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1368,\"_\",$D1372),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1368,\"_\",$D1372),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1368,\"_\",$D1373),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1368,\"_\",$D1373),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1368,\"_\",$D1374),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1368,\"_\",$D1374),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1368=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1369:F1374)","v":0},0,{"$f":"SUM(H1369:H1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1375=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C1377=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1377,\"_\",$D1378),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1377,\"_\",$D1378),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1377,\"_\",$D1379),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1377,\"_\",$D1379),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1377,\"_\",$D1380),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1377,\"_\",$D1380),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1377,\"_\",$D1381),F1273:F1329)","v":2323046.1497185365},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1377,\"_\",$D1381),H1273:H1329)","v":2049531.3285373447},198572.56061764841,22886.918460882836,8626.97745868946,3335.8315531071148,17875.76664599897,0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1377,\"_\",$D1381),O1273:O1329)","v":22216.766444864763},0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1377,\"_\",$D1382),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1377,\"_\",$D1382),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1377,\"_\",$D1383),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1377,\"_\",$D1383),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1377=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1378:F1383)","v":2323046.1497185365},0,{"$f":"SUM(H1378:H1383)","v":2049531.3285373447},198572.56061764841,22886.918460882836,8626.97745868946,3335.8315531071148,17875.76664599897,0,22216.766444864763,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1384=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C1386=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1386,\"_\",$D1387),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1386,\"_\",$D1387),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1386,\"_\",$D1388),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1386,\"_\",$D1388),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1386,\"_\",$D1389),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1386,\"_\",$D1389),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1386,\"_\",$D1390),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1386,\"_\",$D1390),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1386,\"_\",$D1391),F1273:F1329)","v":104468.44324083164},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1386,\"_\",$D1391),H1273:H1329)","v":0},20.972886161178007,4964.9365712260087,17306.007231238968,179.12815467195466,54434.802044381839,27562.596353151679,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1386,\"_\",$D1392),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1386,\"_\",$D1392),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1386=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1387:F1392)","v":104468.44324083164},0,{"$f":"SUM(H1387:H1392)","v":0},20.972886161178007,4964.9365712260087,17306.007231238968,179.12815467195466,54434.802044381839,27562.596353151679,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1393=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C1395=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1395,\"_\",$D1396),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1395,\"_\",$D1396),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1395,\"_\",$D1397),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1395,\"_\",$D1397),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1395,\"_\",$D1398),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1395,\"_\",$D1398),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1395,\"_\",$D1399),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1395,\"_\",$D1399),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1395,\"_\",$D1400),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1395,\"_\",$D1400),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1395,\"_\",$D1401),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1395,\"_\",$D1401),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1395=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1396:F1401)","v":0},0,{"$f":"SUM(H1396:H1401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1402=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C1404=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1404,\"_\",$D1405),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1404,\"_\",$D1405),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1404,\"_\",$D1406),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1404,\"_\",$D1406),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1404,\"_\",$D1407),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1404,\"_\",$D1407),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1404,\"_\",$D1408),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1404,\"_\",$D1408),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1404,\"_\",$D1409),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1404,\"_\",$D1409),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1404,\"_\",$D1410),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1404,\"_\",$D1410),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1404=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1405:F1410)","v":0},0,{"$f":"SUM(H1405:H1410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1411=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C1413=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1413=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1413,\"_\",$D1414),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1413,\"_\",$D1414),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1413=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1413,\"_\",$D1415),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1413,\"_\",$D1415),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1413=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1413,\"_\",$D1416),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1413,\"_\",$D1416),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1413=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1413,\"_\",$D1417),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1413,\"_\",$D1417),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1413=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1413,\"_\",$D1418),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1413,\"_\",$D1418),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1413=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1413,\"_\",$D1419),F1273:F1329)","v":0},0,{"$f":"SUMIF($D1273:$D1329,CONCATENATE($C1413,\"_\",$D1419),H1273:H1329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1413=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1414:F1419)","v":0},0,{"$f":"SUM(H1414:H1419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1420=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A1272","v":"DEPRECIATION EXPENSE"},null,null,null,0]
[null,null,null,{"$f":"IF(C1422=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUM(F1333,F1342,F1351,F1360,F1369,F1378,F1387,F1396,F1405,F1414)","v":58482658.971476212},0,{"$f":"SUM(H1333,H1342,H1351,H1360,H1369,H1378,H1387,H1396,H1405,H1414)","v":40921973.547009371},14532953.007435348,2342884.9589018091,354593.05314201751,58333.000234853876,166573.30280312392,105348.10194967833,0,0,{"$f":"SUM(Q1333,Q1342,Q1351,Q1360,Q1369,Q1378,Q1387,Q1396,Q1405,Q1414)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(C1422=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,41890238.23737447,0,{"$f":"SUM(H1334,H1343,H1352,H1361,H1370,H1379,H1388,H1397,H1406,H1415)","v":25854766.252157014},8958923.1084109955,2769101.8828111528,2102867.8759164484,266440.07528561319,1791389.5747292347,146749.4680640088,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1422=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,73541125.398033381,0,{"$f":"SUM(H1335,H1344,H1353,H1362,H1371,H1380,H1389,H1398,H1407,H1416)","v":47062051.29748591},22471532.117285457,995298.88953376294,566935.53677996004,109353.32508596889,103213.90733688355,97450.963364754061,{"$f":"SUM(O1335,O1344,O1353,O1362,O1371,O1380,O1389,O1398,O1407,O1416)","v":2135289.3611606732},0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1422=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,3390221.6275929315,0,{"$f":"SUM(H1336,H1345,H1354,H1363,H1372,H1381,H1390,H1399,H1408,H1417)","v":2811299.911525514},470088.81816522678,55368.424317157522,9357.8828318639535,4014.0576623056381,17875.76664599897,0,22216.766444864763,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1422=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,104468.44324083164,0,{"$f":"SUM(H1337,H1346,H1355,H1364,H1373,H1382,H1391,H1400,H1409,H1418)","v":0},20.972886161178007,4964.9365712260087,17306.007231238968,179.12815467195466,54434.802044381839,27562.596353151679,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1422=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,0,{"$f":"SUM(H1338,H1347,H1356,H1365,H1374,H1383,H1392,H1401,H1410,H1419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1422=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F1423:F1428)","v":177408712.6777178},0,{"$f":"SUM(H1423:H1428)","v":116650091.00817782},46433518.024183184,6167619.092135109,3051060.3559015291,438319.58642341354,2133487.3535596225,377111.12973159284,2157506.1276055379,0,0,0,0,0,0,{"$f":"SUM(V1423:V1428)","v":0}]
[null,null,null,{"$f":"IF(D1429=\"TOTAL\",\"\",\"~\")","v":""},null,null,0]
[null,null,null,null,null,null,0]
["OTHER TAXES",null,null,null,null,null,{"$f":"ROUND((SUM(H1432:AW1432)-F1432),1)","v":0}]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E1433=\"\",\"~\",INDEX(INDIRECT(E1433),1,3))","v":"DEM"},{"$f":"IF(B1433=\"~\",\"~\",CONCATENATE(B1433,\"_\",C1433))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"PDAYXT"},{"$f":"FUNCALLOC!E$548","v":11952.410369538646},0,{"$f":"IF($F1433=0,0,INDEX(INDIRECT($E1433),1,H$2)*$F1433)","v":8531.8402636386236},3040.9935380767474,363.79423577840311,8.1861710118029443,7.596161033069011,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},"DEM",{"$f":"IF(B1434=\"~\",\"~\",CONCATENATE(B1434,\"_\",C1434))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},{"$f":"FUNCALLOC!F$548","v":120195.01603318162},0,84521.980494338262,27224.443375949395,5120.3588866024029,794.49700094933996,1001.2344959013618,1532.5017794408598,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1435=\"~\",\"~\",CONCATENATE(B1435,\"_\",C1435))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},{"$f":"FUNCALLOC!G$548","v":882611.52456751838},0,619342.53346858278,220751.51244460949,35009.891588960578,4657.2191344281109,516.24835713016716,1163.9296282670709,1170.1899455401813,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},{"$f":"FUNCALLOC!H$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!I$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!J$548","v":281176.57062276889},0,179279.47493413193,65185.908672486839,14075.792250442593,8120.8527608356926,876.14984442537241,9868.5004234361822,3769.8917370102422,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!K$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},{"$f":"FUNCALLOC!L$548","v":419486.18659972795},0,237271.13355177382,91198.400584798146,33620.219704229574,28770.828359829691,3083.5349939361663,24985.903408922866,556.16599623772822,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!M$548","v":44160.415005306881},0,22584.551760833892,8680.680905767269,3200.1262890881662,3371.7177555568128,361.36636592123773,4588.3285398702556,1373.6433882692465,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!N$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},{"$f":"FUNCALLOC!O$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},{"$f":"FUNCALLOC!P$548","v":22855665.978426374},0,15958711.083879346,4742018.5827200199,989252.98647930392,432271.95242855174,104730.1774903733,234562.35460386044,87295.98129289964,306822.8595320239,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},{"$f":"FUNCALLOC!Q$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},{"$f":"FUNCALLOC!R$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},{"$f":"FUNCALLOC!S$548","v":718435.1924645073},0,417394.7041858958,294971.02290525241,5240.3100588152938,0,829.15531454373104,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},{"$f":"FUNCALLOC!T$548","v":6861.891208335187},0,0,0,0,5260.5551373019225,0,677.00605705906094,924.3300139742031,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B1449=\"~\",\"~\",CONCATENATE(B1449,\"_\",C1449))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},{"$f":"FUNCALLOC!U$548","v":652334.34632617072},0,{"$f":"IF($F1449=0,0,INDEX(INDIRECT($E1449),1,H$2)*$F1449)","v":516541.97751921264},133124.71463435885,2638.9661853038951,14.977945680287645,8.7173930550186434,0,4.9926485600958825,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B1450=\"~\",\"~\",CONCATENATE(B1450,\"_\",C1450))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},{"$f":"FUNCALLOC!V$548","v":393223.71713169996},0,364905.09998376656,28068.937141590999,246.55900626320104,1.3375714625490112,1.3375714625490112,0,0.4458571541830037,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},{"$f":"FUNCALLOC!W$548","v":113481.48037786396},0,508.45215365855006,59489.147498853548,32230.492057415016,12855.430628252887,3007.784623570969,3243.8647393250676,2146.3086767879049,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},{"$f":"FUNCALLOC!X$548","v":25916.712910489401},0,0,0,0,0,0,0,0,25916.712910489401,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},{"$f":"FUNCALLOC!Y$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},{"$f":"IF(E1454=\"\",\"~\",INDEX(INDIRECT(E1454),1,3))","v":"CUS"},"F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},{"$f":"FUNCALLOC!Z$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},{"$f":"FUNCALLOC!AA$548","v":690313.1607285596},0,641682.85774762358,47113.419480899764,1197.9660678275452,108.59121253055791,189.54983972967921,12.465827969069148,8.3105519793794329,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},{"$f":"FUNCALLOC!AB$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},{"$f":"FUNCALLOC!AC$548","v":45462.271309693722},0,0,0,0,0,0,0,0,45462.271309693722,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},{"$f":"FUNCALLOC!AD$548","v":56527.63876737289},0,52560.231900706422,3858.8835317657818,90.864396970320684,1.9343712927256433,15.384208052410393,0.34035858523031848,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},{"$f":"FUNCALLOC!AE$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},{"$f":"FUNCALLOC!AF$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},{"$f":"FUNCALLOC!AG$548","v":24254.820349467594},0,22335.262813177513,1865.1676166189741,45.547805284030545,0.16374285901988214,8.623790575047126,5.4580953006627381E-2,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},{"$f":"FUNCALLOC!AH$548","v":356893.92250100616},0,313937.13082795555,30715.193239830805,3709.5735469731012,1415.2888142833601,538.69551385709701,2932.8729398525743,0,3645.1676182536344,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},{"$f":"FUNCALLOC!AI$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},{"$f":"FUNCALLOC!AJ$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},{"$f":"FUNCALLOC!AK$548","v":213764.86315897084},0,{"$f":"IF($F1465=0,0,INDEX(INDIRECT($E1465),1,H$2)*$F1465)","v":123965.1977768393},62897.08562503189,18531.524769903281,2283.2243161758734,2920.6059985336096,3167.2246724868842,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},{"$f":"FUNCALLOC!AL$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},{"$f":"FUNCALLOC!AM$548","v":10.506833453775771},0,0,8.1871429509941085E-2,3.9844095694837991,4.9122857705964647,0.19103333552319582,0.51851905356296013,0.81871429509941074,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},{"$f":"FUNCALLOC!AN$548","v":17129.925703202221},0,0,3.3592092374615836,810.62675632768014,2834.5331986624783,29.199028919853415,8930.7531946161635,4521.4543154385838,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},{"$f":"FUNCALLOC!AO$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},{"$f":"FUNCALLOC!AP$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},{"$f":"FUNCALLOC!AQ$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},{"$f":"FUNCALLOC!AR$548","v":24711.720680539755},0,0,52.435216020330728,3444.8214229150053,6140.3879602187626,121.47166819607713,9719.9878171873243,5232.6165960022554,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AS$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AT$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AU$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AV$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AW$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AX$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AY$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AZ$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$548","v":0},0,{"$f":"IF($F1481=0,0,INDEX(INDIRECT($E1481),1,H$2)*$F1481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E1487=\"\",\"~\",INDEX(INDIRECT(E1487),1,3))","v":"~"},{"$f":"IF(B1487=\"~\",\"~\",CONCATENATE(B1487,\"_\",C1487))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$548","v":0},{"$f":"ROUND((SUM(H1487:AW1487)-F1487),1)","v":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":"IF(E1488=\"\",\"~\",INDEX(INDIRECT(E1488),1,3))","v":"~"},{"$f":"IF(B1488=\"~\",\"~\",CONCATENATE(B1488,\"_\",C1488))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},{"$f":"IF(E1489=\"\",\"~\",INDEX(INDIRECT(E1489),1,3))","v":"~"},{"$f":"IF(B1489=\"~\",\"~\",CONCATENATE(B1489,\"_\",C1489))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},{"$f":"IF(C1492=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1492=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1492,\"_\",$D1493),F1433:F1489)","v":11952.410369538646},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1492,\"_\",$D1493),H1433:H1489)","v":8531.8402636386236},3040.9935380767474,363.79423577840311,8.1861710118029443,7.596161033069011,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1492=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1492,\"_\",$D1494),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1492,\"_\",$D1494),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1492=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1492,\"_\",$D1495),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1492,\"_\",$D1495),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1492=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1492,\"_\",$D1496),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1492,\"_\",$D1496),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1492=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1492,\"_\",$D1497),F1433:F1489)","v":0},{"$f":"ROUND((SUM(H1497:AW1497)-F1497),1)","v":0},{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1492,\"_\",$D1497),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1492=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1492,\"_\",$D1498),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1492,\"_\",$D1498),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1492=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1493:F1498)","v":11952.410369538646},0,{"$f":"SUM(H1493:H1498)","v":8531.8402636386236},3040.9935380767474,363.79423577840311,8.1861710118029443,7.596161033069011,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1499=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C1501=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1501=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1501,\"_\",$D1502),F1433:F1489)","v":120195.01603318162},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1501,\"_\",$D1502),H1433:H1489)","v":84521.980494338262},27224.443375949395,5120.3588866024029,794.49700094933996,1001.2344959013618,1532.5017794408598,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1501=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1501,\"_\",$D1503),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1501,\"_\",$D1503),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1501=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1501,\"_\",$D1504),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1501,\"_\",$D1504),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1501=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1501,\"_\",$D1505),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1501,\"_\",$D1505),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1501=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1501,\"_\",$D1506),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1501,\"_\",$D1506),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1501=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1501,\"_\",$D1507),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1501,\"_\",$D1507),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1501=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1502:F1507)","v":120195.01603318162},0,{"$f":"SUM(H1502:H1507)","v":84521.980494338262},27224.443375949395,5120.3588866024029,794.49700094933996,1001.2344959013618,1532.5017794408598,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1508=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C1510=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1510=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1510,\"_\",$D1511),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1510,\"_\",$D1511),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1510=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1510,\"_\",$D1512),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1510,\"_\",$D1512),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1510=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1510,\"_\",$D1513),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1510,\"_\",$D1513),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1510=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1510,\"_\",$D1514),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1510,\"_\",$D1514),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1510=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1510,\"_\",$D1515),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1510,\"_\",$D1515),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1510=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1510,\"_\",$D1516),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1510,\"_\",$D1516),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1510=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1511:F1516)","v":0},0,{"$f":"SUM(H1511:H1516)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1517=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C1519=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1519=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1519,\"_\",$D1520),F1433:F1489)","v":1163788.0951902873},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1519,\"_\",$D1520),H1433:H1489)","v":798622.00840271474},285937.42111709632,49085.683839403173,12778.071895263804,1392.3982015555396,11032.430051703253,4940.0816825504235,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1519=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1519,\"_\",$D1521),F1433:F1489)","v":23319312.58003141},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1519,\"_\",$D1521),H1433:H1489)","v":16218566.769191954},4841897.6642105849,1026073.3324726217,464414.49854393827,108175.07885023071,264136.58655265358,89225.790677406621,306822.8595320239,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1519=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1519,\"_\",$D1522),F1433:F1489)","v":2702556.4112246926},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1519,\"_\",$D1522),H1433:H1489)","v":1993593.3234908637},566626.12519272137,41645.157772595274,18242.826866520933,4051.9289504143571,3933.676982938428,3084.3877484557665,71378.98422018312,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1519=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1519,\"_\",$D1523),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1519,\"_\",$D1523),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1519=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1519,\"_\",$D1524),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1519,\"_\",$D1524),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1519=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1519,\"_\",$D1525),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1519,\"_\",$D1525),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1519=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1520:F1525)","v":27185657.08644639},0,{"$f":"SUM(H1520:H1525)","v":19010782.101085536},5694461.2105204025,1116804.1740846201,495435.39730572299,113619.4060022006,279102.69358729525,97250.260108412811,378201.843752207,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1526=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C1528=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1528=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1528,\"_\",$D1529),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1528,\"_\",$D1529),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1528=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1528,\"_\",$D1530),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1528,\"_\",$D1530),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1528=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1528,\"_\",$D1531),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1528,\"_\",$D1531),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1528=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1528,\"_\",$D1532),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1528,\"_\",$D1532),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1528=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1528,\"_\",$D1533),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1528,\"_\",$D1533),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1528=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1528,\"_\",$D1534),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1528,\"_\",$D1534),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1528=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1529:F1534)","v":0},0,{"$f":"SUM(H1529:H1534)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1535=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C1537=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1537=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1537,\"_\",$D1538),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1537,\"_\",$D1538),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1537=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1537,\"_\",$D1539),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1537,\"_\",$D1539),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1537=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1537,\"_\",$D1540),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1537,\"_\",$D1540),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1537=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1537,\"_\",$D1541),F1433:F1489)","v":594913.60600944457},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1537,\"_\",$D1541),H1433:H1489)","v":460237.59141797241},95477.446481481675,22286.646122160411,3698.6768733182535,3467.9253029657539,6100.1521932924652,0,3645.1676182536344,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1537=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1537,\"_\",$D1542),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1537,\"_\",$D1542),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1537=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1537,\"_\",$D1543),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1537,\"_\",$D1543),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1537=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1538:F1543)","v":594913.60600944457},0,{"$f":"SUM(H1538:H1543)","v":460237.59141797241},95477.446481481675,22286.646122160411,3698.6768733182535,3467.9253029657539,6100.1521932924652,0,3645.1676182536344,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1544=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C1546=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1546=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1546,\"_\",$D1547),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1546,\"_\",$D1547),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1546=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1546,\"_\",$D1548),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1546,\"_\",$D1548),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1546=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1546,\"_\",$D1549),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1546,\"_\",$D1549),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1546=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1546,\"_\",$D1550),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1546,\"_\",$D1550),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1546=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1546,\"_\",$D1551),F1433:F1489)","v":41852.153217195751},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1546,\"_\",$D1551),H1433:H1489)","v":0},55.876296687302251,4259.4325888121693,8979.8334446518384,150.86173045145375,18651.259530857053,9754.8896257359374,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1546=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1546,\"_\",$D1552),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1546,\"_\",$D1552),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1546=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1547:F1552)","v":41852.153217195751},0,{"$f":"SUM(H1547:H1552)","v":0},55.876296687302251,4259.4325888121693,8979.8334446518384,150.86173045145375,18651.259530857053,9754.8896257359374,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1553=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C1555=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1555=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1555,\"_\",$D1556),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1555,\"_\",$D1556),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1555=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1555,\"_\",$D1557),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1555,\"_\",$D1557),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1555=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1555,\"_\",$D1558),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1555,\"_\",$D1558),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1555=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1555,\"_\",$D1559),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1555,\"_\",$D1559),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1555=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1555,\"_\",$D1560),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1555,\"_\",$D1560),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1555=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1555,\"_\",$D1561),F1433:F1489)","v":0},{"$f":"ROUND((SUM(H1561:AW1561)-F1561),1)","v":0},{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1555,\"_\",$D1561),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1555=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1556:F1561)","v":0},0,{"$f":"SUM(H1556:H1561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1562=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C1564=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1564=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1564,\"_\",$D1565),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1564,\"_\",$D1565),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1564=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1564,\"_\",$D1566),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1564,\"_\",$D1566),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1564=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1564,\"_\",$D1567),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1564,\"_\",$D1567),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1564=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1564,\"_\",$D1568),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1564,\"_\",$D1568),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1564=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1564,\"_\",$D1569),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1564,\"_\",$D1569),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1564=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1564,\"_\",$D1570),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1564,\"_\",$D1570),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1564=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1565:F1570)","v":0},0,{"$f":"SUM(H1565:H1570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1571=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C1573=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1573=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1573,\"_\",$D1574),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1573,\"_\",$D1574),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1573=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1573,\"_\",$D1575),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1573,\"_\",$D1575),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1573=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1573,\"_\",$D1576),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1573,\"_\",$D1576),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1573=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1573,\"_\",$D1577),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1573,\"_\",$D1577),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1573=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1573,\"_\",$D1578),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1573,\"_\",$D1578),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1573=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1573,\"_\",$D1579),F1433:F1489)","v":0},0,{"$f":"SUMIF($D1433:$D1489,CONCATENATE($C1573,\"_\",$D1579),H1433:H1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1573=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1574:F1579)","v":0},0,{"$f":"SUM(H1574:H1579)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1580=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A1432","v":"OTHER TAXES"},null,null,null,0]
[null,null,null,{"$f":"IF(C1582=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUM(F1493,F1502,F1511,F1520,F1529,F1538,F1547,F1556,F1565,F1574)","v":1295935.5215930077},0,{"$f":"SUM(H1493,H1502,H1511,H1520,H1529,H1538,H1547,H1556,H1565,H1574)","v":891675.82916069159},316202.85803112248,54569.836961783978,13580.755067224947,2401.2288584899707,12564.931831144113,4940.0816825504235,0,0,{"$f":"SUM(Q1493,Q1502,Q1511,Q1520,Q1529,Q1538,Q1547,Q1556,Q1565,Q1574)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(C1582=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,23319312.58003141,0,{"$f":"SUM(H1494,H1503,H1512,H1521,H1530,H1539,H1548,H1557,H1566,H1575)","v":16218566.769191954},4841897.6642105849,1026073.3324726217,464414.49854393827,108175.07885023071,264136.58655265358,89225.790677406621,306822.8595320239,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1582=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,2702556.4112246926,0,{"$f":"SUM(H1495,H1504,H1513,H1522,H1531,H1540,H1549,H1558,H1567,H1576)","v":1993593.3234908637},566626.12519272137,41645.157772595274,18242.826866520933,4051.9289504143571,3933.676982938428,3084.3877484557665,71378.98422018312,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1582=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,594913.60600944457,0,{"$f":"SUM(H1496,H1505,H1514,H1523,H1532,H1541,H1550,H1559,H1568,H1577)","v":460237.59141797241},95477.446481481675,22286.646122160411,3698.6768733182535,3467.9253029657539,6100.1521932924652,0,3645.1676182536344,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1582=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,41852.153217195751,0,{"$f":"SUM(H1497,H1506,H1515,H1524,H1533,H1542,H1551,H1560,H1569,H1578)","v":0},55.876296687302251,4259.4325888121693,8979.8334446518384,150.86173045145375,18651.259530857053,9754.8896257359374,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1582=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,0,{"$f":"SUM(H1498,H1507,H1516,H1525,H1534,H1543,H1552,H1561,H1570,H1579)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1582=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F1583:F1588)","v":27954570.272075754},0,{"$f":"SUM(H1583:H1588)","v":19564073.513261478},5820259.9702125983,1148834.4059179735,508916.59079565428,118247.02369255223,305386.60709088558,107005.14973414876,381847.01137046062,0,0,{"$f":"SUM(R1583:R1588)","v":0},{"$f":"SUM(S1583:S1588)","v":0},{"$f":"SUM(T1583:T1588)","v":0},{"$f":"SUM(U1583:U1588)","v":0},0]
["INCOME TAXES & ITC",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E1591=\"\",\"~\",INDEX(INDIRECT(E1591),1,3))","v":"DEM"},{"$f":"IF(B1591=\"~\",\"~\",CONCATENATE(B1591,\"_\",C1591))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"PDAYXT"},{"$f":"FUNCALLOC!E$560","v":20038.752965119082},0,{"$f":"IF($F1591=0,0,INDEX(INDIRECT($E1591),1,H$2)*$F1591)","v":14304.013508156517},5098.362287940382,609.91738030319095,13.724483477726338,12.735305241264836,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},"DEM",{"$f":"IF(B1592=\"~\",\"~\",CONCATENATE(B1592,\"_\",C1592))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},{"$f":"FUNCALLOC!F$560","v":337690.64374203555},0,237466.43534375285,76487.695684527891,14385.765281063525,2232.1574767096222,2812.9911922830788,4305.5987636985901,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1593=\"~\",\"~\",CONCATENATE(B1593,\"_\",C1593))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},{"$f":"FUNCALLOC!G$560","v":6363677.885330325},0,4465493.905271315,1591630.608477874,252423.25379973822,33578.807423140803,3722.1791945410305,8391.9969650444909,8437.1341986712159,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},{"$f":"FUNCALLOC!H$560","v":397809.30559123325},0,277517.39559767826,98915.190701954489,15687.367504880491,2494.67147402405,276.53198461801691,939.79792085548411,1978.3504072224387,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!I$560","v":15.076127541195833},0,9.6126082754304925,3.4951385560272379,0.75471593789281533,0.43542394622163116,4.6977409143655648E-2,0.52912933212942903,0.20213408435056979,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!J$560","v":131098.72337085372},0,83589.149118665708,30392.964071666051,6562.8455115561164,3786.3518545311586,408.5053240080922,4601.193492870806,1757.7139975557827,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!K$560","v":52352.379197836271},0,26774.092083470005,10290.987945188737,3793.7647313136717,3997.1872199519657,428.40152239917177,5439.4850133241571,1628.4606821885661,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},{"$f":"FUNCALLOC!L$560","v":3024518.5957369958},0,1710737.9899107304,657545.50991542137,242403.64268593455,207439.26300508765,22232.457772595812,180149.74486796276,4009.9875792636935,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!M$560","v":209452.23822086866},0,107118.21695863266,41172.349598064582,15178.154774098259,15992.010728738633,1713.955680689344,21762.378869243526,6515.1716114016626,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!N$560","v":-448.01089412176287},0,-229.12205934872904,-88.066192623215883,-32.465533666399139,-34.206342630876591,-3.6660902911000801,-46.548955018304198,-13.935720543137961,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},{"$f":"FUNCALLOC!O$560","v":4552.0084609207106},0,2894.4705609920397,1112.3565503512034,312.77777285294678,76.889250425365674,44.644359019138669,110.86996728001637,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},{"$f":"FUNCALLOC!P$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},{"$f":"FUNCALLOC!Q$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},{"$f":"FUNCALLOC!R$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},{"$f":"FUNCALLOC!S$560","v":4545555.2308965493},0,2640865.4543387336,1866288.1359283016,33155.55675614324,0,5246.0838733705659,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},{"$f":"FUNCALLOC!T$560","v":43415.336279523886},0,0,0,0,33283.64781206593,0,4283.432181902047,5848.2562855559017,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B1607=\"~\",\"~\",CONCATENATE(B1607,\"_\",C1607))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},{"$f":"FUNCALLOC!U$560","v":1470396.1118919314},0,{"$f":"IF($F1607=0,0,INDEX(INDIRECT($E1607),1,H$2)*$F1607)","v":1164312.931935451},300070.14638657408,5948.3693295292869,33.761081593290243,19.649464919518525,0,11.253693864430081,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B1608=\"~\",\"~\",CONCATENATE(B1608,\"_\",C1608))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},{"$f":"FUNCALLOC!V$560","v":1070939.9363558069},0,993814.53235598945,76445.403586688422,671.50040796503367,3.6428593560490077,3.6428593560490077,0,1.2142864520163357,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},{"$f":"FUNCALLOC!W$560","v":320156.02246210288},0,1434.4544905969033,167831.86806760621,90929.25211003155,36267.975384834383,8485.6168451340782,9151.650374046063,6055.2051898536301,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},{"$f":"FUNCALLOC!X$560","v":61333.577394229324},0,0,0,0,0,0,0,0,61333.577394229324,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},{"$f":"FUNCALLOC!Y$560","v":-119977.73712855058},0,-111577.24571576675,-8192.1864024578008,-208.30501032601401,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},{"$f":"FUNCALLOC!Z$560","v":-114769.82165974003},0,-87494.729910259586,-24381.950160513843,-1255.5721812565771,0,-218.60803978987829,0,0,-1418.9613679201293,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},{"$f":"FUNCALLOC!AA$560","v":272646.88795446756},0,253439.80699132677,18607.970893679172,473.15006992408019,42.88931146033979,74.864824915146698,4.9235178972328839,3.2823452648219229,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},{"$f":"FUNCALLOC!AB$560","v":17071.589735896458},0,14501.506073026232,1619.9859479747363,0,0,0.58241662577026865,0,0,949.51529826971819,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},{"$f":"FUNCALLOC!AC$560","v":21056.189243773897},0,0,0,0,0,0,0,0,21056.189243773897,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},{"$f":"FUNCALLOC!AD$560","v":30616.413919621969},0,28467.593033660589,2090.042642013661,49.213836786083618,1.0476912438540715,8.3323714173966028,0.18434450038488059,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},{"$f":"FUNCALLOC!AE$560","v":205671.03657865015},0,146811.59504179168,52327.879805666613,6259.9873381665102,140.86349326647129,130.71089975887077,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},{"$f":"FUNCALLOC!AF$560","v":10691.660522490998},0,67.436636526917326,6011.2058006006328,1836.9368965256028,96.462640894288072,292.91596905977582,14.949926397938258,0,2371.752652485844,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},{"$f":"FUNCALLOC!AG$560","v":68199.416959822542},0,62802.027784821272,5244.4562422227145,128.07078013416796,0.4604102341551875,24.248272332173205,0.15347007805172916,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},{"$f":"FUNCALLOC!AH$560","v":182025.99235708232},0,160116.81391557652,15665.617085155007,1891.9874044855912,721.83731537507674,274.74994474827474,1495.8481321081986,0,1859.1385596336384,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},{"$f":"FUNCALLOC!AI$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},{"$f":"FUNCALLOC!AJ$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},{"$f":"FUNCALLOC!AK$560","v":0},0,{"$f":"IF($F1623=0,0,INDEX(INDIRECT($E1623),1,H$2)*$F1623)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},{"$f":"FUNCALLOC!AL$560","v":789.00744164681919},0,0,5.7590602495223102,304.18742827155222,371.05045948128588,10.764160750112399,40.409690148055532,56.836642746290885,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},{"$f":"FUNCALLOC!AM$560","v":29.542990024957859},{"$f":"ROUND((SUM(H1625:AW1625)-F1625),1)","v":0},0,0.23020511707759372,11.203315697776228,13.812307024655622,0.53714527318105199,1.4579657414914269,2.302051170775937,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},{"$f":"FUNCALLOC!AN$560","v":6720.2293784946614},0,0,1.3178490670207599,318.0164255965658,1112.0137708717043,11.455050965809649,3503.6176472922607,1773.8086347012998,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},{"$f":"FUNCALLOC!AO$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},{"$f":"FUNCALLOC!AP$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},{"$f":"FUNCALLOC!AQ$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},{"$f":"FUNCALLOC!AR$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AS$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AT$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AU$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AV$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AW$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AX$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AY$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AZ$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$560","v":0},0,{"$f":"IF($F1639=0,0,INDEX(INDIRECT($E1639),1,H$2)*$F1639)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E1645=\"\",\"~\",INDEX(INDIRECT(E1645),1,3))","v":"~"},{"$f":"IF(B1645=\"~\",\"~\",CONCATENATE(B1645,\"_\",C1645))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$560","v":0},{"$f":"ROUND((SUM(H1645:AW1645)-F1645),1)","v":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":"IF(E1646=\"\",\"~\",INDEX(INDIRECT(E1646),1,3))","v":"~"},{"$f":"IF(B1646=\"~\",\"~\",CONCATENATE(B1646,\"_\",C1646))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},{"$f":"IF(E1647=\"\",\"~\",INDEX(INDIRECT(E1647),1,3))","v":"~"},{"$f":"IF(B1647=\"~\",\"~\",CONCATENATE(B1647,\"_\",C1647))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},{"$f":"IF(C1650=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1650=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1650,\"_\",$D1651),F1591:F1647)","v":20038.752965119082},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1650,\"_\",$D1651),H1591:H1647)","v":14304.013508156517},5098.362287940382,609.91738030319095,13.724483477726338,12.735305241264836,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1650=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1650,\"_\",$D1652),F1591:F1647)","v":4103.9975667989474},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1650,\"_\",$D1652),H1591:H1647)","v":2665.3485016433106},1024.2903577279876,280.31223918654763,42.682907794489083,40.978268728038586,64.32101226171217,-13.935720543137961,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1650=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1650,\"_\",$D1653),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1650,\"_\",$D1653),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1650=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1650,\"_\",$D1654),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1650,\"_\",$D1654),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1650=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1650,\"_\",$D1655),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1650,\"_\",$D1655),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1650=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1650,\"_\",$D1656),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1650,\"_\",$D1656),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1650=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1651:F1656)","v":24142.750531918027},0,{"$f":"SUM(H1651:H1656)","v":16969.362009799828},6122.6526456683696,890.22961948973852,56.40739127221542,53.713573969303425,64.32101226171217,-13.935720543137961,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1657=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C1659=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1659=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1659,\"_\",$D1660),F1591:F1647)","v":337690.64374203555},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1659,\"_\",$D1660),H1591:H1647)","v":237466.43534375285},76487.695684527891,14385.765281063525,2232.1574767096222,2812.9911922830788,4305.5987636985901,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1659=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1659,\"_\",$D1661),F1591:F1647)","v":52352.379197836271},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1659,\"_\",$D1661),H1591:H1647)","v":26774.092083470005},10290.987945188737,3793.7647313136717,3997.1872199519657,428.40152239917177,5439.4850133241571,1628.4606821885661,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1659=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1659,\"_\",$D1662),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1659,\"_\",$D1662),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1659=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1659,\"_\",$D1663),F1591:F1647)","v":205671.03657865015},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1659,\"_\",$D1663),H1591:H1647)","v":146811.59504179168},52327.879805666613,6259.9873381665102,140.86349326647129,130.71089975887077,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1659=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1659,\"_\",$D1664),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1659,\"_\",$D1664),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1659=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1659,\"_\",$D1665),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1659,\"_\",$D1665),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1659=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1660:F1665)","v":595714.059518522},0,{"$f":"SUM(H1660:H1665)","v":411052.12246901455},139106.56343538326,24439.517350543705,6370.2081899280593,3372.1036144411214,9745.0837770227481,1628.4606821885661,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1666=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C1668=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1668=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1668,\"_\",$D1669),F1591:F1647)","v":15.076127541195833},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1668,\"_\",$D1669),H1591:H1647)","v":9.6126082754304925},3.4951385560272379,0.75471593789281533,0.43542394622163116,4.6977409143655648E-2,0.52912933212942903,0.20213408435056979,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1668=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1668,\"_\",$D1670),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1668,\"_\",$D1670),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1668=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1668,\"_\",$D1671),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1668,\"_\",$D1671),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1668=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1668,\"_\",$D1672),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1668,\"_\",$D1672),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1668=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1668,\"_\",$D1673),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1668,\"_\",$D1673),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1668=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1668,\"_\",$D1674),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1668,\"_\",$D1674),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1668=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1669:F1674)","v":15.076127541195833},0,{"$f":"SUM(H1669:H1674)","v":9.6126082754304925},3.4951385560272379,0.75471593789281533,0.43542394622163116,4.6977409143655648E-2,0.52912933212942903,0.20213408435056979,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1675=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C1677=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1677=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1677,\"_\",$D1678),F1591:F1647)","v":6892585.9142924119},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1677,\"_\",$D1678),H1591:H1647)","v":4826600.4499876592},1720938.7632514946,274673.46681617486,39859.830751696012,4407.2165031671393,13932.98837877078,12173.198603449437,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1677=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1677,\"_\",$D1679),F1591:F1647)","v":3233970.8339578644},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1677,\"_\",$D1679),H1591:H1647)","v":1817856.2068693631},698717.85951348592,257581.7974600328,223431.27373382627,23946.413453285157,201912.12373720628,10525.159190665356,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1677=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1677,\"_\",$D1680),F1591:F1647)","v":7618439.7373456135},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1677,\"_\",$D1680),H1591:H1647)","v":4897764.3035927583},2400379.4168898668,129763.16531879669,69632.964140553857,13620.164615948644,13440.190418345726,11919.211800990801,81920.320568352807,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1677=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1677,\"_\",$D1681),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1677,\"_\",$D1681),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1677=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1677,\"_\",$D1682),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1677,\"_\",$D1682),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1677=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1677,\"_\",$D1683),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1677,\"_\",$D1683),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1677=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1678:F1683)","v":17744996.485595889},0,{"$f":"SUM(H1678:H1683)","v":11542220.960449781},4820036.0396548472,662018.4295950043,332924.0686260761,41973.794572400941,229285.30253432278,34617.569595105597,81920.320568352807,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1684=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C1686=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1686=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1686,\"_\",$D1687),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1686,\"_\",$D1687),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1686=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1686,\"_\",$D1688),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1686,\"_\",$D1688),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1686=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1686,\"_\",$D1689),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1686,\"_\",$D1689),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1686=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1686,\"_\",$D1690),F1591:F1647)","v":0},{"$f":"ROUND((SUM(H1690:AW1690)-F1690),1)","v":0},{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1686,\"_\",$D1690),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1686=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1686,\"_\",$D1691),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1686,\"_\",$D1691),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1686=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1686,\"_\",$D1692),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1686,\"_\",$D1692),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1686=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1687:F1692)","v":0},0,{"$f":"SUM(H1687:H1692)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1693=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C1695=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1695=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1695,\"_\",$D1696),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1695,\"_\",$D1696),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1695=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1695,\"_\",$D1697),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1695,\"_\",$D1697),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1695=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1695,\"_\",$D1698),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1695,\"_\",$D1698),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1695=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1695,\"_\",$D1699),F1591:F1647)","v":260917.06983939587},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1695,\"_\",$D1699),H1591:H1647)","v":222986.2783369247},26921.279127978356,3856.9950811453618,818.76036650352,591.91418614022382,1510.9515285841885,0,4230.8912121194826,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1695=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1695,\"_\",$D1700),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1695,\"_\",$D1700),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1695=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1695,\"_\",$D1701),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1695,\"_\",$D1701),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1695=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1696:F1701)","v":260917.06983939587},0,{"$f":"SUM(H1696:H1701)","v":222986.2783369247},26921.279127978356,3856.9950811453618,818.76036650352,591.91418614022382,1510.9515285841885,0,4230.8912121194826,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1702=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C1704=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1704=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1704,\"_\",$D1705),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1704,\"_\",$D1705),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1704=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1704,\"_\",$D1706),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1704,\"_\",$D1706),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1704=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1704,\"_\",$D1707),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1704,\"_\",$D1707),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1704=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1704,\"_\",$D1708),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1704,\"_\",$D1708),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1704=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1704,\"_\",$D1709),F1591:F1647)","v":7538.7798101664384},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1704,\"_\",$D1709),H1591:H1647)","v":0},7.3071144336206633,633.40716956589426,1496.8765373776459,22.7563569891031,3545.4853031818075,1832.9473286183666,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1704=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1704,\"_\",$D1710),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1704,\"_\",$D1710),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1704=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1705:F1710)","v":7538.7798101664384},0,{"$f":"SUM(H1705:H1710)","v":0},7.3071144336206633,633.40716956589426,1496.8765373776459,22.7563569891031,3545.4853031818075,1832.9473286183666,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1711=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C1713=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1713=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1713,\"_\",$D1714),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1713,\"_\",$D1714),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1713=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1713,\"_\",$D1715),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1713,\"_\",$D1715),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1713=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1713,\"_\",$D1716),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1713,\"_\",$D1716),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1713=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1713,\"_\",$D1717),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1713,\"_\",$D1717),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1713=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1713,\"_\",$D1718),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1713,\"_\",$D1718),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1713=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1713,\"_\",$D1719),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1713,\"_\",$D1719),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1713=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1714:F1719)","v":0},0,{"$f":"SUM(H1714:H1719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1720=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C1722=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1722=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1722,\"_\",$D1723),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1722,\"_\",$D1723),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1722=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1722,\"_\",$D1724),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1722,\"_\",$D1724),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1722=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1722,\"_\",$D1725),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1722,\"_\",$D1725),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1722=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1722,\"_\",$D1726),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1722,\"_\",$D1726),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1722=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1722,\"_\",$D1727),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1722,\"_\",$D1727),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1722=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1722,\"_\",$D1728),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1722,\"_\",$D1728),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1722=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1723:F1728)","v":0},0,{"$f":"SUM(H1723:H1728)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1729=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C1731=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1731=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1731,\"_\",$D1732),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1731,\"_\",$D1732),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1731=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1731,\"_\",$D1733),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1731,\"_\",$D1733),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1731=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1731,\"_\",$D1734),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1731,\"_\",$D1734),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1731=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1731,\"_\",$D1735),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1731,\"_\",$D1735),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1731=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1731,\"_\",$D1736),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1731,\"_\",$D1736),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1731=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1731,\"_\",$D1737),F1591:F1647)","v":0},0,{"$f":"SUMIF($D1591:$D1647,CONCATENATE($C1731,\"_\",$D1737),H1591:H1647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1731=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1732:F1737)","v":0},0,{"$f":"SUM(H1732:H1737)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1738=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A1590","v":"INCOME TAXES & ITC"},null,null,null,0]
[null,null,null,{"$f":"IF(C1740=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUM(F1651,F1660,F1669,F1678,F1687,F1696,F1705,F1714,F1723,F1732)","v":7250330.3871271079},0,{"$f":"SUM(H1651,H1660,H1669,H1678,H1687,H1696,H1705,H1714,H1723,H1732)","v":5078380.5114478441},1802528.3163625188,289669.90419347945,42106.148135829586,7232.9899781006261,18239.1162718015,12173.400737533788,0,0,{"$f":"SUM(Q1651,Q1660,Q1669,Q1678,Q1687,Q1696,Q1705,Q1714,Q1723,Q1732)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(C1740=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,3290427.2107224995,0,{"$f":"SUM(H1652,H1661,H1670,H1679,H1688,H1697,H1706,H1715,H1724,H1733)","v":1847295.6474544764},710033.1378164026,261655.87443053303,227471.14386157272,24415.793244412365,207415.92976279213,12139.684152310783,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1740=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,7618439.7373456135,0,{"$f":"SUM(H1653,H1662,H1671,H1680,H1689,H1698,H1707,H1716,H1725,H1734)","v":4897764.3035927583},2400379.4168898668,129763.16531879669,69632.964140553857,13620.164615948644,13440.190418345726,11919.211800990801,81920.320568352807,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1740=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,466588.10641804605,0,{"$f":"SUM(H1654,H1663,H1672,H1681,H1690,H1699,H1708,H1717,H1726,H1735)","v":369797.87337871641},79249.158933644969,10116.982419311873,959.62385976999133,722.62508589909453,1510.9515285841885,0,4230.8912121194826,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1740=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,7538.7798101664384,0,{"$f":"SUM(H1655,H1664,H1673,H1682,H1691,H1700,H1709,H1718,H1727,H1736)","v":0},7.3071144336206633,633.40716956589426,1496.8765373776459,22.7563569891031,3545.4853031818075,1832.9473286183666,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1740=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,0,{"$f":"SUM(H1656,H1665,H1674,H1683,H1692,H1701,H1710,H1719,H1728,H1737)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1740=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F1741:F1746)","v":18633324.221423436},0,{"$f":"SUM(H1741:H1746)","v":12193238.335873796},4992197.3371168673,691839.33353168692,341666.75653510384,46014.329281349841,244151.67328470535,38065.244019453734,86151.211780472295,0,0,{"$f":"SUM(R1741:R1746)","v":0},{"$f":"SUM(S1741:S1746)","v":0},{"$f":"SUM(T1741:T1746)","v":0},{"$f":"SUM(U1741:U1746)","v":0},0]
[null,null,null,null,null,null,0]
["GAS COSTS",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E1750=\"\",\"~\",INDEX(INDIRECT(E1750),1,3))","v":"DEM"},{"$f":"IF(B1750=\"~\",\"~\",CONCATENATE(B1750,\"_\",C1750))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"PDAYXT"},{"$f":"FUNCALLOC!E$633","v":0},0,{"$f":"IF($F1750=0,0,INDEX(INDIRECT($E1750),1,H$2)*$F1750)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},"DEM",{"$f":"IF(B1751=\"~\",\"~\",CONCATENATE(B1751,\"_\",C1751))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},{"$f":"FUNCALLOC!F$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1752=\"~\",\"~\",CONCATENATE(B1752,\"_\",C1752))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},{"$f":"FUNCALLOC!G$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},{"$f":"FUNCALLOC!H$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!I$633","v":0},{"$f":"ROUND((SUM(H1754:AW1754)-F1754),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!J$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!K$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},{"$f":"FUNCALLOC!L$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!M$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!N$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},{"$f":"FUNCALLOC!O$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},{"$f":"FUNCALLOC!P$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},{"$f":"FUNCALLOC!Q$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},{"$f":"FUNCALLOC!R$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},{"$f":"FUNCALLOC!S$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},{"$f":"FUNCALLOC!T$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B1766=\"~\",\"~\",CONCATENATE(B1766,\"_\",C1766))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},{"$f":"FUNCALLOC!U$633","v":0},0,{"$f":"IF($F1766=0,0,INDEX(INDIRECT($E1766),1,H$2)*$F1766)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B1767=\"~\",\"~\",CONCATENATE(B1767,\"_\",C1767))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},{"$f":"FUNCALLOC!V$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},{"$f":"FUNCALLOC!W$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},{"$f":"FUNCALLOC!X$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},{"$f":"FUNCALLOC!Y$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},{"$f":"FUNCALLOC!Z$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},{"$f":"FUNCALLOC!AA$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},{"$f":"FUNCALLOC!AB$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},{"$f":"FUNCALLOC!AC$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},{"$f":"FUNCALLOC!AD$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},{"$f":"FUNCALLOC!AE$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},{"$f":"FUNCALLOC!AF$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},{"$f":"FUNCALLOC!AG$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},{"$f":"FUNCALLOC!AH$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},{"$f":"FUNCALLOC!AI$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},{"$f":"FUNCALLOC!AJ$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},{"$f":"FUNCALLOC!AK$633","v":0},0,{"$f":"IF($F1782=0,0,INDEX(INDIRECT($E1782),1,H$2)*$F1782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},{"$f":"FUNCALLOC!AL$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},{"$f":"FUNCALLOC!AM$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},{"$f":"FUNCALLOC!AN$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},{"$f":"FUNCALLOC!AO$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},{"$f":"FUNCALLOC!AP$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},{"$f":"FUNCALLOC!AQ$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},{"$f":"FUNCALLOC!AR$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AS$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AT$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AU$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AV$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AW$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AX$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AY$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AZ$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$633","v":0},0,{"$f":"IF($F1798=0,0,INDEX(INDIRECT($E1798),1,H$2)*$F1798)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E1804=\"\",\"~\",INDEX(INDIRECT(E1804),1,3))","v":"~"},{"$f":"IF(B1804=\"~\",\"~\",CONCATENATE(B1804,\"_\",C1804))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$633","v":0},{"$f":"ROUND((SUM(H1804:AW1804)-F1804),1)","v":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":"IF(E1805=\"\",\"~\",INDEX(INDIRECT(E1805),1,3))","v":"~"},{"$f":"IF(B1805=\"~\",\"~\",CONCATENATE(B1805,\"_\",C1805))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},{"$f":"IF(E1806=\"\",\"~\",INDEX(INDIRECT(E1806),1,3))","v":"~"},{"$f":"IF(B1806=\"~\",\"~\",CONCATENATE(B1806,\"_\",C1806))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},{"$f":"IF(C1809=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1809=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1809,\"_\",$D1810),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1809,\"_\",$D1810),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1809=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1809,\"_\",$D1811),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1809,\"_\",$D1811),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1809=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1809,\"_\",$D1812),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1809,\"_\",$D1812),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1809=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1809,\"_\",$D1813),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1809,\"_\",$D1813),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1809=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1809,\"_\",$D1814),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1809,\"_\",$D1814),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1809=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1809,\"_\",$D1815),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1809,\"_\",$D1815),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1809=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1810:F1815)","v":0},0,{"$f":"SUM(H1810:H1815)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1816=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C1818=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1818=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1818,\"_\",$D1819),F1750:F1806)","v":0},{"$f":"ROUND((SUM(H1819:AW1819)-F1819),1)","v":0},{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1818,\"_\",$D1819),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1818=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1818,\"_\",$D1820),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1818,\"_\",$D1820),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1818=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1818,\"_\",$D1821),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1818,\"_\",$D1821),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1818=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1818,\"_\",$D1822),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1818,\"_\",$D1822),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1818=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1818,\"_\",$D1823),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1818,\"_\",$D1823),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1818=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1818,\"_\",$D1824),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1818,\"_\",$D1824),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1818=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1819:F1824)","v":0},0,{"$f":"SUM(H1819:H1824)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1825=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C1827=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1827=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1827,\"_\",$D1828),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1827,\"_\",$D1828),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1827=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1827,\"_\",$D1829),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1827,\"_\",$D1829),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1827=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1827,\"_\",$D1830),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1827,\"_\",$D1830),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1827=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1827,\"_\",$D1831),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1827,\"_\",$D1831),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1827=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1827,\"_\",$D1832),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1827,\"_\",$D1832),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1827=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1827,\"_\",$D1833),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1827,\"_\",$D1833),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1827=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1828:F1833)","v":0},0,{"$f":"SUM(H1828:H1833)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1834=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C1836=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1836=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1836,\"_\",$D1837),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1836,\"_\",$D1837),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1836=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1836,\"_\",$D1838),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1836,\"_\",$D1838),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1836=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1836,\"_\",$D1839),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1836,\"_\",$D1839),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1836=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1836,\"_\",$D1840),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1836,\"_\",$D1840),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1836=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1836,\"_\",$D1841),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1836,\"_\",$D1841),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1836=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1836,\"_\",$D1842),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1836,\"_\",$D1842),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1836=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1837:F1842)","v":0},0,{"$f":"SUM(H1837:H1842)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1843=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C1845=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1845=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1845,\"_\",$D1846),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1845,\"_\",$D1846),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1845=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1845,\"_\",$D1847),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1845,\"_\",$D1847),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1845=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1845,\"_\",$D1848),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1845,\"_\",$D1848),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1845=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1845,\"_\",$D1849),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1845,\"_\",$D1849),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1845=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1845,\"_\",$D1850),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1845,\"_\",$D1850),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1845=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1845,\"_\",$D1851),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1845,\"_\",$D1851),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1845=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1846:F1851)","v":0},0,{"$f":"SUM(H1846:H1851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1852=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C1854=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1854=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1854,\"_\",$D1855),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1854,\"_\",$D1855),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1854=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1854,\"_\",$D1856),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1854,\"_\",$D1856),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1854=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1854,\"_\",$D1857),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1854,\"_\",$D1857),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1854=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1854,\"_\",$D1858),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1854,\"_\",$D1858),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1854=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1854,\"_\",$D1859),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1854,\"_\",$D1859),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1854=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1854,\"_\",$D1860),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1854,\"_\",$D1860),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1854=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1855:F1860)","v":0},0,{"$f":"SUM(H1855:H1860)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1861=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C1863=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1863=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1863,\"_\",$D1864),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1863,\"_\",$D1864),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1863=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1863,\"_\",$D1865),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1863,\"_\",$D1865),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1863=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1863,\"_\",$D1866),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1863,\"_\",$D1866),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1863=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1863,\"_\",$D1867),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1863,\"_\",$D1867),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1863=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1863,\"_\",$D1868),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1863,\"_\",$D1868),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1863=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1863,\"_\",$D1869),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1863,\"_\",$D1869),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1863=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1864:F1869)","v":0},0,{"$f":"SUM(H1864:H1869)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1870=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C1872=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1872=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1872,\"_\",$D1873),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1872,\"_\",$D1873),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1872=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1872,\"_\",$D1874),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1872,\"_\",$D1874),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1872=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1872,\"_\",$D1875),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1872,\"_\",$D1875),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1872=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1872,\"_\",$D1876),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1872,\"_\",$D1876),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1872=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1872,\"_\",$D1877),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1872,\"_\",$D1877),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1872=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1872,\"_\",$D1878),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1872,\"_\",$D1878),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1872=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1873:F1878)","v":0},0,{"$f":"SUM(H1873:H1878)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1879=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C1881=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1881=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1881,\"_\",$D1882),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1881,\"_\",$D1882),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1881=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1881,\"_\",$D1883),F1750:F1806)","v":0},{"$f":"ROUND((SUM(H1883:AW1883)-F1883),1)","v":0},{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1881,\"_\",$D1883),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1881=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1881,\"_\",$D1884),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1881,\"_\",$D1884),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1881=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1881,\"_\",$D1885),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1881,\"_\",$D1885),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1881=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1881,\"_\",$D1886),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1881,\"_\",$D1886),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1881=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1881,\"_\",$D1887),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1881,\"_\",$D1887),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1881=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1882:F1887)","v":0},0,{"$f":"SUM(H1882:H1887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1888=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C1890=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1890=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1890,\"_\",$D1891),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1890,\"_\",$D1891),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1890=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1890,\"_\",$D1892),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1890,\"_\",$D1892),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1890=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1890,\"_\",$D1893),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1890,\"_\",$D1893),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1890=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1890,\"_\",$D1894),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1890,\"_\",$D1894),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1890=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1890,\"_\",$D1895),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1890,\"_\",$D1895),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1890=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1890,\"_\",$D1896),F1750:F1806)","v":0},0,{"$f":"SUMIF($D1750:$D1806,CONCATENATE($C1890,\"_\",$D1896),H1750:H1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1890=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1891:F1896)","v":0},0,{"$f":"SUM(H1891:H1896)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1897=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A1749","v":"GAS COSTS"},null,null,null,0]
[null,null,null,{"$f":"IF(C1899=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUM(F1810,F1819,F1828,F1837,F1846,F1855,F1864,F1873,F1882,F1891)","v":0},0,{"$f":"SUM(H1810,H1819,H1828,H1837,H1846,H1855,H1864,H1873,H1882,H1891)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q1810,Q1819,Q1828,Q1837,Q1846,Q1855,Q1864,Q1873,Q1882,Q1891)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(C1899=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,0,0,{"$f":"SUM(H1811,H1820,H1829,H1838,H1847,H1856,H1865,H1874,H1883,H1892)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1899=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,0,0,{"$f":"SUM(H1812,H1821,H1830,H1839,H1848,H1857,H1866,H1875,H1884,H1893)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1899=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,0,0,{"$f":"SUM(H1813,H1822,H1831,H1840,H1849,H1858,H1867,H1876,H1885,H1894)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1899=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,0,0,{"$f":"SUM(H1814,H1823,H1832,H1841,H1850,H1859,H1868,H1877,H1886,H1895)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1899=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,0,{"$f":"SUM(H1815,H1824,H1833,H1842,H1851,H1860,H1869,H1878,H1887,H1896)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1899=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F1900:F1905)","v":0},0,{"$f":"SUM(H1900:H1905)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1900:R1905)","v":0},{"$f":"SUM(S1900:S1905)","v":0},{"$f":"SUM(T1900:T1905)","v":0},{"$f":"SUM(U1900:U1905)","v":0},0]
[null,null,null,null,null,null,0]
["~",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E1909=\"\",\"~\",INDEX(INDIRECT(E1909),1,3))","v":"DEM"},{"$f":"IF(B1909=\"~\",\"~\",CONCATENATE(B1909,\"_\",C1909))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"PDAYXT"},{"$f":"FUNCALLOC!E$560","v":20038.752965119082},0,{"$f":"IF($F1909=0,0,INDEX(INDIRECT($E1909),1,H$2)*$F1909)","v":14304.013508156517},5098.362287940382,609.91738030319095,13.724483477726338,12.735305241264836,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},"DEM",{"$f":"IF(B1910=\"~\",\"~\",CONCATENATE(B1910,\"_\",C1910))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},{"$f":"FUNCALLOC!F$560","v":337690.64374203555},0,237466.43534375285,76487.695684527891,14385.765281063525,2232.1574767096222,2812.9911922830788,4305.5987636985901,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1911=\"~\",\"~\",CONCATENATE(B1911,\"_\",C1911))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},{"$f":"FUNCALLOC!G$560","v":6363677.885330325},0,4465493.905271315,1591630.608477874,252423.25379973822,33578.807423140803,3722.1791945410305,8391.9969650444909,8437.1341986712159,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},{"$f":"FUNCALLOC!H$560","v":397809.30559123325},0,277517.39559767826,98915.190701954489,15687.367504880491,2494.67147402405,276.53198461801691,939.79792085548411,1978.3504072224387,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!I$560","v":15.076127541195833},0,9.6126082754304925,3.4951385560272379,0.75471593789281533,0.43542394622163116,4.6977409143655648E-2,0.52912933212942903,0.20213408435056979,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!J$560","v":131098.72337085372},0,83589.149118665708,30392.964071666051,6562.8455115561164,3786.3518545311586,408.5053240080922,4601.193492870806,1757.7139975557827,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!K$560","v":52352.379197836271},0,26774.092083470005,10290.987945188737,3793.7647313136717,3997.1872199519657,428.40152239917177,5439.4850133241571,1628.4606821885661,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},{"$f":"FUNCALLOC!L$560","v":3024518.5957369958},0,1710737.9899107304,657545.50991542137,242403.64268593455,207439.26300508765,22232.457772595812,180149.74486796276,4009.9875792636935,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!M$560","v":209452.23822086866},0,107118.21695863266,41172.349598064582,15178.154774098259,15992.010728738633,1713.955680689344,21762.378869243526,6515.1716114016626,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!N$560","v":-448.01089412176287},0,-229.12205934872904,-88.066192623215883,-32.465533666399139,-34.206342630876591,-3.6660902911000801,-46.548955018304198,-13.935720543137961,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},{"$f":"FUNCALLOC!O$560","v":4552.0084609207106},0,2894.4705609920397,1112.3565503512034,312.77777285294678,76.889250425365674,44.644359019138669,110.86996728001637,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},{"$f":"FUNCALLOC!P$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},{"$f":"FUNCALLOC!Q$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},{"$f":"FUNCALLOC!R$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},{"$f":"FUNCALLOC!S$560","v":4545555.2308965493},0,2640865.4543387336,1866288.1359283016,33155.55675614324,0,5246.0838733705659,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},{"$f":"FUNCALLOC!T$560","v":43415.336279523886},0,0,0,0,33283.64781206593,0,4283.432181902047,5848.2562855559017,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B1925=\"~\",\"~\",CONCATENATE(B1925,\"_\",C1925))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},{"$f":"FUNCALLOC!U$560","v":1470396.1118919314},0,{"$f":"IF($F1925=0,0,INDEX(INDIRECT($E1925),1,H$2)*$F1925)","v":1164312.931935451},300070.14638657408,5948.3693295292869,33.761081593290243,19.649464919518525,0,11.253693864430081,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B1926=\"~\",\"~\",CONCATENATE(B1926,\"_\",C1926))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},{"$f":"FUNCALLOC!V$560","v":1070939.9363558069},0,993814.53235598945,76445.403586688422,671.50040796503367,3.6428593560490077,3.6428593560490077,0,1.2142864520163357,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},{"$f":"FUNCALLOC!W$560","v":320156.02246210288},0,1434.4544905969033,167831.86806760621,90929.25211003155,36267.975384834383,8485.6168451340782,9151.650374046063,6055.2051898536301,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},{"$f":"FUNCALLOC!X$560","v":61333.577394229324},0,0,0,0,0,0,0,0,61333.577394229324,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},{"$f":"FUNCALLOC!Y$560","v":-119977.73712855058},0,-111577.24571576675,-8192.1864024578008,-208.30501032601401,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},{"$f":"FUNCALLOC!Z$560","v":-114769.82165974003},0,-87494.729910259586,-24381.950160513843,-1255.5721812565771,0,-218.60803978987829,0,0,-1418.9613679201293,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},{"$f":"FUNCALLOC!AA$560","v":272646.88795446756},0,253439.80699132677,18607.970893679172,473.15006992408019,42.88931146033979,74.864824915146698,4.9235178972328839,3.2823452648219229,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},{"$f":"FUNCALLOC!AB$560","v":17071.589735896458},0,14501.506073026232,1619.9859479747363,0,0,0.58241662577026865,0,0,949.51529826971819,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},{"$f":"FUNCALLOC!AC$560","v":21056.189243773897},0,0,0,0,0,0,0,0,21056.189243773897,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},{"$f":"FUNCALLOC!AD$560","v":30616.413919621969},0,28467.593033660589,2090.042642013661,49.213836786083618,1.0476912438540715,8.3323714173966028,0.18434450038488059,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},{"$f":"FUNCALLOC!AE$560","v":205671.03657865015},0,146811.59504179168,52327.879805666613,6259.9873381665102,140.86349326647129,130.71089975887077,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},{"$f":"FUNCALLOC!AF$560","v":10691.660522490998},0,67.436636526917326,6011.2058006006328,1836.9368965256028,96.462640894288072,292.91596905977582,14.949926397938258,0,2371.752652485844,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},{"$f":"FUNCALLOC!AG$560","v":68199.416959822542},0,62802.027784821272,5244.4562422227145,128.07078013416796,0.4604102341551875,24.248272332173205,0.15347007805172916,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},{"$f":"FUNCALLOC!AH$560","v":182025.99235708232},0,160116.81391557652,15665.617085155007,1891.9874044855912,721.83731537507674,274.74994474827474,1495.8481321081986,0,1859.1385596336384,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},{"$f":"FUNCALLOC!AI$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},{"$f":"FUNCALLOC!AJ$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},{"$f":"FUNCALLOC!AK$560","v":0},0,{"$f":"IF($F1941=0,0,INDEX(INDIRECT($E1941),1,H$2)*$F1941)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},{"$f":"FUNCALLOC!AL$560","v":789.00744164681919},0,0,5.7590602495223102,304.18742827155222,371.05045948128588,10.764160750112399,40.409690148055532,56.836642746290885,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},{"$f":"FUNCALLOC!AM$560","v":29.542990024957859},0,0,0.23020511707759372,11.203315697776228,13.812307024655622,0.53714527318105199,1.4579657414914269,2.302051170775937,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},{"$f":"FUNCALLOC!AN$560","v":6720.2293784946614},0,0,1.3178490670207599,318.0164255965658,1112.0137708717043,11.455050965809649,3503.6176472922607,1773.8086347012998,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},{"$f":"FUNCALLOC!AO$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},{"$f":"FUNCALLOC!AP$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},{"$f":"FUNCALLOC!AQ$560","v":0},{"$f":"ROUND((SUM(H1947:AW1947)-F1947),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},{"$f":"FUNCALLOC!AR$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AS$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AT$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AU$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AV$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AW$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AX$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AY$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AZ$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$560","v":0},0,{"$f":"IF($F1957=0,0,INDEX(INDIRECT($E1957),1,H$2)*$F1957)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E1963=\"\",\"~\",INDEX(INDIRECT(E1963),1,3))","v":"~"},{"$f":"IF(B1963=\"~\",\"~\",CONCATENATE(B1963,\"_\",C1963))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$560","v":0},{"$f":"ROUND((SUM(H1963:AW1963)-F1963),1)","v":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":"IF(E1964=\"\",\"~\",INDEX(INDIRECT(E1964),1,3))","v":"~"},{"$f":"IF(B1964=\"~\",\"~\",CONCATENATE(B1964,\"_\",C1964))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},{"$f":"IF(E1965=\"\",\"~\",INDEX(INDIRECT(E1965),1,3))","v":"~"},{"$f":"IF(B1965=\"~\",\"~\",CONCATENATE(B1965,\"_\",C1965))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},{"$f":"IF(C1968=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1968=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1968,\"_\",$D1969),F1909:F1965)","v":20038.752965119082},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1968,\"_\",$D1969),H1909:H1965)","v":14304.013508156517},5098.362287940382,609.91738030319095,13.724483477726338,12.735305241264836,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1968=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1968,\"_\",$D1970),F1909:F1965)","v":4103.9975667989474},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1968,\"_\",$D1970),H1909:H1965)","v":2665.3485016433106},1024.2903577279876,280.31223918654763,42.682907794489083,40.978268728038586,64.32101226171217,-13.935720543137961,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1968=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1968,\"_\",$D1971),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1968,\"_\",$D1971),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1968=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1968,\"_\",$D1972),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1968,\"_\",$D1972),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1968=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1968,\"_\",$D1973),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1968,\"_\",$D1973),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1968=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1968,\"_\",$D1974),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1968,\"_\",$D1974),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1968=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1969:F1974)","v":24142.750531918027},0,{"$f":"SUM(H1969:H1974)","v":16969.362009799828},6122.6526456683696,890.22961948973852,56.40739127221542,53.713573969303425,64.32101226171217,-13.935720543137961,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1975=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C1977=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1977=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1977,\"_\",$D1978),F1909:F1965)","v":337690.64374203555},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1977,\"_\",$D1978),H1909:H1965)","v":237466.43534375285},76487.695684527891,14385.765281063525,2232.1574767096222,2812.9911922830788,4305.5987636985901,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1977=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1977,\"_\",$D1979),F1909:F1965)","v":52352.379197836271},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1977,\"_\",$D1979),H1909:H1965)","v":26774.092083470005},10290.987945188737,3793.7647313136717,3997.1872199519657,428.40152239917177,5439.4850133241571,1628.4606821885661,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1977=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1977,\"_\",$D1980),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1977,\"_\",$D1980),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1977=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1977,\"_\",$D1981),F1909:F1965)","v":205671.03657865015},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1977,\"_\",$D1981),H1909:H1965)","v":146811.59504179168},52327.879805666613,6259.9873381665102,140.86349326647129,130.71089975887077,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1977=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1977,\"_\",$D1982),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1977,\"_\",$D1982),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1977=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1977,\"_\",$D1983),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1977,\"_\",$D1983),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1977=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1978:F1983)","v":595714.059518522},0,{"$f":"SUM(H1978:H1983)","v":411052.12246901455},139106.56343538326,24439.517350543705,6370.2081899280593,3372.1036144411214,9745.0837770227481,1628.4606821885661,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1984=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C1986=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1986=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1986,\"_\",$D1987),F1909:F1965)","v":15.076127541195833},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1986,\"_\",$D1987),H1909:H1965)","v":9.6126082754304925},3.4951385560272379,0.75471593789281533,0.43542394622163116,4.6977409143655648E-2,0.52912933212942903,0.20213408435056979,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1986=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1986,\"_\",$D1988),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1986,\"_\",$D1988),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1986=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1986,\"_\",$D1989),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1986,\"_\",$D1989),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1986=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1986,\"_\",$D1990),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1986,\"_\",$D1990),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1986=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1986,\"_\",$D1991),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1986,\"_\",$D1991),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1986=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1986,\"_\",$D1992),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1986,\"_\",$D1992),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1986=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1987:F1992)","v":15.076127541195833},0,{"$f":"SUM(H1987:H1992)","v":9.6126082754304925},3.4951385560272379,0.75471593789281533,0.43542394622163116,4.6977409143655648E-2,0.52912933212942903,0.20213408435056979,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1993=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C1995=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C1995=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1995,\"_\",$D1996),F1909:F1965)","v":6892585.9142924119},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1995,\"_\",$D1996),H1909:H1965)","v":4826600.4499876592},1720938.7632514946,274673.46681617486,39859.830751696012,4407.2165031671393,13932.98837877078,12173.198603449437,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1995=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1995,\"_\",$D1997),F1909:F1965)","v":3233970.8339578644},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1995,\"_\",$D1997),H1909:H1965)","v":1817856.2068693631},698717.85951348592,257581.7974600328,223431.27373382627,23946.413453285157,201912.12373720628,10525.159190665356,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1995=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1995,\"_\",$D1998),F1909:F1965)","v":7618439.7373456135},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1995,\"_\",$D1998),H1909:H1965)","v":4897764.3035927583},2400379.4168898668,129763.16531879669,69632.964140553857,13620.164615948644,13440.190418345726,11919.211800990801,81920.320568352807,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1995=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1995,\"_\",$D1999),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1995,\"_\",$D1999),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1995=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1995,\"_\",$D2000),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1995,\"_\",$D2000),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1995=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1995,\"_\",$D2001),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C1995,\"_\",$D2001),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1995=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1996:F2001)","v":17744996.485595889},0,{"$f":"SUM(H1996:H2001)","v":11542220.960449781},4820036.0396548472,662018.4295950043,332924.0686260761,41973.794572400941,229285.30253432278,34617.569595105597,81920.320568352807,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2002=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C2004=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C2004=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2004,\"_\",$D2005),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2004,\"_\",$D2005),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2004=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2004,\"_\",$D2006),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2004,\"_\",$D2006),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2004=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2004,\"_\",$D2007),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2004,\"_\",$D2007),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2004=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2004,\"_\",$D2008),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2004,\"_\",$D2008),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2004=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2004,\"_\",$D2009),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2004,\"_\",$D2009),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2004=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2004,\"_\",$D2010),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2004,\"_\",$D2010),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2004=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F2005:F2010)","v":0},0,{"$f":"SUM(H2005:H2010)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2011=\"Sub-total\",\"\",\"~\")","v":""},null,null,{"$f":"ROUND((SUM(H2012:AW2012)-F2012),1)","v":0}]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C2013=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C2013=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2013,\"_\",$D2014),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2013,\"_\",$D2014),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2013=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2013,\"_\",$D2015),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2013,\"_\",$D2015),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2013=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2013,\"_\",$D2016),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2013,\"_\",$D2016),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2013=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2013,\"_\",$D2017),F1909:F1965)","v":260917.06983939587},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2013,\"_\",$D2017),H1909:H1965)","v":222986.2783369247},26921.279127978356,3856.9950811453618,818.76036650352,591.91418614022382,1510.9515285841885,0,4230.8912121194826,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2013=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2013,\"_\",$D2018),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2013,\"_\",$D2018),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2013=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2013,\"_\",$D2019),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2013,\"_\",$D2019),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2013=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F2014:F2019)","v":260917.06983939587},0,{"$f":"SUM(H2014:H2019)","v":222986.2783369247},26921.279127978356,3856.9950811453618,818.76036650352,591.91418614022382,1510.9515285841885,0,4230.8912121194826,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2020=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C2022=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C2022=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2022,\"_\",$D2023),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2022,\"_\",$D2023),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2022=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2022,\"_\",$D2024),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2022,\"_\",$D2024),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2022=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2022,\"_\",$D2025),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2022,\"_\",$D2025),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2022=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2022,\"_\",$D2026),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2022,\"_\",$D2026),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2022=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2022,\"_\",$D2027),F1909:F1965)","v":7538.7798101664384},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2022,\"_\",$D2027),H1909:H1965)","v":0},7.3071144336206633,633.40716956589426,1496.8765373776459,22.7563569891031,3545.4853031818075,1832.9473286183666,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2022=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2022,\"_\",$D2028),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2022,\"_\",$D2028),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2022=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F2023:F2028)","v":7538.7798101664384},0,{"$f":"SUM(H2023:H2028)","v":0},7.3071144336206633,633.40716956589426,1496.8765373776459,22.7563569891031,3545.4853031818075,1832.9473286183666,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2029=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C2031=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C2031=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2031,\"_\",$D2032),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2031,\"_\",$D2032),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2031=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2031,\"_\",$D2033),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2031,\"_\",$D2033),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2031=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2031,\"_\",$D2034),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2031,\"_\",$D2034),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2031=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2031,\"_\",$D2035),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2031,\"_\",$D2035),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2031=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2031,\"_\",$D2036),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2031,\"_\",$D2036),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2031=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2031,\"_\",$D2037),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2031,\"_\",$D2037),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2031=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F2032:F2037)","v":0},0,{"$f":"SUM(H2032:H2037)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2038=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C2040=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C2040=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2040,\"_\",$D2041),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2040,\"_\",$D2041),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2040=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2040,\"_\",$D2042),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2040,\"_\",$D2042),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2040=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2040,\"_\",$D2043),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2040,\"_\",$D2043),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2040=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2040,\"_\",$D2044),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2040,\"_\",$D2044),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2040=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2040,\"_\",$D2045),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2040,\"_\",$D2045),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2040=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2040,\"_\",$D2046),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2040,\"_\",$D2046),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2040=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F2041:F2046)","v":0},0,{"$f":"SUM(H2041:H2046)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2047=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C2049=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C2049=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2049,\"_\",$D2050),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2049,\"_\",$D2050),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2049=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2049,\"_\",$D2051),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2049,\"_\",$D2051),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2049=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2049,\"_\",$D2052),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2049,\"_\",$D2052),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2049=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2049,\"_\",$D2053),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2049,\"_\",$D2053),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2049=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2049,\"_\",$D2054),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2049,\"_\",$D2054),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2049=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2049,\"_\",$D2055),F1909:F1965)","v":0},0,{"$f":"SUMIF($D1909:$D1965,CONCATENATE($C2049,\"_\",$D2055),H1909:H1965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2049=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F2050:F2055)","v":0},0,{"$f":"SUM(H2050:H2055)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2056=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A1908","v":"~"},null,null,null,0]
[null,null,null,{"$f":"IF(C2058=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUM(F1969,F1978,F1987,F1996,F2005,F2014,F2023,F2032,F2041,F2050)","v":7250330.3871271079},0,{"$f":"SUM(H1969,H1978,H1987,H1996,H2005,H2014,H2023,H2032,H2041,H2050)","v":5078380.5114478441},1802528.3163625188,289669.90419347945,42106.148135829586,7232.9899781006261,18239.1162718015,12173.400737533788,0,0,{"$f":"SUM(Q1969,Q1978,Q1987,Q1996,Q2005,Q2014,Q2023,Q2032,Q2041,Q2050)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(C2058=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,3290427.2107224995,0,{"$f":"SUM(H1970,H1979,H1988,H1997,H2006,H2015,H2024,H2033,H2042,H2051)","v":1847295.6474544764},710033.1378164026,261655.87443053303,227471.14386157272,24415.793244412365,207415.92976279213,12139.684152310783,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2058=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,7618439.7373456135,0,{"$f":"SUM(H1971,H1980,H1989,H1998,H2007,H2016,H2025,H2034,H2043,H2052)","v":4897764.3035927583},2400379.4168898668,129763.16531879669,69632.964140553857,13620.164615948644,13440.190418345726,11919.211800990801,81920.320568352807,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2058=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,466588.10641804605,0,{"$f":"SUM(H1972,H1981,H1990,H1999,H2008,H2017,H2026,H2035,H2044,H2053)","v":369797.87337871641},79249.158933644969,10116.982419311873,959.62385976999133,722.62508589909453,1510.9515285841885,0,4230.8912121194826,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2058=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,7538.7798101664384,0,{"$f":"SUM(H1973,H1982,H1991,H2000,H2009,H2018,H2027,H2036,H2045,H2054)","v":0},7.3071144336206633,633.40716956589426,1496.8765373776459,22.7563569891031,3545.4853031818075,1832.9473286183666,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2058=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,0,{"$f":"SUM(H1974,H1983,H1992,H2001,H2010,H2019,H2028,H2037,H2046,H2055)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2058=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"SUM(F2059:F2064)","v":18633324.221423436},0,{"$f":"SUM(H2059:H2064)","v":12193238.335873796},4992197.3371168673,691839.33353168692,341666.75653510384,46014.329281349841,244151.67328470535,38065.244019453734,86151.211780472295,0,0,{"$f":"SUM(R2059:R2064)","v":0},{"$f":"SUM(S2059:S2064)","v":0},{"$f":"SUM(T2059:T2064)","v":0},{"$f":"SUM(U2059:U2064)","v":0},0]
[null,null,null,null,null,null,0]
["~",null,null,null,null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!E$3,7)","v":"F_PRODU"},{"$f":"IF(E2068=\"\",\"~\",INDEX(INDIRECT(E2068),1,3))","v":"DEM"},{"$f":"IF(B2068=\"~\",\"~\",CONCATENATE(B2068,\"_\",C2068))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$E$3,1,8,\"\")","v":"PDAYXT"},{"$f":"FUNCALLOC!E$560","v":20038.752965119082},0,{"$f":"IF($F2068=0,0,INDEX(INDIRECT($E2068),1,H$2)*$F2068)","v":14304.013508156517},5098.362287940382,609.91738030319095,13.724483477726338,12.735305241264836,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_STORG"},"DEM",{"$f":"IF(B2069=\"~\",\"~\",CONCATENATE(B2069,\"_\",C2069))","v":"F_STORG_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"SEAS3_DEM"},{"$f":"FUNCALLOC!F$560","v":337690.64374203555},0,237466.43534375285,76487.695684527891,14385.765281063525,2232.1574767096222,2812.9911922830788,4305.5987636985901,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!G$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B2070=\"~\",\"~\",CONCATENATE(B2070,\"_\",C2070))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$G$3,1,8,\"\")","v":"P_MAINS"},{"$f":"FUNCALLOC!G$560","v":6363677.885330325},0,4465493.905271315,1591630.608477874,252423.25379973822,33578.807423140803,3722.1791945410305,8391.9969650444909,8437.1341986712159,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"PDAY"},{"$f":"FUNCALLOC!H$560","v":397809.30559123325},0,277517.39559767826,98915.190701954489,15687.367504880491,2494.67147402405,276.53198461801691,939.79792085548411,1978.3504072224387,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!I$560","v":15.076127541195833},0,9.6126082754304925,3.4951385560272379,0.75471593789281533,0.43542394622163116,4.6977409143655648E-2,0.52912933212942903,0.20213408435056979,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!J$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$J$3,1,8,\"\")","v":"PAVG"},{"$f":"FUNCALLOC!J$560","v":131098.72337085372},0,83589.149118665708,30392.964071666051,6562.8455115561164,3786.3518545311586,408.5053240080922,4601.193492870806,1757.7139975557827,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_STORG"},"COM","F_STORG_COM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!K$560","v":52352.379197836271},0,26774.092083470005,10290.987945188737,3793.7647313136717,3997.1872199519657,428.40152239917177,5439.4850133241571,1628.4606821885661,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!L$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"A_MAINS"},{"$f":"FUNCALLOC!L$560","v":3024518.5957369958},0,1710737.9899107304,657545.50991542137,242403.64268593455,207439.26300508765,22232.457772595812,180149.74486796276,4009.9875792636935,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!M$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$M$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!M$560","v":209452.23822086866},0,107118.21695863266,41172.349598064582,15178.154774098259,15992.010728738633,1713.955680689344,21762.378869243526,6515.1716114016626,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!N$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$N$3,1,8,\"\")","v":"COM_1"},{"$f":"FUNCALLOC!N$560","v":-448.01089412176287},{"$f":"ROUND((SUM(H2077:AW2077)-F2077),1)","v":0},-229.12205934872904,-88.066192623215883,-32.465533666399139,-34.206342630876591,-3.6660902911000801,-46.548955018304198,-13.935720543137961,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!O$3,7)","v":"F_PRODU"},"COM","F_PRODU_COM",{"$f":"REPLACE(FUNCALLOC!$O$3,1,8,\"\")","v":"COM1XT_COM"},{"$f":"FUNCALLOC!O$560","v":4552.0084609207106},0,2894.4705609920397,1112.3565503512034,312.77777285294678,76.889250425365674,44.644359019138669,110.86996728001637,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!P$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$P$3,1,8,\"\")","v":"STRREV"},{"$f":"FUNCALLOC!P$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Q$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$Q$3,1,8,\"\")","v":"OTHREV"},{"$f":"FUNCALLOC!Q$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"COM","F_DISTR_COM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"STREV"},{"$f":"FUNCALLOC!R$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"SERV"},{"$f":"FUNCALLOC!S$560","v":4545555.2308965493},0,2640865.4543387336,1866288.1359283016,33155.55675614324,0,5246.0838733705659,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!T$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$T$3,1,8,\"\")","v":"DIR_380"},{"$f":"FUNCALLOC!T$560","v":43415.336279523886},0,0,0,0,33283.64781206593,0,4283.432181902047,5848.2562855559017,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B2084=\"~\",\"~\",CONCATENATE(B2084,\"_\",C2084))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"MTRS_CUS"},{"$f":"FUNCALLOC!U$560","v":1470396.1118919314},0,{"$f":"IF($F2084=0,0,INDEX(INDIRECT($E2084),1,H$2)*$F2084)","v":1164312.931935451},300070.14638657408,5948.3693295292869,33.761081593290243,19.649464919518525,0,11.253693864430081,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!V$3,7)","v":"F_DISTR"},"CUS",{"$f":"IF(B2085=\"~\",\"~\",CONCATENATE(B2085,\"_\",C2085))","v":"F_DISTR_CUS"},{"$f":"REPLACE(FUNCALLOC!$V$3,1,8,\"\")","v":"MTRS_INST"},{"$f":"FUNCALLOC!V$560","v":1070939.9363558069},0,993814.53235598945,76445.403586688422,671.50040796503367,3.6428593560490077,3.6428593560490077,0,1.2142864520163357,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!W$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$W$3,1,8,\"\")","v":"MTRS_385"},{"$f":"FUNCALLOC!W$560","v":320156.02246210288},0,1434.4544905969033,167831.86806760621,90929.25211003155,36267.975384834383,8485.6168451340782,9151.650374046063,6055.2051898536301,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!X$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$X$3,1,8,\"\")","v":"DIR_386"},{"$f":"FUNCALLOC!X$560","v":61333.577394229324},0,0,0,0,0,0,0,0,61333.577394229324,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Y$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Y$3,1,8,\"\")","v":"DIR_252"},{"$f":"FUNCALLOC!Y$560","v":-119977.73712855058},0,-111577.24571576675,-8192.1864024578008,-208.30501032601401,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!Z$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$Z$3,1,8,\"\")","v":"DIR_235"},{"$f":"FUNCALLOC!Z$560","v":-114769.82165974003},0,-87494.729910259586,-24381.950160513843,-1255.5721812565771,0,-218.60803978987829,0,0,-1418.9613679201293,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AA$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AA$3,1,8,\"\")","v":"CUST"},{"$f":"FUNCALLOC!AA$560","v":272646.88795446756},0,253439.80699132677,18607.970893679172,473.15006992408019,42.88931146033979,74.864824915146698,4.9235178972328839,3.2823452648219229,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR_904"},{"$f":"FUNCALLOC!AB$560","v":17071.589735896458},0,14501.506073026232,1619.9859479747363,0,0,0.58241662577026865,0,0,949.51529826971819,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"DIR_908"},{"$f":"FUNCALLOC!AC$560","v":21056.189243773897},0,0,0,0,0,0,0,0,21056.189243773897,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"CUSTXT"},{"$f":"FUNCALLOC!AD$560","v":30616.413919621969},0,28467.593033660589,2090.042642013661,49.213836786083618,1.0476912438540715,8.3323714173966028,0.18434450038488059,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AE$3,7)","v":"F_STORG"},"DIRS","F_STORG_DIRS",{"$f":"REPLACE(FUNCALLOC!$AE$3,1,8,\"\")","v":"LNGMAINS"},{"$f":"FUNCALLOC!AE$560","v":205671.03657865015},0,146811.59504179168,52327.879805666613,6259.9873381665102,140.86349326647129,130.71089975887077,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"DIR_DSALES"},{"$f":"FUNCALLOC!AF$560","v":10691.660522490998},0,67.436636526917326,6011.2058006006328,1836.9368965256028,96.462640894288072,292.91596905977582,14.949926397938258,0,2371.752652485844,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"SALES_902"},{"$f":"FUNCALLOC!AG$560","v":68199.416959822542},0,62802.027784821272,5244.4562422227145,128.07078013416796,0.4604102341551875,24.248272332173205,0.15347007805172916,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"DIR_CASALES"},{"$f":"FUNCALLOC!AH$560","v":182025.99235708232},0,160116.81391557652,15665.617085155007,1891.9874044855912,721.83731537507674,274.74994474827474,1495.8481321081986,0,1859.1385596336384,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR_CUSTXT"},{"$f":"FUNCALLOC!AI$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"DIR926_SALES"},{"$f":"FUNCALLOC!AJ$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_SALES"},"DIRS","F_SALES_DIRS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"DIR408_SALES"},{"$f":"FUNCALLOC!AK$560","v":0},0,{"$f":"IF($F2100=0,0,INDEX(INDIRECT($E2100),1,H$2)*$F2100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AL$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AL$3,1,8,\"\")","v":"DIR_DTRNSP"},{"$f":"FUNCALLOC!AL$560","v":789.00744164681919},0,0,5.7590602495223102,304.18742827155222,371.05045948128588,10.764160750112399,40.409690148055532,56.836642746290885,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"TRANS_902"},{"$f":"FUNCALLOC!AM$560","v":29.542990024957859},0,0,0.23020511707759372,11.203315697776228,13.812307024655622,0.53714527318105199,1.4579657414914269,2.302051170775937,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR_CATRNSP"},{"$f":"FUNCALLOC!AN$560","v":6720.2293784946614},0,0,1.3178490670207599,318.0164255965658,1112.0137708717043,11.455050965809649,3503.6176472922607,1773.8086347012998,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR920_TRNSPT"},{"$f":"FUNCALLOC!AO$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"DIR921_TRNSPT"},{"$f":"FUNCALLOC!AP$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"DIR926_TRNSPT"},{"$f":"FUNCALLOC!AQ$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_TRNSP"},"DIRT","F_TRNSP_DIRT",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR408_TRNSPT"},{"$f":"FUNCALLOC!AR$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AS$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AT$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AU$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AV$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AW$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AX$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AY$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!AZ$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$560","v":0},0,{"$f":"IF($F2116=0,0,INDEX(INDIRECT($E2116),1,H$2)*$F2116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},{"$f":"IF(E2122=\"\",\"~\",INDEX(INDIRECT(E2122),1,3))","v":"~"},{"$f":"IF(B2122=\"~\",\"~\",CONCATENATE(B2122,\"_\",C2122))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$560","v":0},{"$f":"ROUND((SUM(H2122:AW2122)-F2122),1)","v":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":"IF(E2123=\"\",\"~\",INDEX(INDIRECT(E2123),1,3))","v":"~"},{"$f":"IF(B2123=\"~\",\"~\",CONCATENATE(B2123,\"_\",C2123))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},{"$f":"IF(E2124=\"\",\"~\",INDEX(INDIRECT(E2124),1,3))","v":"~"},{"$f":"IF(B2124=\"~\",\"~\",CONCATENATE(B2124,\"_\",C2124))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$6","v":"F_PRODU"},{"$f":"IF(C2127=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C2127=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2127,\"_\",$D2128),F2068:F2124)","v":20038.752965119082},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2127,\"_\",$D2128),H2068:H2124)","v":14304.013508156517},5098.362287940382,609.91738030319095,13.724483477726338,12.735305241264836,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2127=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2127,\"_\",$D2129),F2068:F2124)","v":4103.9975667989474},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2127,\"_\",$D2129),H2068:H2124)","v":2665.3485016433106},1024.2903577279876,280.31223918654763,42.682907794489083,40.978268728038586,64.32101226171217,-13.935720543137961,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2127=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2127,\"_\",$D2130),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2127,\"_\",$D2130),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2127=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2127,\"_\",$D2131),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2127,\"_\",$D2131),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2127=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2127,\"_\",$D2132),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2127,\"_\",$D2132),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2127=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2127,\"_\",$D2133),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2127,\"_\",$D2133),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2127=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F2128:F2133)","v":24142.750531918027},0,{"$f":"SUM(H2128:H2133)","v":16969.362009799828},6122.6526456683696,890.22961948973852,56.40739127221542,53.713573969303425,64.32101226171217,-13.935720543137961,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2134=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$7","v":"F_STORG"},{"$f":"IF(C2136=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C2136=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2136,\"_\",$D2137),F2068:F2124)","v":337690.64374203555},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2136,\"_\",$D2137),H2068:H2124)","v":237466.43534375285},76487.695684527891,14385.765281063525,2232.1574767096222,2812.9911922830788,4305.5987636985901,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2136=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2136,\"_\",$D2138),F2068:F2124)","v":52352.379197836271},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2136,\"_\",$D2138),H2068:H2124)","v":26774.092083470005},10290.987945188737,3793.7647313136717,3997.1872199519657,428.40152239917177,5439.4850133241571,1628.4606821885661,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2136=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2136,\"_\",$D2139),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2136,\"_\",$D2139),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2136=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2136,\"_\",$D2140),F2068:F2124)","v":205671.03657865015},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2136,\"_\",$D2140),H2068:H2124)","v":146811.59504179168},52327.879805666613,6259.9873381665102,140.86349326647129,130.71089975887077,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2136=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2136,\"_\",$D2141),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2136,\"_\",$D2141),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2136=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2136,\"_\",$D2142),F2068:F2124)","v":0},{"$f":"ROUND((SUM(H2142:AW2142)-F2142),1)","v":0},{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2136,\"_\",$D2142),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2136=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F2137:F2142)","v":595714.059518522},0,{"$f":"SUM(H2137:H2142)","v":411052.12246901455},139106.56343538326,24439.517350543705,6370.2081899280593,3372.1036144411214,9745.0837770227481,1628.4606821885661,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2143=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$8","v":"F_TRANS"},{"$f":"IF(C2145=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C2145=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2145,\"_\",$D2146),F2068:F2124)","v":15.076127541195833},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2145,\"_\",$D2146),H2068:H2124)","v":9.6126082754304925},3.4951385560272379,0.75471593789281533,0.43542394622163116,4.6977409143655648E-2,0.52912933212942903,0.20213408435056979,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2145=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2145,\"_\",$D2147),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2145,\"_\",$D2147),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2145=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2145,\"_\",$D2148),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2145,\"_\",$D2148),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2145=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2145,\"_\",$D2149),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2145,\"_\",$D2149),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2145=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2145,\"_\",$D2150),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2145,\"_\",$D2150),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2145=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2145,\"_\",$D2151),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2145,\"_\",$D2151),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2145=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F2146:F2151)","v":15.076127541195833},0,{"$f":"SUM(H2146:H2151)","v":9.6126082754304925},3.4951385560272379,0.75471593789281533,0.43542394622163116,4.6977409143655648E-2,0.52912933212942903,0.20213408435056979,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2152=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$9","v":"F_DISTR"},{"$f":"IF(C2154=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C2154=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2154,\"_\",$D2155),F2068:F2124)","v":6892585.9142924119},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2154,\"_\",$D2155),H2068:H2124)","v":4826600.4499876592},1720938.7632514946,274673.46681617486,39859.830751696012,4407.2165031671393,13932.98837877078,12173.198603449437,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2154=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2154,\"_\",$D2156),F2068:F2124)","v":3233970.8339578644},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2154,\"_\",$D2156),H2068:H2124)","v":1817856.2068693631},698717.85951348592,257581.7974600328,223431.27373382627,23946.413453285157,201912.12373720628,10525.159190665356,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2154=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2154,\"_\",$D2157),F2068:F2124)","v":7618439.7373456135},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2154,\"_\",$D2157),H2068:H2124)","v":4897764.3035927583},2400379.4168898668,129763.16531879669,69632.964140553857,13620.164615948644,13440.190418345726,11919.211800990801,81920.320568352807,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2154=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2154,\"_\",$D2158),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2154,\"_\",$D2158),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2154=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2154,\"_\",$D2159),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2154,\"_\",$D2159),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2154=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2154,\"_\",$D2160),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2154,\"_\",$D2160),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2154=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F2155:F2160)","v":17744996.485595889},0,{"$f":"SUM(H2155:H2160)","v":11542220.960449781},4820036.0396548472,662018.4295950043,332924.0686260761,41973.794572400941,229285.30253432278,34617.569595105597,81920.320568352807,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2161=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$10","v":"F_GASSP"},{"$f":"IF(C2163=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C2163=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2163,\"_\",$D2164),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2163,\"_\",$D2164),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2163=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2163,\"_\",$D2165),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2163,\"_\",$D2165),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2163=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2163,\"_\",$D2166),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2163,\"_\",$D2166),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2163=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2163,\"_\",$D2167),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2163,\"_\",$D2167),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2163=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2163,\"_\",$D2168),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2163,\"_\",$D2168),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2163=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2163,\"_\",$D2169),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2163,\"_\",$D2169),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2163=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F2164:F2169)","v":0},0,{"$f":"SUM(H2164:H2169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2170=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$11","v":"F_SALES"},{"$f":"IF(C2172=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C2172=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2172,\"_\",$D2173),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2172,\"_\",$D2173),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2172=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2172,\"_\",$D2174),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2172,\"_\",$D2174),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2172=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2172,\"_\",$D2175),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2172,\"_\",$D2175),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2172=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2172,\"_\",$D2176),F2068:F2124)","v":260917.06983939587},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2172,\"_\",$D2176),H2068:H2124)","v":222986.2783369247},26921.279127978356,3856.9950811453618,818.76036650352,591.91418614022382,1510.9515285841885,0,4230.8912121194826,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2172=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2172,\"_\",$D2177),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2172,\"_\",$D2177),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2172=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2172,\"_\",$D2178),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2172,\"_\",$D2178),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2172=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F2173:F2178)","v":260917.06983939587},0,{"$f":"SUM(H2173:H2178)","v":222986.2783369247},26921.279127978356,3856.9950811453618,818.76036650352,591.91418614022382,1510.9515285841885,0,4230.8912121194826,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2179=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$12","v":"F_TRNSP"},{"$f":"IF(C2181=\"~\",\"~\",\"\")","v":""},null,null,0]
[null,null,null,{"$f":"IF(C2181=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2181,\"_\",$D2182),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2181,\"_\",$D2182),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2181=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2181,\"_\",$D2183),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2181,\"_\",$D2183),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2181=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2181,\"_\",$D2184),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2181,\"_\",$D2184),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2181=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2181,\"_\",$D2185),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2181,\"_\",$D2185),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2181=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2181,\"_\",$D2186),F2068:F2124)","v":7538.7798101664384},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2181,\"_\",$D2186),H2068:H2124)","v":0},7.3071144336206633,633.40716956589426,1496.8765373776459,22.7563569891031,3545.4853031818075,1832.9473286183666,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2181=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2181,\"_\",$D2187),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2181,\"_\",$D2187),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2181=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F2182:F2187)","v":7538.7798101664384},0,{"$f":"SUM(H2182:H2187)","v":0},7.3071144336206633,633.40716956589426,1496.8765373776459,22.7563569891031,3545.4853031818075,1832.9473286183666,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2188=\"Sub-total\",\"\",\"~\")","v":""},null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"~"},{"$f":"IF(C2190=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C2190=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2190,\"_\",$D2191),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2190,\"_\",$D2191),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2190=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2190,\"_\",$D2192),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2190,\"_\",$D2192),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2190=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2190,\"_\",$D2193),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2190,\"_\",$D2193),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2190=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2190,\"_\",$D2194),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2190,\"_\",$D2194),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2190=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2190,\"_\",$D2195),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2190,\"_\",$D2195),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2190=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2190,\"_\",$D2196),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2190,\"_\",$D2196),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2190=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F2191:F2196)","v":0},0,{"$f":"SUM(H2191:H2196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2197=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$14","v":"~"},{"$f":"IF(C2199=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C2199=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2199,\"_\",$D2200),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2199,\"_\",$D2200),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2199=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2199,\"_\",$D2201),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2199,\"_\",$D2201),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2199=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2199,\"_\",$D2202),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2199,\"_\",$D2202),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2199=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2199,\"_\",$D2203),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2199,\"_\",$D2203),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2199=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2199,\"_\",$D2204),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2199,\"_\",$D2204),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2199=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2199,\"_\",$D2205),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2199,\"_\",$D2205),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2199=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F2200:F2205)","v":0},{"$f":"ROUND((SUM(H2206:AW2206)-F2206),1)","v":0},{"$f":"SUM(H2200:H2205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2206=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$15","v":"~"},{"$f":"IF(C2208=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C2208=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2208,\"_\",$D2209),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2208,\"_\",$D2209),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2208=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2208,\"_\",$D2210),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2208,\"_\",$D2210),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2208=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2208,\"_\",$D2211),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2208,\"_\",$D2211),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2208=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2208,\"_\",$D2212),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2208,\"_\",$D2212),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2208=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2208,\"_\",$D2213),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2208,\"_\",$D2213),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2208=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2208,\"_\",$D2214),F2068:F2124)","v":0},0,{"$f":"SUMIF($D2068:$D2124,CONCATENATE($C2208,\"_\",$D2214),H2068:H2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2208=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F2209:F2214)","v":0},0,{"$f":"SUM(H2209:H2214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D2215=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A2067","v":"~"},null,null,null,0]
[null,null,null,{"$f":"IF(C2217=\"~\",\"~\",INPUTS!$B$35)","v":"~"},null,{"$f":"SUM(F2128,F2137,F2146,F2155,F2164,F2173,F2182,F2191,F2200,F2209)","v":7250330.3871271079},0,{"$f":"SUM(H2128,H2137,H2146,H2155,H2164,H2173,H2182,H2191,H2200,H2209)","v":5078380.5114478441},1802528.3163625188,289669.90419347945,42106.148135829586,7232.9899781006261,18239.1162718015,12173.400737533788,0,0,{"$f":"SUM(Q2128,Q2137,Q2146,Q2155,Q2164,Q2173,Q2182,Q2191,Q2200,Q2209)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IF(C2217=\"~\",\"~\",INPUTS!$B$36)","v":"~"},null,3290427.2107224995,0,{"$f":"SUM(H2129,H2138,H2147,H2156,H2165,H2174,H2183,H2192,H2201,H2210)","v":1847295.6474544764},710033.1378164026,261655.87443053303,227471.14386157272,24415.793244412365,207415.92976279213,12139.684152310783,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2217=\"~\",\"~\",INPUTS!$B$37)","v":"~"},null,7618439.7373456135,0,{"$f":"SUM(H2130,H2139,H2148,H2157,H2166,H2175,H2184,H2193,H2202,H2211)","v":4897764.3035927583},2400379.4168898668,129763.16531879669,69632.964140553857,13620.164615948644,13440.190418345726,11919.211800990801,81920.320568352807,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2217=\"~\",\"~\",INPUTS!$B$38)","v":"~"},null,466588.10641804605,0,{"$f":"SUM(H2131,H2140,H2149,H2158,H2167,H2176,H2185,H2194,H2203,H2212)","v":369797.87337871641},79249.158933644969,10116.982419311873,959.62385976999133,722.62508589909453,1510.9515285841885,0,4230.8912121194826,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2217=\"~\",\"~\",INPUTS!$B$39)","v":"~"},null,7538.7798101664384,0,{"$f":"SUM(H2132,H2141,H2150,H2159,H2168,H2177,H2186,H2195,H2204,H2213)","v":0},7.3071144336206633,633.40716956589426,1496.8765373776459,22.7563569891031,3545.4853031818075,1832.9473286183666,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2217=\"~\",\"~\",INPUTS!$B$40)","v":"~"},null,0,0,{"$f":"SUM(H2133,H2142,H2151,H2160,H2169,H2178,H2187,H2196,H2205,H2214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C2217=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"SUM(F2218:F2223)","v":18633324.221423436},0,{"$f":"SUM(H2218:H2223)","v":12193238.335873796},4992197.3371168673,691839.33353168692,341666.75653510384,46014.329281349841,244151.67328470535,38065.244019453734,86151.211780472295,0,0,{"$f":"SUM(R2218:R2223)","v":0},{"$f":"SUM(S2218:S2223)","v":0},{"$f":"SUM(T2218:T2223)","v":0},{"$f":"SUM(U2218:U2223)","v":0},0]
[null,null,null,null,null,null,0]
["REVENUE",null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B636","v":"Res., Comm. & Indus. Sales"},null,{"$f":"ACCOUNTS!L636","v":"SALESREV"},null,{"$f":"ACCOUNTS!$C636","v":427599407.33416641},0,{"$f":"INDEX(INDIRECT($D2227),1, H$2)*$F2227","v":314237754.38196468},{"$f":"INDEX(INDIRECT($D2227),1, I$2)*$F2227","v":93351851.201542571},15357393.334420495,1574656.0043214299,1991251.2003532224,1086501.2115640081,0,0]
[null,{"$f":"ACCOUNTS!B637","v":"Rev From Transp. of Gas To Others"},null,{"$f":"ACCOUNTS!L637","v":"TRANSREV"},null,{"$f":"ACCOUNTS!$C637","v":16402479.055654867},0,{"$f":"INDEX(INDIRECT($D2228),1, H$2)*$F2228","v":0},21683.969272602408,4121663.298224709,6937069.4664573576,70956.431430000011,3532189.3071032236,1718916.583166973,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B638","v":"Other Operating Revenue"},null,{"$f":"ACCOUNTS!L638","v":"OTHREV"},null,{"$f":"ACCOUNTS!$C638","v":4130042.3100000005},0,{"$f":"INDEX(INDIRECT($D2229),1, H$2)*$F2229","v":3941974.0417483458},157277.28209918912,-14275.003398166793,-117055.40335754609,-131.85386906476452,0,0,162253.24677724313,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B639","v":"Rental Revenue"},null,{"$f":"ACCOUNTS!L639","v":"DIR_386"},null,{"$f":"ACCOUNTS!$C639","v":5310380.6899999985},0,0,0,0,0,0,0,0,5310380.6899999985,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B640","v":"Forfeited Discounts"},null,{"$f":"ACCOUNTS!L640","v":"DIR_904"},null,{"$f":"ACCOUNTS!$C640","v":909870.97},{"$f":"ROUND((SUM(H2231:AW2231)-F2231),1)","v":0},772892.24971129512,86341.003308602623,0,0,31.041279015711662,0,0,50606.675701086431]
[null,{"$f":"ACCOUNTS!B641","v":"~"},null,{"$f":"ACCOUNTS!L641","v":0},null,{"$f":"ACCOUNTS!$C641","v":0},0]
[null,{"$f":"ACCOUNTS!B646","v":"~"},null,{"$f":"ACCOUNTS!L646","v":0},null,{"$f":"ACCOUNTS!$C646","v":0},0]
[null,{"$f":"ACCOUNTS!B647","v":"~"},null,{"$f":"ACCOUNTS!L647","v":0},null,{"$f":"ACCOUNTS!$C647","v":0},0]
[null,{"$f":"ACCOUNTS!B648","v":"~"},null,{"$f":"ACCOUNTS!L648","v":0},null,{"$f":"ACCOUNTS!$C648","v":0},0]
[null,"TOTAL REVENUE",null,null,null,{"$f":"SUM(F2227:F2235)","v":454352180.35982132},0,{"$f":"SUM(H2227:H2235)","v":318952620.6734243},93617153.456222966,19464781.62924704,8394670.0674212407,2062106.8191931734,4618690.5186672322,1718916.583166973,5523240.6124783279,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"END"]

{"sheet":"ACCOUNTALLOC","index":9,"n_rows":654,"n_cols":124,"rows_kept":654,"cut":false,"hidden":false,"merged":[]}
["Account Allocation"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Proposed Test Year"},null,null,null,null,{"$f":"INPUTS!$C$16","v":"Residential (16,23,53)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$17","v":"Comm. & Indus. (31,31T)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$18","v":"Large Volume (41,41T)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$19","v":"Interruptible (85, 85T)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$20","v":"Limited Interruptible (86, 86T)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$21","v":"Non-Exclusive Interruptible (87, 87T)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$22","v":"Contracts"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$23","v":"Rentals"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$24","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$25","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$26","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$27","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$28","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$29","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$30","v":"~"}]
[null,null,null,null,null,{"$f":"IF(F2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(F2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(F2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(F2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(F2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(F2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(F2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(N2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(N2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(N2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(N2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(N2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(N2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(N2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(V2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(V2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(V2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(V2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(V2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(V2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(V2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(AD2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(AD2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(AD2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(AD2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(AD2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(AD2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(AD2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(AL2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(AL2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(AL2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(AL2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(AL2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(AL2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(AL2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(AT2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(AT2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(AT2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(AT2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(AT2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(AT2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(AT2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(BB2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(BB2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(BB2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(BB2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(BB2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(BB2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(BB2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(BJ2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"DEM"},{"$f":"IF(BJ2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"COM"},{"$f":"IF(BJ2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"CUS"},{"$f":"IF(BJ2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"DIRS"},{"$f":"IF(BJ2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"DIRT"},{"$f":"IF(BJ2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(BJ2=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"IF(BR2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(BR2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(BR2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(BR2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(BR2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(BR2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(BR2=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"IF(BZ2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(BZ2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(BZ2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(BZ2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(BZ2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(BZ2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(BZ2=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"IF(CH2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(CH2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(CH2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(CH2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(CH2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(CH2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CH2=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"IF(CP2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(CP2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(CP2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(CP2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(CP2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(CP2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CP2=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"IF(CX2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(CX2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(CX2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(CX2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(CX2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(CX2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(CX2=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"IF(DF2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(DF2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(DF2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(DF2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(DF2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(DF2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(DF2=\"~\",\"~\",\"TOTAL\")","v":"~"},null,{"$f":"IF(DN2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(DN2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(DN2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$f":"IF(DN2=\"~\",\"~\",CLASSIFIERS!$G$3)","v":"~"},{"$f":"IF(DN2=\"~\",\"~\",CLASSIFIERS!$H$3)","v":"~"},{"$f":"IF(DN2=\"~\",\"~\",CLASSIFIERS!$I$3)","v":"~"},{"$f":"IF(DN2=\"~\",\"~\",\"TOTAL\")","v":"~"}]
["Acct. No. ","Account Description","Allocator","Total"]
[null,null,{"$f":"IF(ACCOUNTS!N5>\"\",ACCOUNTS!N5,IF(ACCOUNTS!O5>\"\",ACCOUNTS!O5,IF(ACCOUNTS!P5>\"\",ACCOUNTS!P5,IF(ACCOUNTS!U5=\"\",\"\",ACCOUNTS!U5))))","v":""},null,{"$f":"(ROUND((SUM(F5:DT5)/2-D5),1))","v":0}]
[{"$f":"ACCOUNTS!A6","v":"RATE BASE"},null,{"$f":"IF(ACCOUNTS!N6>\"\",ACCOUNTS!N6,IF(ACCOUNTS!O6>\"\",ACCOUNTS!O6,IF(ACCOUNTS!P6>\"\",ACCOUNTS!P6,IF(ACCOUNTS!U6=\"\",\"\",ACCOUNTS!U6))))","v":""},null,0]
[{"$f":"ACCOUNTS!A7","v":"Plant-in-Service"},null,{"$f":"IF(ACCOUNTS!N7>\"\",ACCOUNTS!N7,IF(ACCOUNTS!O7>\"\",ACCOUNTS!O7,IF(ACCOUNTS!P7>\"\",ACCOUNTS!P7,IF(ACCOUNTS!U7=\"\",\"\",ACCOUNTS!U7))))","v":""},null,0]
[null,null,{"$f":"IF(ACCOUNTS!N8>\"\",ACCOUNTS!N8,IF(ACCOUNTS!O8>\"\",ACCOUNTS!O8,IF(ACCOUNTS!P8>\"\",ACCOUNTS!P8,IF(ACCOUNTS!U8=\"\",\"\",ACCOUNTS!U8))))","v":""},null,0]
[null,{"$f":"ACCOUNTS!B9","v":"Intangible Plant"},{"$f":"IF(ACCOUNTS!N9>\"\",ACCOUNTS!N9,IF(ACCOUNTS!O9>\"\",ACCOUNTS!O9,IF(ACCOUNTS!P9>\"\",ACCOUNTS!P9,IF(ACCOUNTS!U9=\"\",\"\",ACCOUNTS!U9))))","v":""},null,0]
[{"$f":"ACCOUNTS!A10","v":301},{"$f":"ACCOUNTS!B10","v":"Organization"},{"$f":"IF(ACCOUNTS!N10>\"\",ACCOUNTS!N10,IF(ACCOUNTS!O10>\"\",ACCOUNTS!O10,IF(ACCOUNTS!P10>\"\",ACCOUNTS!P10,IF(ACCOUNTS!U10=\"\",\"\",ACCOUNTS!U10))))","v":"PLT"},{"$f":"ACCOUNTS!C10","v":159000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E10:$BI10)","v":43125.403296371624},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E10:$BI10)","v":15774.56027667431},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E10:$BI10)","v":42479.424342860184},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E10:$BI10)","v":926.90353854383261},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(F10:K10)","v":102306.29145444995},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E10:$BI10)","v":15320.178053429088},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E10:$BI10)","v":6063.167674997746},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E10:$BI10)","v":23140.725570586208},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E10:$BI10)","v":330.37511064818693},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(N10:S10)","v":44854.446409661228},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E10:$BI10)","v":2440.4399644909449},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E10:$BI10)","v":2235.1820649252254},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E10:$BI10)","v":902.21404330539599},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E10:$BI10)","v":39.522793913753219},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(V10:AA10)","v":5617.3588666353189},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E10:$BI10)","v":329.13526067069608},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E10:$BI10)","v":1936.9660477658676},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E10:$BI10)","v":554.54450607687102},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E10:$BI10)","v":0.88934985225908181},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(AD10:AI10)","v":2821.5351643656936},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E10:$BI10)","v":52.710022807725466},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E10:$BI10)","v":207.59578124248486},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E10:$BI10)","v":103.0093027122162},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E10:$BI10)","v":0.82525086304155271},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(AL10:AQ10)","v":364.14035762546808},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E10:$BI10)","v":108.4481543395989},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E10:$BI10)","v":1745.5684273403931},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E10:$BI10)","v":96.415958864191452},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(AT10:AY10)","v":1950.4325405441834},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E10:$BI10)","v":91.194448181293836},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E10:$BI10)","v":87.426534324777705},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E10:$BI10)","v":95.702136296774341},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(BB10:BG10)","v":274.3231188028459},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E10:$BI10)","v":811.4720879153125},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(BJ10:BO10)","v":811.4720879153125},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(BR10:BW10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(BZ10:CE10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(CH10:CM10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(CP10:CU10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(CX10:DC10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(DF10:DK10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E10:$BI10)","v":0},{"$f":"SUM(DN10:DS10)","v":0}]
[{"$f":"ACCOUNTS!A11","v":302},{"$f":"ACCOUNTS!B11","v":"Franchise and Consents"},{"$f":"IF(ACCOUNTS!N11>\"\",ACCOUNTS!N11,IF(ACCOUNTS!O11>\"\",ACCOUNTS!O11,IF(ACCOUNTS!P11>\"\",ACCOUNTS!P11,IF(ACCOUNTS!U11=\"\",\"\",ACCOUNTS!U11))))","v":"PLT"},{"$f":"ACCOUNTS!C11","v":532382.00000000012},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E11:$BI11)","v":144397.4116838297},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E11:$BI11)","v":52818.188359851731},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E11:$BI11)","v":142234.47100943769},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E11:$BI11)","v":3103.5645261449235},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(F11:K11)","v":342553.63557926408},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E11:$BI11)","v":51296.773788935141},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E11:$BI11)","v":20301.392032394029},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E11:$BI11)","v":77482.426168049235},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E11:$BI11)","v":1106.1997619943593},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(N11:S11)","v":150186.79175137274},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E11:$BI11)","v":8171.3604350667838},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E11:$BI11)","v":7484.0924408114579},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E11:$BI11)","v":3020.896332094424},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E11:$BI11)","v":132.33474257479099},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(V11:AA11)","v":18808.683950547456},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E11:$BI11)","v":1102.0483543797895},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E11:$BI11)","v":6485.5714367401779},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E11:$BI11)","v":1856.7893914101687},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E11:$BI11)","v":2.9778229751282681},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(AD11:AI11)","v":9447.3870055052648},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E11:$BI11)","v":176.48973183913523},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E11:$BI11)","v":695.09595729205409},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E11:$BI11)","v":344.907538342988},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E11:$BI11)","v":2.7631994023131323},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(AL11:AQ11)","v":1219.2564268764904},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E11:$BI11)","v":363.11852392216571},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E11:$BI11)","v":5844.7120156247383},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E11:$BI11)","v":322.83094976123266},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(AT11:AY11)","v":6530.6614893081369},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E11:$BI11)","v":305.3476900103999},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E11:$BI11)","v":292.73152954021265},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E11:$BI11)","v":320.44084733301463},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(BB11:BG11)","v":918.52006688362724},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E11:$BI11)","v":2717.063730242327},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(BJ11:BO11)","v":2717.063730242327},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(BR11:BW11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(BZ11:CE11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(CH11:CM11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(CP11:CU11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(CX11:DC11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(DF11:DK11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E11:$BI11)","v":0},{"$f":"SUM(DN11:DS11)","v":0}]
[{"$f":"ACCOUNTS!A12","v":303},{"$f":"ACCOUNTS!B12","v":"Misc. Intangible"},{"$f":"IF(ACCOUNTS!N12>\"\",ACCOUNTS!N12,IF(ACCOUNTS!O12>\"\",ACCOUNTS!O12,IF(ACCOUNTS!P12>\"\",ACCOUNTS!P12,IF(ACCOUNTS!U12=\"\",\"\",ACCOUNTS!U12))))","v":"OML"},{"$f":"ACCOUNTS!C12","v":210883065.5858312},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E12:$BI12)","v":38895212.459500857},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E12:$BI12)","v":11334996.148271319},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E12:$BI12)","v":86961240.104497254},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E12:$BI12)","v":14668319.771825619},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(F12:K12)","v":151859768.48409504},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E12:$BI12)","v":13792879.588312242},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E12:$BI12)","v":4356760.5712627731},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E12:$BI12)","v":24716430.34803281},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E12:$BI12)","v":1421166.7694431245},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E12:$BI12)","v":150.10114579209753},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(N12:S12)","v":44287387.378196739},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E12:$BI12)","v":2380355.4308596244},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E12:$BI12)","v":1606116.4084602944},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E12:$BI12)","v":1816576.3907710658},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E12:$BI12)","v":163799.71064678044},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E12:$BI12)","v":35533.624814385257},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(V12:AA12)","v":6002381.5655521508},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E12:$BI12)","v":592397.30003375921},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E12:$BI12)","v":1402069.136856643},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E12:$BI12)","v":795758.5073300784},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E12:$BI12)","v":61742.537070022045},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E12:$BI12)","v":123857.6080817953},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(AD12:AI12)","v":2975825.0893722977},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E12:$BI12)","v":104742.44513587785},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E12:$BI12)","v":150267.80575604274},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E12:$BI12)","v":176746.56219571817},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E12:$BI12)","v":23874.260053804919},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E12:$BI12)","v":1282.0048253375085},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(AL12:AQ12)","v":456913.07796678116},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E12:$BI12)","v":548086.73413465661},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E12:$BI12)","v":1290038.3719693362},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E12:$BI12)","v":171588.36989273789},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E12:$BI12)","v":127935.32730098492},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E12:$BI12)","v":389585.2051565607},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(AT12:AY12)","v":2527234.0084542762},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E12:$BI12)","v":215488.09592713555},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E12:$BI12)","v":84178.962311212905},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E12:$BI12)","v":134542.07556191226},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E12:$BI12)","v":197263.13592791551},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(BB12:BG12)","v":631472.2697281763},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E12:$BI12)","v":1983080.2222669015},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E12:$BI12)","v":159003.49019881003},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(BJ12:BO12)","v":2142083.7124657114},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(BR12:BW12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(BZ12:CE12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(CH12:CM12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(CP12:CU12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(CX12:DC12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(DF12:DK12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E12:$BI12)","v":0},{"$f":"SUM(DN12:DS12)","v":0}]
[{"$f":"ACCOUNTS!A13","v":0},{"$f":"ACCOUNTS!B13","v":"Sub-total"},{"$f":"IF(ACCOUNTS!N13>\"\",ACCOUNTS!N13,IF(ACCOUNTS!O13>\"\",ACCOUNTS!O13,IF(ACCOUNTS!P13>\"\",ACCOUNTS!P13,IF(ACCOUNTS!U13=\"\",\"\",ACCOUNTS!U13))))","v":""},{"$f":"ACCOUNTS!C13","v":211574447.5858312},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E13:$BI13)","v":39082735.274481058},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E13:$BI13)","v":11403588.896907847},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E13:$BI13)","v":87145953.999849543},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E13:$BI13)","v":14672350.239890307},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(F13:K13)","v":152304628.41112876},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E13:$BI13)","v":13859496.540154606},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E13:$BI13)","v":4383125.1309701651},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E13:$BI13)","v":24817053.499771439},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E13:$BI13)","v":1422603.3443157671},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E13:$BI13)","v":150.10114579209753},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(N13:S13)","v":44482428.616357766},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E13:$BI13)","v":2390967.2312591821},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E13:$BI13)","v":1615835.6829660311},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E13:$BI13)","v":1820499.501146466},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E13:$BI13)","v":163971.56818326897},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E13:$BI13)","v":35533.624814385257},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(V13:AA13)","v":6026807.6083693337},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E13:$BI13)","v":593828.4836488096},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E13:$BI13)","v":1410491.6743411489},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E13:$BI13)","v":798169.84122756554},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E13:$BI13)","v":61746.404242849429},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E13:$BI13)","v":123857.6080817953},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(AD13:AI13)","v":2988094.0115421689},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E13:$BI13)","v":104971.64489052472},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E13:$BI13)","v":151170.49749457728},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E13:$BI13)","v":177194.47903677338},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E13:$BI13)","v":23877.848504070276},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E13:$BI13)","v":1282.0048253375085},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(AL13:AQ13)","v":458496.47475128312},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E13:$BI13)","v":548558.30081291834},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E13:$BI13)","v":1297628.6524123014},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E13:$BI13)","v":172007.61680136333},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E13:$BI13)","v":127935.32730098492},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E13:$BI13)","v":389585.2051565607},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(AT13:AY13)","v":2535715.1024841284},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E13:$BI13)","v":215884.63806532725},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E13:$BI13)","v":84559.120375077895},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E13:$BI13)","v":134958.21854554204},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E13:$BI13)","v":197263.13592791551},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(BB13:BG13)","v":632665.11291386269},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E13:$BI13)","v":1986608.7580850592},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E13:$BI13)","v":159003.49019881003},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(BJ13:BO13)","v":2145612.2482838691},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(BR13:BW13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(BZ13:CE13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(CH13:CM13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(CP13:CU13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(CX13:DC13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(DF13:DK13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E13:$BI13)","v":0},{"$f":"SUM(DN13:DS13)","v":0}]
[null,null,{"$f":"IF(ACCOUNTS!N14>\"\",ACCOUNTS!N14,IF(ACCOUNTS!O14>\"\",ACCOUNTS!O14,IF(ACCOUNTS!P14>\"\",ACCOUNTS!P14,IF(ACCOUNTS!U14=\"\",\"\",ACCOUNTS!U14))))","v":""},null,0]
[null,{"$f":"ACCOUNTS!B15","v":"Production and Gathering Plant"},{"$f":"IF(ACCOUNTS!N15>\"\",ACCOUNTS!N15,IF(ACCOUNTS!O15>\"\",ACCOUNTS!O15,IF(ACCOUNTS!P15>\"\",ACCOUNTS!P15,IF(ACCOUNTS!U15=\"\",\"\",ACCOUNTS!U15))))","v":""},null,0]
[{"$f":"ACCOUNTS!A16","v":304},{"$f":"ACCOUNTS!B16","v":"Land and Land Rights"},{"$f":"IF(ACCOUNTS!N16>\"\",ACCOUNTS!N16,IF(ACCOUNTS!O16>\"\",ACCOUNTS!O16,IF(ACCOUNTS!P16>\"\",ACCOUNTS!P16,IF(ACCOUNTS!U16=\"\",\"\",ACCOUNTS!U16))))","v":"PRODPT"},{"$f":"ACCOUNTS!C16","v":153000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E16:$BI16)","v":109214.08485634983},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(F16:K16)","v":109214.08485634983},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E16:$BI16)","v":38927.044582698807},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(N16:S16)","v":38927.044582698807},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E16:$BI16)","v":4656.8446324391161},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(V16:AA16)","v":4656.8446324391161},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E16:$BI16)","v":104.78925388956465},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(AD16:AI16)","v":104.78925388956465},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E16:$BI16)","v":97.236674622678578},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(AL16:AQ16)","v":97.236674622678578},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(AT16:AY16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(BB16:BG16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(BJ16:BO16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(BR16:BW16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(BZ16:CE16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(CH16:CM16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(CP16:CU16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(CX16:DC16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(DF16:DK16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E16:$BI16)","v":0},{"$f":"SUM(DN16:DS16)","v":0}]
[{"$f":"ACCOUNTS!A17","v":305},{"$f":"ACCOUNTS!B17","v":"Structures and Improvements"},{"$f":"IF(ACCOUNTS!N17>\"\",ACCOUNTS!N17,IF(ACCOUNTS!O17>\"\",ACCOUNTS!O17,IF(ACCOUNTS!P17>\"\",ACCOUNTS!P17,IF(ACCOUNTS!U17=\"\",\"\",ACCOUNTS!U17))))","v":"PRODPT"},{"$f":"ACCOUNTS!C17","v":508000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E17:$BI17)","v":362619.31442500465},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E17:$BI17)","v":0},362619.31442500465,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E17:$BI17)","v":129247.9650196797},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E17:$BI17)","v":0},129247.9650196797,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E17:$BI17)","v":15461.941655418765},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E17:$BI17)","v":0},15461.941655418765,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E17:$BI17)","v":347.92771879672443},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E17:$BI17)","v":0},347.92771879672443,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E17:$BI17)","v":322.85118110013542},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E17:$BI17)","v":0},322.85118110013542,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E17:$BI17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E17:$BI17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E17:$BI17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E17:$BI17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E17:$BI17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E17:$BI17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E17:$BI17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E17:$BI17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E17:$BI17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E17:$BI17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E17:$BI17)","v":0},0]
[{"$f":"ACCOUNTS!A18","v":311},{"$f":"ACCOUNTS!B18","v":"Liquefied Petroleum Gas Equipment"},{"$f":"IF(ACCOUNTS!N18>\"\",ACCOUNTS!N18,IF(ACCOUNTS!O18>\"\",ACCOUNTS!O18,IF(ACCOUNTS!P18>\"\",ACCOUNTS!P18,IF(ACCOUNTS!U18=\"\",\"\",ACCOUNTS!U18))))","v":"PDAYXT"},{"$f":"ACCOUNTS!C18","v":6070000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E18:$BI18)","v":4332872.5168499574},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E18:$BI18)","v":0},4332872.5168499574,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E18:$BI18)","v":1544360.5269083774},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E18:$BI18)","v":0},1544360.5269083774,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E18:$BI18)","v":184751.94064644075},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E18:$BI18)","v":0},184751.94064644075,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E18:$BI18)","v":4157.3253013703097},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E18:$BI18)","v":0},4157.3253013703097,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E18:$BI18)","v":3857.6902938539802},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E18:$BI18)","v":0},3857.6902938539802,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E18:$BI18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E18:$BI18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E18:$BI18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E18:$BI18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E18:$BI18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E18:$BI18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E18:$BI18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E18:$BI18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E18:$BI18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E18:$BI18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E18:$BI18)","v":0},0]
[{"$f":"ACCOUNTS!A19","v":320},{"$f":"ACCOUNTS!B19","v":"Other Equipment"},{"$f":"IF(ACCOUNTS!N19>\"\",ACCOUNTS!N19,IF(ACCOUNTS!O19>\"\",ACCOUNTS!O19,IF(ACCOUNTS!P19>\"\",ACCOUNTS!P19,IF(ACCOUNTS!U19=\"\",\"\",ACCOUNTS!U19))))","v":"PDAYXT"},{"$f":"ACCOUNTS!C19","v":5000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E19:$BI19)","v":3569.0877404035891},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E19:$BI19)","v":0},3569.0877404035891,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E19:$BI19)","v":1272.1256399574775},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E19:$BI19)","v":0},1272.1256399574775,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E19:$BI19)","v":152.18446511238943},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E19:$BI19)","v":0},152.18446511238943,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E19:$BI19)","v":3.4244854212276028},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E19:$BI19)","v":0},3.4244854212276028,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E19:$BI19)","v":3.1776691053162933},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E19:$BI19)","v":0},3.1776691053162933,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E19:$BI19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E19:$BI19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E19:$BI19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E19:$BI19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E19:$BI19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E19:$BI19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E19:$BI19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E19:$BI19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E19:$BI19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E19:$BI19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E19:$BI19)","v":0},0]
[{"$f":"ACCOUNTS!A20","v":0},{"$f":"ACCOUNTS!B20","v":"Natural Gas Production Plant"},{"$f":"IF(ACCOUNTS!N20>\"\",ACCOUNTS!N20,IF(ACCOUNTS!O20>\"\",ACCOUNTS!O20,IF(ACCOUNTS!P20>\"\",ACCOUNTS!P20,IF(ACCOUNTS!U20=\"\",\"\",ACCOUNTS!U20))))","v":"PDAYXT"},{"$f":"ACCOUNTS!C20","v":1646000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E20:$BI20)","v":1174943.6841408615},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E20:$BI20)","v":0},1174943.6841408615,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E20:$BI20)","v":418783.76067400153},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E20:$BI20)","v":0},418783.76067400153,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E20:$BI20)","v":50099.1259149986},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E20:$BI20)","v":0},50099.1259149986,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E20:$BI20)","v":1127.3406006681269},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E20:$BI20)","v":0},1127.3406006681269,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E20:$BI20)","v":1046.0886694701237},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E20:$BI20)","v":0},1046.0886694701237,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E20:$BI20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E20:$BI20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E20:$BI20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E20:$BI20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E20:$BI20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E20:$BI20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E20:$BI20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E20:$BI20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E20:$BI20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E20:$BI20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E20:$BI20)","v":0},0]
[{"$f":"ACCOUNTS!A21","v":"~"},{"$f":"ACCOUNTS!B21","v":"~"},{"$f":"IF(ACCOUNTS!N21>\"\",ACCOUNTS!N21,IF(ACCOUNTS!O21>\"\",ACCOUNTS!O21,IF(ACCOUNTS!P21>\"\",ACCOUNTS!P21,IF(ACCOUNTS!U21=\"\",\"\",ACCOUNTS!U21))))","v":""},{"$f":"ACCOUNTS!C21","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E21:$BI21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E21:$BI21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E21:$BI21)","v":0},0]
[{"$f":"ACCOUNTS!A22","v":"~"},{"$f":"ACCOUNTS!B22","v":"~"},{"$f":"IF(ACCOUNTS!N22>\"\",ACCOUNTS!N22,IF(ACCOUNTS!O22>\"\",ACCOUNTS!O22,IF(ACCOUNTS!P22>\"\",ACCOUNTS!P22,IF(ACCOUNTS!U22=\"\",\"\",ACCOUNTS!U22))))","v":""},{"$f":"ACCOUNTS!C22","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E22:$BI22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E22:$BI22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E22:$BI22)","v":0},0]
[{"$f":"ACCOUNTS!A23","v":"~"},{"$f":"ACCOUNTS!B23","v":"~"},{"$f":"IF(ACCOUNTS!N23>\"\",ACCOUNTS!N23,IF(ACCOUNTS!O23>\"\",ACCOUNTS!O23,IF(ACCOUNTS!P23>\"\",ACCOUNTS!P23,IF(ACCOUNTS!U23=\"\",\"\",ACCOUNTS!U23))))","v":""},{"$f":"ACCOUNTS!C23","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E23:$BI23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E23:$BI23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E23:$BI23)","v":0},0]
[{"$f":"ACCOUNTS!A24","v":"~"},{"$f":"ACCOUNTS!B24","v":"~"},{"$f":"IF(ACCOUNTS!N24>\"\",ACCOUNTS!N24,IF(ACCOUNTS!O24>\"\",ACCOUNTS!O24,IF(ACCOUNTS!P24>\"\",ACCOUNTS!P24,IF(ACCOUNTS!U24=\"\",\"\",ACCOUNTS!U24))))","v":""},{"$f":"ACCOUNTS!C24","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E24:$BI24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E24:$BI24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E24:$BI24)","v":0},0]
[{"$f":"ACCOUNTS!A25","v":"~"},{"$f":"ACCOUNTS!B25","v":"~"},{"$f":"IF(ACCOUNTS!N25>\"\",ACCOUNTS!N25,IF(ACCOUNTS!O25>\"\",ACCOUNTS!O25,IF(ACCOUNTS!P25>\"\",ACCOUNTS!P25,IF(ACCOUNTS!U25=\"\",\"\",ACCOUNTS!U25))))","v":""},{"$f":"ACCOUNTS!C25","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E25:$BI25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E25:$BI25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E25:$BI25)","v":0},0]
[{"$f":"ACCOUNTS!A26","v":"~"},{"$f":"ACCOUNTS!B26","v":"~"},{"$f":"IF(ACCOUNTS!N26>\"\",ACCOUNTS!N26,IF(ACCOUNTS!O26>\"\",ACCOUNTS!O26,IF(ACCOUNTS!P26>\"\",ACCOUNTS!P26,IF(ACCOUNTS!U26=\"\",\"\",ACCOUNTS!U26))))","v":""},{"$f":"ACCOUNTS!C26","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E26:$BI26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E26:$BI26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E26:$BI26)","v":0},0]
[{"$f":"ACCOUNTS!A27","v":"~"},{"$f":"ACCOUNTS!B27","v":"~"},{"$f":"IF(ACCOUNTS!N27>\"\",ACCOUNTS!N27,IF(ACCOUNTS!O27>\"\",ACCOUNTS!O27,IF(ACCOUNTS!P27>\"\",ACCOUNTS!P27,IF(ACCOUNTS!U27=\"\",\"\",ACCOUNTS!U27))))","v":""},{"$f":"ACCOUNTS!C27","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E27:$BI27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E27:$BI27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E27:$BI27)","v":0},0]
[{"$f":"ACCOUNTS!A28","v":0},{"$f":"ACCOUNTS!B28","v":"Sub-total"},{"$f":"IF(ACCOUNTS!N28>\"\",ACCOUNTS!N28,IF(ACCOUNTS!O28>\"\",ACCOUNTS!O28,IF(ACCOUNTS!P28>\"\",ACCOUNTS!P28,IF(ACCOUNTS!U28=\"\",\"\",ACCOUNTS!U28))))","v":""},{"$f":"ACCOUNTS!C28","v":8382000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E28:$BI28)","v":5983218.6880125767},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E28:$BI28)","v":0},5983218.6880125767,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E28:$BI28)","v":2132591.4228247148},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E28:$BI28)","v":0},2132591.4228247148,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E28:$BI28)","v":255122.03731440962},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E28:$BI28)","v":0},255122.03731440962,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E28:$BI28)","v":5740.8073601459537},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUM(AD28:AI28)","v":5740.8073601459537},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E28:$BI28)","v":5327.0444881522344},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUM(AL28:AQ28)","v":5327.0444881522344},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUM(AT28:AY28)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUM(BB28:BG28)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUM(BJ28:BO28)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E28:$BI28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E28:$BI28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E28:$BI28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E28:$BI28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E28:$BI28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E28:$BI28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E28:$BI28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E28:$BI28)","v":0},0]
[null,null,{"$f":"IF(ACCOUNTS!N29>\"\",ACCOUNTS!N29,IF(ACCOUNTS!O29>\"\",ACCOUNTS!O29,IF(ACCOUNTS!P29>\"\",ACCOUNTS!P29,IF(ACCOUNTS!U29=\"\",\"\",ACCOUNTS!U29))))","v":""},null,0]
[null,{"$f":"ACCOUNTS!B30","v":"Natural Gas Underground Storage"},{"$f":"IF(ACCOUNTS!N30>\"\",ACCOUNTS!N30,IF(ACCOUNTS!O30>\"\",ACCOUNTS!O30,IF(ACCOUNTS!P30>\"\",ACCOUNTS!P30,IF(ACCOUNTS!U30=\"\",\"\",ACCOUNTS!U30))))","v":""},null,0]
[{"$f":"ACCOUNTS!A31","v":0},{"$f":"ACCOUNTS!B31","v":"JP Storage Balancing - DIR"},{"$f":"IF(ACCOUNTS!N31>\"\",ACCOUNTS!N31,IF(ACCOUNTS!O31>\"\",ACCOUNTS!O31,IF(ACCOUNTS!P31>\"\",ACCOUNTS!P31,IF(ACCOUNTS!U31=\"\",\"\",ACCOUNTS!U31))))","v":"COM_1"},{"$f":"ACCOUNTS!C31","v":10074750},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E31:$BI31)","v":5152436.0182103794},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(F31:K31)","v":5152436.0182103794},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E31:$BI31)","v":1980409.1502507166},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(N31:S31)","v":1980409.1502507166},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E31:$BI31)","v":730076.29858362011},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(V31:AA31)","v":730076.29858362011},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E31:$BI31)","v":769223.14823612559},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(AD31:AI31)","v":769223.14823612559},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E31:$BI31)","v":82442.06479100071},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(AL31:AQ31)","v":82442.06479100071},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E31:$BI31)","v":1046780.5375357708},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(AT31:AY31)","v":1046780.5375357708},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E31:$BI31)","v":313382.78239238705},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(BB31:BG31)","v":313382.78239238705},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(BJ31:BO31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(BR31:BW31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(BZ31:CE31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(CH31:CM31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(CP31:CU31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(CX31:DC31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(DF31:DK31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E31:$BI31)","v":0},{"$f":"SUM(DN31:DS31)","v":0}]
[{"$f":"ACCOUNTS!A32","v":350},{"$f":"ACCOUNTS!B32","v":"Land and Land Rights"},{"$f":"IF(ACCOUNTS!N32>\"\",ACCOUNTS!N32,IF(ACCOUNTS!O32>\"\",ACCOUNTS!O32,IF(ACCOUNTS!P32>\"\",ACCOUNTS!P32,IF(ACCOUNTS!U32=\"\",\"\",ACCOUNTS!U32))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C32","v":1090200},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E32:$BI32)","v":766636.30636306375},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E32:$BI32)","v":0},766636.30636306375,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E32:$BI32)","v":246932.76932769327},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E32:$BI32)","v":0},246932.76932769327,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E32:$BI32)","v":46442.984429844299},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E32:$BI32)","v":0},46442.984429844299,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E32:$BI32)","v":7206.2940629406294},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E32:$BI32)","v":0},7206.2940629406294,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E32:$BI32)","v":9081.456814568146},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E32:$BI32)","v":0},9081.456814568146,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E32:$BI32)","v":13900.189001890018},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E32:$BI32)","v":0},13900.189001890018,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E32:$BI32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E32:$BI32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E32:$BI32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E32:$BI32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E32:$BI32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E32:$BI32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E32:$BI32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E32:$BI32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E32:$BI32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E32:$BI32)","v":0},0]
[{"$f":"ACCOUNTS!A33","v":351},{"$f":"ACCOUNTS!B33","v":"Structures and Improvements"},{"$f":"IF(ACCOUNTS!N33>\"\",ACCOUNTS!N33,IF(ACCOUNTS!O33>\"\",ACCOUNTS!O33,IF(ACCOUNTS!P33>\"\",ACCOUNTS!P33,IF(ACCOUNTS!U33=\"\",\"\",ACCOUNTS!U33))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C33","v":865050.00000000012},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E33:$BI33)","v":608309.2430924311},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E33:$BI33)","v":0},608309.2430924311,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E33:$BI33)","v":195935.7843578436},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E33:$BI33)","v":0},195935.7843578436,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E33:$BI33)","v":36851.498514985156},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E33:$BI33)","v":0},36851.498514985156,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E33:$BI33)","v":5718.0376803768049},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E33:$BI33)","v":0},5718.0376803768049,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E33:$BI33)","v":7205.938559385595},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E33:$BI33)","v":0},7205.938559385595,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E33:$BI33)","v":11029.49779497795},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E33:$BI33)","v":0},11029.49779497795,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E33:$BI33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E33:$BI33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E33:$BI33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E33:$BI33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E33:$BI33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E33:$BI33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E33:$BI33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E33:$BI33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E33:$BI33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E33:$BI33)","v":0},0]
[{"$f":"ACCOUNTS!A34","v":352},{"$f":"ACCOUNTS!B34","v":"Wells"},{"$f":"IF(ACCOUNTS!N34>\"\",ACCOUNTS!N34,IF(ACCOUNTS!O34>\"\",ACCOUNTS!O34,IF(ACCOUNTS!P34>\"\",ACCOUNTS!P34,IF(ACCOUNTS!U34=\"\",\"\",ACCOUNTS!U34))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C34","v":15389990},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E34:$BI34)","v":10822349.191491915},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E34:$BI34)","v":0},10822349.191491915,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E34:$BI34)","v":3485867.5936759366},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E34:$BI34)","v":0},3485867.5936759366,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E34:$BI34)","v":655620.130201302},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E34:$BI34)","v":0},655620.130201302,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E34:$BI34)","v":101728.85118851189},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E34:$BI34)","v":0},101728.85118851189,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E34:$BI34)","v":128199.89869898699},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E34:$BI34)","v":0},128199.89869898699,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E34:$BI34)","v":196224.3347433474},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E34:$BI34)","v":0},196224.3347433474,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E34:$BI34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E34:$BI34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E34:$BI34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E34:$BI34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E34:$BI34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E34:$BI34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E34:$BI34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E34:$BI34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E34:$BI34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E34:$BI34)","v":0},0]
[{"$f":"ACCOUNTS!A35","v":353},{"$f":"ACCOUNTS!B35","v":"Lines"},{"$f":"IF(ACCOUNTS!N35>\"\",ACCOUNTS!N35,IF(ACCOUNTS!O35>\"\",ACCOUNTS!O35,IF(ACCOUNTS!P35>\"\",ACCOUNTS!P35,IF(ACCOUNTS!U35=\"\",\"\",ACCOUNTS!U35))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C35","v":2491660},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E35:$BI35)","v":1752152.8335283354},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E35:$BI35)","v":0},1752152.8335283354,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E35:$BI35)","v":564366.63366633665},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E35:$BI35)","v":0},564366.63366633665,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E35:$BI35)","v":106145.77745777457},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E35:$BI35)","v":0},106145.77745777457,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E35:$BI35)","v":16470.037300373006},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E35:$BI35)","v":0},16470.037300373006,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E35:$BI35)","v":20755.735357353573},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E35:$BI35)","v":0},20755.735357353573,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E35:$BI35)","v":31768.982689826895},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E35:$BI35)","v":0},31768.982689826895,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E35:$BI35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E35:$BI35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E35:$BI35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E35:$BI35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E35:$BI35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E35:$BI35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E35:$BI35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E35:$BI35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E35:$BI35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E35:$BI35)","v":0},0]
[{"$f":"ACCOUNTS!A36","v":354},{"$f":"ACCOUNTS!B36","v":"Compressor Equipment"},{"$f":"IF(ACCOUNTS!N36>\"\",ACCOUNTS!N36,IF(ACCOUNTS!O36>\"\",ACCOUNTS!O36,IF(ACCOUNTS!P36>\"\",ACCOUNTS!P36,IF(ACCOUNTS!U36=\"\",\"\",ACCOUNTS!U36))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C36","v":15047130},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E36:$BI36)","v":10581247.628476286},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E36:$BI36)","v":0},10581247.628476286,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E36:$BI36)","v":3408209.027090271},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E36:$BI36)","v":0},3408209.027090271,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E36:$BI36)","v":641014.14814148133},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E36:$BI36)","v":0},641014.14814148133,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E36:$BI36)","v":99462.523925239249},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E36:$BI36)","v":0},99462.523925239249,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E36:$BI36)","v":125343.84633846338},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E36:$BI36)","v":0},125343.84633846338,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E36:$BI36)","v":191852.82602826026},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E36:$BI36)","v":0},191852.82602826026,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E36:$BI36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E36:$BI36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E36:$BI36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E36:$BI36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E36:$BI36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E36:$BI36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E36:$BI36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E36:$BI36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E36:$BI36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E36:$BI36)","v":0},0]
[{"$f":"ACCOUNTS!A37","v":355},{"$f":"ACCOUNTS!B37","v":"Measuring and Regulating Equipment"},{"$f":"IF(ACCOUNTS!N37>\"\",ACCOUNTS!N37,IF(ACCOUNTS!O37>\"\",ACCOUNTS!O37,IF(ACCOUNTS!P37>\"\",ACCOUNTS!P37,IF(ACCOUNTS!U37=\"\",\"\",ACCOUNTS!U37))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C37","v":451090},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E37:$BI37)","v":317209.660096601},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E37:$BI37)","v":0},317209.660096601,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E37:$BI37)","v":102172.90672906728},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E37:$BI37)","v":0},102172.90672906728,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E37:$BI37)","v":19216.626166261663},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E37:$BI37)","v":0},19216.626166261663,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E37:$BI37)","v":2981.7347173471735},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E37:$BI37)","v":0},2981.7347173471735,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E37:$BI37)","v":3757.6172761727616},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E37:$BI37)","v":0},3757.6172761727616,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E37:$BI37)","v":5751.4550145501444},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E37:$BI37)","v":0},5751.4550145501444,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E37:$BI37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E37:$BI37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E37:$BI37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E37:$BI37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E37:$BI37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E37:$BI37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E37:$BI37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E37:$BI37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E37:$BI37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E37:$BI37)","v":0},0]
[{"$f":"ACCOUNTS!A38","v":356},{"$f":"ACCOUNTS!B38","v":"Purification Equipment"},{"$f":"IF(ACCOUNTS!N38>\"\",ACCOUNTS!N38,IF(ACCOUNTS!O38>\"\",ACCOUNTS!O38,IF(ACCOUNTS!P38>\"\",ACCOUNTS!P38,IF(ACCOUNTS!U38=\"\",\"\",ACCOUNTS!U38))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C38","v":2231750},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E38:$BI38)","v":1569382.2938229383},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E38:$BI38)","v":0},1569382.2938229383,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E38:$BI38)","v":505496.42996429966},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E38:$BI38)","v":0},505496.42996429966,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E38:$BI38)","v":95073.500735007343},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E38:$BI38)","v":0},95073.500735007343,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E38:$BI38)","v":14752.015020150202},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E38:$BI38)","v":0},14752.015020150202,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E38:$BI38)","v":18590.663406634067},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E38:$BI38)","v":0},18590.663406634067,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E38:$BI38)","v":28455.097050970508},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E38:$BI38)","v":0},28455.097050970508,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E38:$BI38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E38:$BI38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E38:$BI38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E38:$BI38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E38:$BI38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E38:$BI38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E38:$BI38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E38:$BI38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E38:$BI38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E38:$BI38)","v":0},0]
[{"$f":"ACCOUNTS!A39","v":357},{"$f":"ACCOUNTS!B39","v":"Other Equipment"},{"$f":"IF(ACCOUNTS!N39>\"\",ACCOUNTS!N39,IF(ACCOUNTS!O39>\"\",ACCOUNTS!O39,IF(ACCOUNTS!P39>\"\",ACCOUNTS!P39,IF(ACCOUNTS!U39=\"\",\"\",ACCOUNTS!U39))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C39","v":333380},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E39:$BI39)","v":234435.16035160352},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E39:$BI39)","v":0},234435.16035160352,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E39:$BI39)","v":75511.325113251136},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E39:$BI39)","v":0},75511.325113251136,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E39:$BI39)","v":14202.130021300212},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E39:$BI39)","v":0},14202.130021300212,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E39:$BI39)","v":2203.6638366383663},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUM(AD39:AI39)","v":2203.6638366383663},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E39:$BI39)","v":2777.0831708317082},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUM(AL39:AQ39)","v":2777.0831708317082},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E39:$BI39)","v":4250.6375063750629},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUM(AT39:AY39)","v":4250.6375063750629},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUM(BB39:BG39)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUM(BJ39:BO39)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUM(BR39:BW39)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUM(BZ39:CE39)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUM(CH39:CM39)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUM(CP39:CU39)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUM(CX39:DC39)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUM(DF39:DK39)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E39:$BI39)","v":0},{"$f":"SUM(DN39:DS39)","v":0}]
[{"$f":"ACCOUNTS!A40","v":0},{"$f":"ACCOUNTS!B40","v":"Sub-total"},{"$f":"IF(ACCOUNTS!N40>\"\",ACCOUNTS!N40,IF(ACCOUNTS!O40>\"\",ACCOUNTS!O40,IF(ACCOUNTS!P40>\"\",ACCOUNTS!P40,IF(ACCOUNTS!U40=\"\",\"\",ACCOUNTS!U40))))","v":""},{"$f":"ACCOUNTS!C40","v":47975000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E40:$BI40)","v":26651722.317223173},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E40:$BI40)","v":5152436.0182103794},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E40:$BI40)","v":0},31804158.33543355,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E40:$BI40)","v":8584492.4699246995},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E40:$BI40)","v":1980409.1502507166},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E40:$BI40)","v":0},10564901.620175416,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E40:$BI40)","v":1614566.7956679566},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E40:$BI40)","v":730076.29858362011},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E40:$BI40)","v":0},2344643.0942515768,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E40:$BI40)","v":250523.15773157732},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E40:$BI40)","v":769223.14823612559},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUM(AD40:AI40)","v":1019746.3059677029},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E40:$BI40)","v":315712.23962239624},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E40:$BI40)","v":82442.06479100071},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUM(AL40:AQ40)","v":398154.30441339698},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E40:$BI40)","v":483233.01983019826},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E40:$BI40)","v":1046780.5375357708},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUM(AT40:AY40)","v":1530013.5573659691},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E40:$BI40)","v":313382.78239238705},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUM(BB40:BG40)","v":313382.78239238705},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUM(BJ40:BO40)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUM(BR40:BW40)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUM(BZ40:CE40)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUM(CH40:CM40)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUM(CP40:CU40)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUM(CX40:DC40)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUM(DF40:DK40)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E40:$BI40)","v":0},{"$f":"SUM(DN40:DS40)","v":0}]
[null,null,{"$f":"IF(ACCOUNTS!N41>\"\",ACCOUNTS!N41,IF(ACCOUNTS!O41>\"\",ACCOUNTS!O41,IF(ACCOUNTS!P41>\"\",ACCOUNTS!P41,IF(ACCOUNTS!U41=\"\",\"\",ACCOUNTS!U41))))","v":""},null,0]
[null,{"$f":"ACCOUNTS!B42","v":"Natural Gas Local Storage"},{"$f":"IF(ACCOUNTS!N42>\"\",ACCOUNTS!N42,IF(ACCOUNTS!O42>\"\",ACCOUNTS!O42,IF(ACCOUNTS!P42>\"\",ACCOUNTS!P42,IF(ACCOUNTS!U42=\"\",\"\",ACCOUNTS!U42))))","v":""},null,0]
[{"$f":"ACCOUNTS!A43","v":360},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights"},{"$f":"IF(ACCOUNTS!N43>\"\",ACCOUNTS!N43,IF(ACCOUNTS!O43>\"\",ACCOUNTS!O43,IF(ACCOUNTS!P43>\"\",ACCOUNTS!P43,IF(ACCOUNTS!U43=\"\",\"\",ACCOUNTS!U43))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C43","v":1705000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E43:$BI43)","v":1198967.989679897},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(F43:K43)","v":1198967.989679897},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E43:$BI43)","v":386186.36186361866},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(N43:S43)","v":386186.36186361866},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E43:$BI43)","v":72633.726337263375},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(V43:AA43)","v":72633.726337263375},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E43:$BI43)","v":11270.162701627016},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(AD43:AI43)","v":11270.162701627016},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E43:$BI43)","v":14202.792027920279},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(AL43:AQ43)","v":14202.792027920279},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E43:$BI43)","v":21738.967389673893},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(AT43:AY43)","v":21738.967389673893},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(BB43:BG43)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(BJ43:BO43)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(BR43:BW43)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(BZ43:CE43)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(CH43:CM43)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(CP43:CU43)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(CX43:DC43)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(DF43:DK43)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E43:$BI43)","v":0},{"$f":"SUM(DN43:DS43)","v":0}]
[{"$f":"ACCOUNTS!A44","v":361},{"$f":"ACCOUNTS!B44","v":"Structures & improvement"},{"$f":"IF(ACCOUNTS!N44>\"\",ACCOUNTS!N44,IF(ACCOUNTS!O44>\"\",ACCOUNTS!O44,IF(ACCOUNTS!P44>\"\",ACCOUNTS!P44,IF(ACCOUNTS!U44=\"\",\"\",ACCOUNTS!U44))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C44","v":4156000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E44:$BI44)","v":2922528.425284253},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E44:$BI44)","v":0},2922528.425284253,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E44:$BI44)","v":941343.41343413433},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E44:$BI44)","v":0},941343.41343413433,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E44:$BI44)","v":177047.37047370474},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E44:$BI44)","v":0},177047.37047370474,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E44:$BI44)","v":27471.434714347146},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E44:$BI44)","v":0},27471.434714347146,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E44:$BI44)","v":34619.826198261981},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E44:$BI44)","v":0},34619.826198261981,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E44:$BI44)","v":52989.529895298947},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E44:$BI44)","v":0},52989.529895298947,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E44:$BI44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E44:$BI44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E44:$BI44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E44:$BI44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E44:$BI44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E44:$BI44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E44:$BI44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E44:$BI44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E44:$BI44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E44:$BI44)","v":0},0]
[{"$f":"ACCOUNTS!A45","v":362},{"$f":"ACCOUNTS!B45","v":"Gas Holders"},{"$f":"IF(ACCOUNTS!N45>\"\",ACCOUNTS!N45,IF(ACCOUNTS!O45>\"\",ACCOUNTS!O45,IF(ACCOUNTS!P45>\"\",ACCOUNTS!P45,IF(ACCOUNTS!U45=\"\",\"\",ACCOUNTS!U45))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C45","v":3683000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E45:$BI45)","v":2589911.4991149912},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E45:$BI45)","v":0},2589911.4991149912,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E45:$BI45)","v":834207.8420784208},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E45:$BI45)","v":0},834207.8420784208,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E45:$BI45)","v":156897.36897368974},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E45:$BI45)","v":0},156897.36897368974,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E45:$BI45)","v":24344.873448734488},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E45:$BI45)","v":0},24344.873448734488,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E45:$BI45)","v":30679.696796967968},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E45:$BI45)","v":0},30679.696796967968,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E45:$BI45)","v":46958.719587195868},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E45:$BI45)","v":0},46958.719587195868,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E45:$BI45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E45:$BI45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E45:$BI45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E45:$BI45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E45:$BI45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E45:$BI45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E45:$BI45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E45:$BI45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E45:$BI45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E45:$BI45)","v":0},0]
[{"$f":"ACCOUNTS!A46","v":363},{"$f":"ACCOUNTS!B46","v":"Purification Equipment"},{"$f":"IF(ACCOUNTS!N46>\"\",ACCOUNTS!N46,IF(ACCOUNTS!O46>\"\",ACCOUNTS!O46,IF(ACCOUNTS!P46>\"\",ACCOUNTS!P46,IF(ACCOUNTS!U46=\"\",\"\",ACCOUNTS!U46))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C46","v":3984000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E46:$BI46)","v":2801576.8157681581},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E46:$BI46)","v":0},2801576.8157681581,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E46:$BI46)","v":902385.02385023853},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E46:$BI46)","v":0},902385.02385023853,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E46:$BI46)","v":169720.097200972},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E46:$BI46)","v":0},169720.097200972,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E46:$BI46)","v":26334.503345033452},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E46:$BI46)","v":0},26334.503345033452,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E46:$BI46)","v":33187.051870518706},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E46:$BI46)","v":0},33187.051870518706,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E46:$BI46)","v":50796.507965079647},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E46:$BI46)","v":0},50796.507965079647,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E46:$BI46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E46:$BI46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E46:$BI46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E46:$BI46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E46:$BI46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E46:$BI46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E46:$BI46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E46:$BI46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E46:$BI46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E46:$BI46)","v":0},0]
[{"$f":"ACCOUNTS!A47","v":364},{"$f":"ACCOUNTS!B47","v":"Terminating & Processing"},{"$f":"IF(ACCOUNTS!N47>\"\",ACCOUNTS!N47,IF(ACCOUNTS!O47>\"\",ACCOUNTS!O47,IF(ACCOUNTS!P47>\"\",ACCOUNTS!P47,IF(ACCOUNTS!U47=\"\",\"\",ACCOUNTS!U47))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C47","v":971000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E47:$BI47)","v":682814.02814028144},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E47:$BI47)","v":0},682814.02814028144,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E47:$BI47)","v":219933.69933699336},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E47:$BI47)","v":0},219933.69933699336,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E47:$BI47)","v":41365.013650136498},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E47:$BI47)","v":0},41365.013650136498,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E47:$BI47)","v":6418.3741837418374},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E47:$BI47)","v":0},6418.3741837418374,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E47:$BI47)","v":8088.5108851088507},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E47:$BI47)","v":0},8088.5108851088507,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E47:$BI47)","v":12380.373803738035},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E47:$BI47)","v":0},12380.373803738035,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E47:$BI47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E47:$BI47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E47:$BI47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E47:$BI47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E47:$BI47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E47:$BI47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E47:$BI47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E47:$BI47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E47:$BI47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E47:$BI47)","v":0},0]
[{"$f":"ACCOUNTS!A48","v":"~"},{"$f":"ACCOUNTS!B48","v":"~"},{"$f":"IF(ACCOUNTS!N48>\"\",ACCOUNTS!N48,IF(ACCOUNTS!O48>\"\",ACCOUNTS!O48,IF(ACCOUNTS!P48>\"\",ACCOUNTS!P48,IF(ACCOUNTS!U48=\"\",\"\",ACCOUNTS!U48))))","v":""},{"$f":"ACCOUNTS!C48","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E48:$BI48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E48:$BI48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E48:$BI48)","v":0},0]
[{"$f":"ACCOUNTS!A49","v":0},{"$f":"ACCOUNTS!B49","v":"Sub-total"},null,{"$f":"ACCOUNTS!C49","v":14499000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E49:$BI49)","v":10195798.757987581},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E49:$BI49)","v":0},10195798.757987581,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E49:$BI49)","v":3284056.3405634058},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E49:$BI49)","v":0},3284056.3405634058,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E49:$BI49)","v":617663.57663576631},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E49:$BI49)","v":0},617663.57663576631,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E49:$BI49)","v":95839.348393483931},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E49:$BI49)","v":0},95839.348393483931,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E49:$BI49)","v":120777.87777877778},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E49:$BI49)","v":0},120777.87777877778,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E49:$BI49)","v":184864.0986409864},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E49:$BI49)","v":0},184864.0986409864,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E49:$BI49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E49:$BI49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E49:$BI49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E49:$BI49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E49:$BI49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E49:$BI49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E49:$BI49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E49:$BI49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E49:$BI49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E49:$BI49)","v":0},0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B51","v":"Transmission Plant"},null,null,0]
[{"$f":"ACCOUNTS!A52","v":365},{"$f":"ACCOUNTS!B52","v":"Land and Land Rights"},{"$f":"IF(ACCOUNTS!N52>\"\",ACCOUNTS!N52,IF(ACCOUNTS!O52>\"\",ACCOUNTS!O52,IF(ACCOUNTS!P52>\"\",ACCOUNTS!P52,IF(ACCOUNTS!U52=\"\",\"\",ACCOUNTS!U52))))","v":""},{"$f":"ACCOUNTS!C52","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(F52:K52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(N52:S52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(V52:AA52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(AD52:AI52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(AL52:AQ52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(AT52:AY52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(BB52:BG52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(BJ52:BO52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(BR52:BW52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(BZ52:CE52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(CH52:CM52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(CP52:CU52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(CX52:DC52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(DF52:DK52)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E52:$BI52)","v":0},{"$f":"SUM(DN52:DS52)","v":0}]
[{"$f":"ACCOUNTS!A53","v":366},{"$f":"ACCOUNTS!B53","v":"Structures and Improvements"},{"$f":"IF(ACCOUNTS!N53>\"\",ACCOUNTS!N53,IF(ACCOUNTS!O53>\"\",ACCOUNTS!O53,IF(ACCOUNTS!P53>\"\",ACCOUNTS!P53,IF(ACCOUNTS!U53=\"\",\"\",ACCOUNTS!U53))))","v":""},{"$f":"ACCOUNTS!C53","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E53:$BI53)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E53:$BI53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E53:$BI53)","v":0},0]
[{"$f":"ACCOUNTS!A54","v":367},{"$f":"ACCOUNTS!B54","v":"Mains"},{"$f":"IF(ACCOUNTS!N54>\"\",ACCOUNTS!N54,IF(ACCOUNTS!O54>\"\",ACCOUNTS!O54,IF(ACCOUNTS!P54>\"\",ACCOUNTS!P54,IF(ACCOUNTS!U54=\"\",\"\",ACCOUNTS!U54))))","v":""},{"$f":"ACCOUNTS!C54","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E54:$BI54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E54:$BI54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E54:$BI54)","v":0},0]
[{"$f":"ACCOUNTS!A55","v":369},{"$f":"ACCOUNTS!B55","v":"M&R Station Equipment"},{"$f":"IF(ACCOUNTS!N55>\"\",ACCOUNTS!N55,IF(ACCOUNTS!O55>\"\",ACCOUNTS!O55,IF(ACCOUNTS!P55>\"\",ACCOUNTS!P55,IF(ACCOUNTS!U55=\"\",\"\",ACCOUNTS!U55))))","v":""},{"$f":"ACCOUNTS!C55","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E55:$BI55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E55:$BI55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E55:$BI55)","v":0},0]
[{"$f":"ACCOUNTS!A56","v":372},{"$f":"ACCOUNTS!B56","v":"Easements"},{"$f":"IF(ACCOUNTS!N56>\"\",ACCOUNTS!N56,IF(ACCOUNTS!O56>\"\",ACCOUNTS!O56,IF(ACCOUNTS!P56>\"\",ACCOUNTS!P56,IF(ACCOUNTS!U56=\"\",\"\",ACCOUNTS!U56))))","v":""},{"$f":"ACCOUNTS!C56","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E56:$BI56)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E56:$BI56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E56:$BI56)","v":0},0]
[{"$f":"ACCOUNTS!A57","v":"~"},{"$f":"ACCOUNTS!B57","v":"~"},{"$f":"IF(ACCOUNTS!N57>\"\",ACCOUNTS!N57,IF(ACCOUNTS!O57>\"\",ACCOUNTS!O57,IF(ACCOUNTS!P57>\"\",ACCOUNTS!P57,IF(ACCOUNTS!U57=\"\",\"\",ACCOUNTS!U57))))","v":""},{"$f":"ACCOUNTS!C57","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E57:$BI57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E57:$BI57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E57:$BI57)","v":0},0]
[{"$f":"ACCOUNTS!A58","v":"~"},{"$f":"ACCOUNTS!B58","v":"~"},{"$f":"IF(ACCOUNTS!N58>\"\",ACCOUNTS!N58,IF(ACCOUNTS!O58>\"\",ACCOUNTS!O58,IF(ACCOUNTS!P58>\"\",ACCOUNTS!P58,IF(ACCOUNTS!U58=\"\",\"\",ACCOUNTS!U58))))","v":""},{"$f":"ACCOUNTS!C58","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E58:$BI58)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E58:$BI58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E58:$BI58)","v":0},0]
[{"$f":"ACCOUNTS!A59","v":"~"},{"$f":"ACCOUNTS!B59","v":"~"},{"$f":"IF(ACCOUNTS!N59>\"\",ACCOUNTS!N59,IF(ACCOUNTS!O59>\"\",ACCOUNTS!O59,IF(ACCOUNTS!P59>\"\",ACCOUNTS!P59,IF(ACCOUNTS!U59=\"\",\"\",ACCOUNTS!U59))))","v":""},{"$f":"ACCOUNTS!C59","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E59:$BI59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E59:$BI59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E59:$BI59)","v":0},0]
[{"$f":"ACCOUNTS!A60","v":0},{"$f":"ACCOUNTS!B60","v":"Sub-total"},null,{"$f":"ACCOUNTS!C60","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E60:$BI60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E60:$BI60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E60:$BI60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E60:$BI60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E60:$BI60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E60:$BI60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E60:$BI60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E60:$BI60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUM(BR60:BW60)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUM(BZ60:CE60)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUM(CH60:CM60)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUM(CP60:CU60)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUM(CX60:DC60)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUM(DF60:DK60)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E60:$BI60)","v":0},{"$f":"SUM(DN60:DS60)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B62","v":"Distribution Plant"},null,null,0]
[{"$f":"ACCOUNTS!A63","v":373},{"$f":"ACCOUNTS!B63","v":"Easements"},{"$f":"IF(ACCOUNTS!N63>\"\",ACCOUNTS!N63,IF(ACCOUNTS!O63>\"\",ACCOUNTS!O63,IF(ACCOUNTS!P63>\"\",ACCOUNTS!P63,IF(ACCOUNTS!U63=\"\",\"\",ACCOUNTS!U63))))","v":"DISTPT"},{"$f":"ACCOUNTS!C63","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(F63:K63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(N63:S63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(V63:AA63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(AD63:AI63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(AL63:AQ63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(AT63:AY63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(BB63:BG63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(BJ63:BO63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(BR63:BW63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(BZ63:CE63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(CH63:CM63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(CP63:CU63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(CX63:DC63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(DF63:DK63)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E63:$BI63)","v":0},{"$f":"SUM(DN63:DS63)","v":0}]
[{"$f":"ACCOUNTS!A64","v":374},{"$f":"ACCOUNTS!B64","v":"Land and Land Rights"},{"$f":"IF(ACCOUNTS!N64>\"\",ACCOUNTS!N64,IF(ACCOUNTS!O64>\"\",ACCOUNTS!O64,IF(ACCOUNTS!P64>\"\",ACCOUNTS!P64,IF(ACCOUNTS!U64=\"\",\"\",ACCOUNTS!U64))))","v":"DISTPT"},{"$f":"ACCOUNTS!C64","v":24123000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E64:$BI64)","v":6412563.3384525739},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E64:$BI64)","v":2443364.6682454688},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E64:$BI64)","v":6579753.9041534066},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E64:$BI64)","v":143570.61732481924},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E64:$BI64)","v":0},15579252.528176269,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E64:$BI64)","v":2285622.2189075085},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E64:$BI64)","v":939140.57919215772},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E64:$BI64)","v":3584330.1027123886},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E64:$BI64)","v":51172.702025748746},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E64:$BI64)","v":0},6860265.6028378038,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E64:$BI64)","v":362486.24170740257},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E64:$BI64)","v":346213.44676148676},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E64:$BI64)","v":139746.39406379982},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E64:$BI64)","v":6121.7933524274968},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E64:$BI64)","v":0},854567.87588511675,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E64:$BI64)","v":48783.66356198593},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E64:$BI64)","v":300021.95444397925},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E64:$BI64)","v":85894.911132414854},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E64:$BI64)","v":137.75382442402343},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUM(AD64:AI64)","v":434838.28296280408},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E64:$BI64)","v":5407.623184937077},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E64:$BI64)","v":32155.076798859627},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E64:$BI64)","v":15955.391867233324},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E64:$BI64)","v":127.82535714649519},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUM(AL64:AQ64)","v":53645.917208176521},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E64:$BI64)","v":12629.150998528065},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E64:$BI64)","v":270375.8549564787},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E64:$BI64)","v":14934.130854482381},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUM(AT64:AY64)","v":297939.13680948911},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E64:$BI64)","v":14125.356822516269},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E64:$BI64)","v":13541.734367846806},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E64:$BI64)","v":14823.564929979097},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUM(BB64:BG64)","v":42490.656120342173},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUM(BJ64:BO64)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E64:$BI64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E64:$BI64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E64:$BI64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E64:$BI64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E64:$BI64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E64:$BI64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E64:$BI64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E64:$BI64)","v":0},0]
[{"$f":"ACCOUNTS!A65","v":375},{"$f":"ACCOUNTS!B65","v":"Structures and Improvements"},{"$f":"IF(ACCOUNTS!N65>\"\",ACCOUNTS!N65,IF(ACCOUNTS!O65>\"\",ACCOUNTS!O65,IF(ACCOUNTS!P65>\"\",ACCOUNTS!P65,IF(ACCOUNTS!U65=\"\",\"\",ACCOUNTS!U65))))","v":"DISTPT"},{"$f":"ACCOUNTS!C65","v":45726445.390000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E65:$BI65)","v":12155359.08907133},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E65:$BI65)","v":4631529.2903196905},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E65:$BI65)","v":12472277.808643622},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E65:$BI65)","v":272145.83562210068},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E65:$BI65)","v":0},29531312.023656748,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E65:$BI65)","v":4332519.9840419851},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E65:$BI65)","v":1780191.5353796449},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E65:$BI65)","v":6794290.7060237601},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E65:$BI65)","v":97000.612056508005},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E65:$BI65)","v":0},13004002.837501898,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E65:$BI65)","v":687112.18903369748},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E65:$BI65)","v":656266.2300137959},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E65:$BI65)","v":264896.81451758742},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E65:$BI65)","v":11604.188924206812},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E65:$BI65)","v":0},1619879.4224892878,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E65:$BI65)","v":92472.061011950515},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E65:$BI65)","v":568707.7691698249},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E65:$BI65)","v":162818.42901692452},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E65:$BI65)","v":261.11979147654756},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E65:$BI65)","v":0},824259.37899017637,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E65:$BI65)","v":10250.440917618997},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E65:$BI65)","v":60951.679445106791},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E65:$BI65)","v":30244.30439386041},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E65:$BI65)","v":242.29984715899593},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E65:$BI65)","v":0},101688.7246037452,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E65:$BI65)","v":23939.235727573585},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E65:$BI65)","v":512511.99131293729},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E65:$BI65)","v":28308.449154939372},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E65:$BI65)","v":0},564759.67619545024,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E65:$BI65)","v":26775.37442934353},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E65:$BI65)","v":25669.086641679442},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E65:$BI65)","v":28098.865491680481},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E65:$BI65)","v":0},80543.326562703456,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E65:$BI65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E65:$BI65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E65:$BI65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E65:$BI65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E65:$BI65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E65:$BI65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E65:$BI65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E65:$BI65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E65:$BI65)","v":0},0]
[{"$f":"ACCOUNTS!A66","v":376},{"$f":"ACCOUNTS!B66","v":"Mains"},{"$f":"IF(ACCOUNTS!N66>\"\",ACCOUNTS!N66,IF(ACCOUNTS!O66>\"\",ACCOUNTS!O66,IF(ACCOUNTS!P66>\"\",ACCOUNTS!P66,IF(ACCOUNTS!U66=\"\",\"\",ACCOUNTS!U66))))","v":"A_MAINS"},{"$f":"ACCOUNTS!C66","v":640064404.95377219},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E66:$BI66)","v":362035298.80338049},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E66:$BI66)","v":0},362035298.80338049,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E66:$BI66)","v":139153211.39941067},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E66:$BI66)","v":0},139153211.39941067,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E66:$BI66)","v":51298723.549951449},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E66:$BI66)","v":0},51298723.549951449,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E66:$BI66)","v":43899379.103353411},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E66:$BI66)","v":0},43899379.103353411,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E66:$BI66)","v":4704948.7065259321},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E66:$BI66)","v":0},4704948.7065259321,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E66:$BI66)","v":38124228.89844691},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E66:$BI66)","v":0},38124228.89844691,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E66:$BI66)","v":848614.49270342744},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E66:$BI66)","v":0},848614.49270342744,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E66:$BI66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E66:$BI66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E66:$BI66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E66:$BI66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E66:$BI66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E66:$BI66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E66:$BI66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E66:$BI66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E66:$BI66)","v":0},0]
[{"$f":"ACCOUNTS!A67","v":376},{"$f":"ACCOUNTS!B67","v":"Mains - Peak"},{"$f":"IF(ACCOUNTS!N67>\"\",ACCOUNTS!N67,IF(ACCOUNTS!O67>\"\",ACCOUNTS!O67,IF(ACCOUNTS!P67>\"\",ACCOUNTS!P67,IF(ACCOUNTS!U67=\"\",\"\",ACCOUNTS!U67))))","v":"P_MAINS"},{"$f":"ACCOUNTS!C67","v":1346714715.1062276},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E67:$BI67)","v":945011117.91171277},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E67:$BI67)","v":0},945011117.91171277,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E67:$BI67)","v":336829173.32943678},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E67:$BI67)","v":0},336829173.32943678,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E67:$BI67)","v":53419125.928850465},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E67:$BI67)","v":0},53419125.928850465,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E67:$BI67)","v":7106122.4165205546},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUM(AD67:AI67)","v":7106122.4165205546},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E67:$BI67)","v":787706.98075495893},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUM(AL67:AQ67)","v":787706.98075495893},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E67:$BI67)","v":1775958.1810394502},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUM(AT67:AY67)","v":1775958.1810394502},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E67:$BI67)","v":1785510.3579125796},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUM(BB67:BG67)","v":1785510.3579125796},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUM(BJ67:BO67)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUM(BR67:BW67)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUM(BZ67:CE67)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUM(CH67:CM67)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUM(CP67:CU67)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUM(CX67:DC67)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUM(DF67:DK67)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E67:$BI67)","v":0},{"$f":"SUM(DN67:DS67)","v":0}]
[{"$f":"ACCOUNTS!A68","v":376},{"$f":"ACCOUNTS!B68","v":"Mains - LNG Related"},{"$f":"IF(ACCOUNTS!N68>\"\",ACCOUNTS!N68,IF(ACCOUNTS!O68>\"\",ACCOUNTS!O68,IF(ACCOUNTS!P68>\"\",ACCOUNTS!P68,IF(ACCOUNTS!U68=\"\",\"\",ACCOUNTS!U68))))","v":""},{"$f":"ACCOUNTS!C68","v":31525879.940000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E68:$BI68)","v":22503726.319857888},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E68:$BI68)","v":0},22503726.319857888,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E68:$BI68)","v":8020976.0387790203},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E68:$BI68)","v":0},8020976.0387790203,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E68:$BI68)","v":959549.83517326147},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E68:$BI68)","v":0},959549.83517326147,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E68:$BI68)","v":21591.983249180346},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUM(AD68:AI68)","v":21591.983249180346},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E68:$BI68)","v":20035.762940649736},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUM(AL68:AQ68)","v":20035.762940649736},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUM(AT68:AY68)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUM(BB68:BG68)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUM(BJ68:BO68)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E68:$BI68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E68:$BI68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E68:$BI68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E68:$BI68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E68:$BI68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E68:$BI68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E68:$BI68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E68:$BI68)","v":0},0]
[{"$f":"ACCOUNTS!A69","v":378},{"$f":"ACCOUNTS!B69","v":"Meas. & Reg. Station Equip.- Gen."},{"$f":"IF(ACCOUNTS!N69>\"\",ACCOUNTS!N69,IF(ACCOUNTS!O69>\"\",ACCOUNTS!O69,IF(ACCOUNTS!P69>\"\",ACCOUNTS!P69,IF(ACCOUNTS!U69=\"\",\"\",ACCOUNTS!U69))))","v":"COM_1"},{"$f":"ACCOUNTS!C69","v":40955789.625223055},{"$f":"(ROUND((SUM(F69:DT69)/2-D69),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E69:$BI69)","v":20945639.903644878},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E69:$BI69)","v":0},20945639.903644878,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E69:$BI69)","v":8050742.7508906033},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E69:$BI69)","v":0},8050742.7508906033,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E69:$BI69)","v":2967900.07644381},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E69:$BI69)","v":0},2967900.07644381,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E69:$BI69)","v":3127039.5229668752},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E69:$BI69)","v":0},3127039.5229668752,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E69:$BI69)","v":335142.79380125896},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E69:$BI69)","v":0},335142.79380125896,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E69:$BI69)","v":4255363.5057041543},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E69:$BI69)","v":0},4255363.5057041543,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E69:$BI69)","v":1273961.0717714743},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E69:$BI69)","v":0},1273961.0717714743,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E69:$BI69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E69:$BI69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E69:$BI69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E69:$BI69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E69:$BI69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E69:$BI69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E69:$BI69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E69:$BI69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E69:$BI69)","v":0},0]
[{"$f":"ACCOUNTS!A70","v":378},{"$f":"ACCOUNTS!B70","v":"Meas. & Reg. Station Equip.- Peak"},{"$f":"IF(ACCOUNTS!N70>\"\",ACCOUNTS!N70,IF(ACCOUNTS!O70>\"\",ACCOUNTS!O70,IF(ACCOUNTS!P70>\"\",ACCOUNTS!P70,IF(ACCOUNTS!U70=\"\",\"\",ACCOUNTS!U70))))","v":"PDAY"},{"$f":"ACCOUNTS!C70","v":86172210.37477693},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E70:$BI70)","v":60114952.214507312},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E70:$BI70)","v":0},60114952.214507312,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E70:$BI70)","v":21426699.935442243},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E70:$BI70)","v":0},21426699.935442243,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E70:$BI70)","v":3398148.5949603487},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E70:$BI70)","v":0},3398148.5949603487,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E70:$BI70)","v":540387.94983958453},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUM(AD70:AI70)","v":540387.94983958453},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E70:$BI70)","v":59901.495563163291},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUM(AL70:AQ70)","v":59901.495563163291},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E70:$BI70)","v":203576.09288544866},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUM(AT70:AY70)","v":203576.09288544866},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E70:$BI70)","v":428544.0915788234},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUM(BB70:BG70)","v":428544.0915788234},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUM(BJ70:BO70)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E70:$BI70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E70:$BI70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E70:$BI70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E70:$BI70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E70:$BI70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E70:$BI70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E70:$BI70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E70:$BI70)","v":0},0]
[{"$f":"ACCOUNTS!A71","v":380},{"$f":"ACCOUNTS!B71","v":"Services"},{"$f":"IF(ACCOUNTS!N71>\"\",ACCOUNTS!N71,IF(ACCOUNTS!O71>\"\",ACCOUNTS!O71,IF(ACCOUNTS!P71>\"\",ACCOUNTS!P71,IF(ACCOUNTS!U71=\"\",\"\",ACCOUNTS!U71))))","v":"SERV"},{"$f":"ACCOUNTS!C71","v":1165290124.7571113},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E71:$BI71)","v":677007379.39249671},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E71:$BI71)","v":0},677007379.39249671,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E71:$BI71)","v":478438171.8577565},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E71:$BI71)","v":0},478438171.8577565,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E71:$BI71)","v":8499697.1560583673},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E71:$BI71)","v":0},8499697.1560583673,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E71:$BI71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E71:$BI71)","v":1344876.3507996157},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E71:$BI71)","v":0},1344876.3507996157,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E71:$BI71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E71:$BI71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E71:$BI71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E71:$BI71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E71:$BI71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E71:$BI71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E71:$BI71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E71:$BI71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E71:$BI71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E71:$BI71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E71:$BI71)","v":0},0]
[{"$f":"ACCOUNTS!A72","v":380},{"$f":"ACCOUNTS!B72","v":"Services - DIR"},{"$f":"IF(ACCOUNTS!N72>\"\",ACCOUNTS!N72,IF(ACCOUNTS!O72>\"\",ACCOUNTS!O72,IF(ACCOUNTS!P72>\"\",ACCOUNTS!P72,IF(ACCOUNTS!U72=\"\",\"\",ACCOUNTS!U72))))","v":"DIR_380"},{"$f":"ACCOUNTS!C72","v":11129875.242888613},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E72:$BI72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E72:$BI72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E72:$BI72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E72:$BI72)","v":8532534.3420465346},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E72:$BI72)","v":0},8532534.3420465346,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E72:$BI72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E72:$BI72)","v":1098092.7451304488},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E72:$BI72)","v":0},1098092.7451304488,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E72:$BI72)","v":1499248.1557116287},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E72:$BI72)","v":0},1499248.1557116287,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E72:$BI72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E72:$BI72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E72:$BI72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E72:$BI72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E72:$BI72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E72:$BI72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E72:$BI72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E72:$BI72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E72:$BI72)","v":0},0]
[{"$f":"ACCOUNTS!A73","v":381},{"$f":"ACCOUNTS!B73","v":"Meters"},{"$f":"IF(ACCOUNTS!N73>\"\",ACCOUNTS!N73,IF(ACCOUNTS!O73>\"\",ACCOUNTS!O73,IF(ACCOUNTS!P73>\"\",ACCOUNTS!P73,IF(ACCOUNTS!U73=\"\",\"\",ACCOUNTS!U73))))","v":"MTRS_CUS"},{"$f":"ACCOUNTS!C73","v":132138613.95963211},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E73:$BI73)","v":104632143.54074232},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E73:$BI73)","v":0},104632143.54074232,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E73:$BI73)","v":26966103.1564942},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E73:$BI73)","v":0},26966103.1564942,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E73:$BI73)","v":534556.14590318967},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E73:$BI73)","v":0},534556.14590318967,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E73:$BI73)","v":3033.9732888543558},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUM(AD73:AI73)","v":3033.9732888543558},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E73:$BI73)","v":1765.8187739443788},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUM(AL73:AQ73)","v":1765.8187739443788},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUM(AT73:AY73)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E73:$BI73)","v":1011.3244296181188},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUM(BB73:BG73)","v":1011.3244296181188},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUM(BJ73:BO73)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E73:$BI73)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E73:$BI73)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E73:$BI73)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E73:$BI73)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E73:$BI73)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E73:$BI73)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E73:$BI73)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E73:$BI73)","v":0},0]
[{"$f":"ACCOUNTS!A74","v":382},{"$f":"ACCOUNTS!B74","v":"Meter Installations"},{"$f":"IF(ACCOUNTS!N74>\"\",ACCOUNTS!N74,IF(ACCOUNTS!O74>\"\",ACCOUNTS!O74,IF(ACCOUNTS!P74>\"\",ACCOUNTS!P74,IF(ACCOUNTS!U74=\"\",\"\",ACCOUNTS!U74))))","v":"MTRS_INST"},{"$f":"ACCOUNTS!C74","v":182836000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E74:$BI74)","v":169668781.29145646},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E74:$BI74)","v":0},169668781.29145646,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E74:$BI74)","v":13051125.778105341},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E74:$BI74)","v":0},13051125.778105341,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E74:$BI74)","v":114641.76880775558},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E74:$BI74)","v":0},114641.76880775558,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E74:$BI74)","v":621.92641306196526},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E74:$BI74)","v":0},621.92641306196526,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E74:$BI74)","v":621.92641306196526},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E74:$BI74)","v":0},621.92641306196526,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E74:$BI74)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E74:$BI74)","v":207.30880435398839},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E74:$BI74)","v":0},207.30880435398839,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E74:$BI74)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E74:$BI74)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E74:$BI74)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E74:$BI74)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E74:$BI74)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E74:$BI74)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E74:$BI74)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E74:$BI74)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E74:$BI74)","v":0},0]
[{"$f":"ACCOUNTS!A75","v":383},{"$f":"ACCOUNTS!B75","v":"House Regulators"},{"$f":"IF(ACCOUNTS!N75>\"\",ACCOUNTS!N75,IF(ACCOUNTS!O75>\"\",ACCOUNTS!O75,IF(ACCOUNTS!P75>\"\",ACCOUNTS!P75,IF(ACCOUNTS!U75=\"\",\"\",ACCOUNTS!U75))))","v":"MTRS_CUS"},{"$f":"ACCOUNTS!C75","v":17726000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E75:$BI75)","v":14036089.231038898},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E75:$BI75)","v":0},14036089.231038898,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E75:$BI75)","v":3617422.116278924},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E75:$BI75)","v":0},3617422.116278924,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E75:$BI75)","v":71709.108778564041},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E75:$BI75)","v":0},71709.108778564041,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E75:$BI75)","v":406.99844584915945},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E75:$BI75)","v":0},406.99844584915945,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E75:$BI75)","v":236.87930915107356},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E75:$BI75)","v":0},236.87930915107356,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E75:$BI75)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E75:$BI75)","v":135.66614861638649},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E75:$BI75)","v":0},135.66614861638649,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E75:$BI75)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E75:$BI75)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E75:$BI75)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E75:$BI75)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E75:$BI75)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E75:$BI75)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E75:$BI75)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E75:$BI75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E75:$BI75)","v":0},0]
[{"$f":"ACCOUNTS!A76","v":384},{"$f":"ACCOUNTS!B76","v":"House Regulators Installations"},{"$f":"IF(ACCOUNTS!N76>\"\",ACCOUNTS!N76,IF(ACCOUNTS!O76>\"\",ACCOUNTS!O76,IF(ACCOUNTS!P76>\"\",ACCOUNTS!P76,IF(ACCOUNTS!U76=\"\",\"\",ACCOUNTS!U76))))","v":"MTRS_CUS"},{"$f":"ACCOUNTS!C76","v":83089000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E76:$BI76)","v":65792881.536601089},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E76:$BI76)","v":0},65792881.536601089,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E76:$BI76)","v":16956334.549221456},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E76:$BI76)","v":0},16956334.549221456,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E76:$BI76)","v":336129.87359258195},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E76:$BI76)","v":0},336129.87359258195,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E76:$BI76)","v":1907.7679040483363},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUM(AD76:AI76)","v":1907.7679040483363},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E76:$BI76)","v":1110.3500461499239},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUM(AL76:AQ76)","v":1110.3500461499239},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUM(AT76:AY76)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E76:$BI76)","v":635.92263468277883},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUM(BB76:BG76)","v":635.92263468277883},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUM(BJ76:BO76)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E76:$BI76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E76:$BI76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E76:$BI76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E76:$BI76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E76:$BI76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E76:$BI76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E76:$BI76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E76:$BI76)","v":0},0]
[{"$f":"ACCOUNTS!A77","v":385},{"$f":"ACCOUNTS!B77","v":"Indust. Meas. & Reg. Station Equip."},{"$f":"IF(ACCOUNTS!N77>\"\",ACCOUNTS!N77,IF(ACCOUNTS!O77>\"\",ACCOUNTS!O77,IF(ACCOUNTS!P77>\"\",ACCOUNTS!P77,IF(ACCOUNTS!U77=\"\",\"\",ACCOUNTS!U77))))","v":"MTRS_385"},{"$f":"ACCOUNTS!C77","v":43475000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E77:$BI77)","v":194789.11719076693},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E77:$BI77)","v":0},194789.11719076693,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E77:$BI77)","v":22790420.770869214},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E77:$BI77)","v":0},22790420.770869214,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E77:$BI77)","v":12347571.053271562},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E77:$BI77)","v":0},12347571.053271562,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E77:$BI77)","v":4924943.2127809376},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E77:$BI77)","v":0},4924943.2127809376,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E77:$BI77)","v":1152288.7794055864},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E77:$BI77)","v":0},1152288.7794055864,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E77:$BI77)","v":1242731.5811582103},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E77:$BI77)","v":0},1242731.5811582103,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E77:$BI77)","v":822255.48532371491},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E77:$BI77)","v":0},822255.48532371491,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E77:$BI77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E77:$BI77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E77:$BI77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E77:$BI77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E77:$BI77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E77:$BI77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E77:$BI77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E77:$BI77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E77:$BI77)","v":0},0]
[{"$f":"ACCOUNTS!A78","v":386},{"$f":"ACCOUNTS!B78","v":"Rental Property on Customers Premise"},{"$f":"IF(ACCOUNTS!N78>\"\",ACCOUNTS!N78,IF(ACCOUNTS!O78>\"\",ACCOUNTS!O78,IF(ACCOUNTS!P78>\"\",ACCOUNTS!P78,IF(ACCOUNTS!U78=\"\",\"\",ACCOUNTS!U78))))","v":"DIR_386"},{"$f":"ACCOUNTS!C78","v":20144000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E78:$BI78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E78:$BI78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E78:$BI78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E78:$BI78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E78:$BI78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E78:$BI78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E78:$BI78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E78:$BI78)","v":20144000},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E78:$BI78)","v":0},20144000,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E78:$BI78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E78:$BI78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E78:$BI78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E78:$BI78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E78:$BI78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E78:$BI78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E78:$BI78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E78:$BI78)","v":0},0]
[{"$f":"ACCOUNTS!A79","v":387},{"$f":"ACCOUNTS!B79","v":"Other Equipment"},{"$f":"IF(ACCOUNTS!N79>\"\",ACCOUNTS!N79,IF(ACCOUNTS!O79>\"\",ACCOUNTS!O79,IF(ACCOUNTS!P79>\"\",ACCOUNTS!P79,IF(ACCOUNTS!U79=\"\",\"\",ACCOUNTS!U79))))","v":"DISTPT"},{"$f":"ACCOUNTS!C79","v":5000000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E79:$BI79)","v":1329138.8588592992},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E79:$BI79)","v":506438.80699860479},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E79:$BI79)","v":1363792.6261562426},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E79:$BI79)","v":29758.035344861593},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E79:$BI79)","v":0},3229128.3273590081,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E79:$BI79)","v":473743.36088121473},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E79:$BI79)","v":194656.67188827213},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E79:$BI79)","v":742927.93241147231},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E79:$BI79)","v":10606.620657826295},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E79:$BI79)","v":0},1421934.5858387854,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E79:$BI79)","v":75132.910854247515},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E79:$BI79)","v":71760.031248494546},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E79:$BI79)","v":28965.384501057044},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E79:$BI79)","v":1268.8706529924752},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E79:$BI79)","v":0},177127.19725679158,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E79:$BI79)","v":10111.442101311182},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E79:$BI79)","v":62185.87125232751},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E79:$BI79)","v":17803.530061023677},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E79:$BI79)","v":28.552382461556075},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E79:$BI79)","v":0},90129.395797123914,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E79:$BI79)","v":1120.8438388544287},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E79:$BI79)","v":6664.8171452264705},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E79:$BI79)","v":3307.0911302975014},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E79:$BI79)","v":26.494498434376982},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E79:$BI79)","v":0},11119.246612812778,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E79:$BI79)","v":2617.6576293429644},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E79:$BI79)","v":56041.092516784549},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E79:$BI79)","v":3095.4132683502007},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E79:$BI79)","v":0},61754.163414477713,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E79:$BI79)","v":2927.7778100808914},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E79:$BI79)","v":2806.8097599483494},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E79:$BI79)","v":3072.4961509719142},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E79:$BI79)","v":0},8807.0837210011559,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E79:$BI79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E79:$BI79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E79:$BI79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E79:$BI79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E79:$BI79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E79:$BI79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E79:$BI79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E79:$BI79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E79:$BI79)","v":0},0]
[{"$f":"ACCOUNTS!A80","v":388},{"$f":"ACCOUNTS!B80","v":"ARO"},{"$f":"IF(ACCOUNTS!N80>\"\",ACCOUNTS!N80,IF(ACCOUNTS!O80>\"\",ACCOUNTS!O80,IF(ACCOUNTS!P80>\"\",ACCOUNTS!P80,IF(ACCOUNTS!U80=\"\",\"\",ACCOUNTS!U80))))","v":"DISTPT"},{"$f":"ACCOUNTS!C80","v":10127000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E80:$BI80)","v":2692037.8447336243},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E80:$BI80)","v":1025741.1596949741},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E80:$BI80)","v":2762225.5850168541},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E80:$BI80)","v":60271.924787482669},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E80:$BI80)","v":0},6540276.5142329345,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E80:$BI80)","v":959519.80312881223},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E80:$BI80)","v":394257.62324250635},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E80:$BI80)","v":1504726.234306196},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E80:$BI80)","v":21482.649480361379},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E80:$BI80)","v":0},2879986.310157876,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E80:$BI80)","v":152174.1976441929},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E80:$BI80)","v":145342.76729070084},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E80:$BI80)","v":58666.489768440937},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E80:$BI80)","v":2569.9706205709595},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E80:$BI80)","v":0},358753.42532390566,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E80:$BI80)","v":20479.714831995669},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E80:$BI80)","v":125951.26363446414},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E80:$BI80)","v":36059.26978559736},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E80:$BI80)","v":57.829995437635674},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E80:$BI80)","v":0},182548.07824749482,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E80:$BI80)","v":2270.1571112157599},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E80:$BI80)","v":13498.920645941693},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E80:$BI80)","v":6698.1823753045592},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E80:$BI80)","v":53.66195712898714},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E80:$BI80)","v":0},22520.922089591,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E80:$BI80)","v":5301.8037624712397},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E80:$BI80)","v":113505.62878349541},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E80:$BI80)","v":6269.4500337164973},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E80:$BI80)","v":0},125076.88257968315,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E80:$BI80)","v":5929.9211765378368},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E80:$BI80)","v":5684.9124877993872},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E80:$BI80)","v":6223.0337041785142},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E80:$BI80)","v":0},17837.867368515737,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E80:$BI80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E80:$BI80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E80:$BI80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E80:$BI80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E80:$BI80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E80:$BI80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E80:$BI80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E80:$BI80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E80:$BI80)","v":0},0]
[{"$f":"ACCOUNTS!A81","v":"~"},{"$f":"ACCOUNTS!B81","v":"~"},{"$f":"IF(ACCOUNTS!N81>\"\",ACCOUNTS!N81,IF(ACCOUNTS!O81>\"\",ACCOUNTS!O81,IF(ACCOUNTS!P81>\"\",ACCOUNTS!P81,IF(ACCOUNTS!U81=\"\",\"\",ACCOUNTS!U81))))","v":""},{"$f":"ACCOUNTS!C81","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E81:$BI81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E81:$BI81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E81:$BI81)","v":0},0]
[{"$f":"ACCOUNTS!A82","v":"~"},{"$f":"ACCOUNTS!B82","v":"~"},{"$f":"IF(ACCOUNTS!N82>\"\",ACCOUNTS!N82,IF(ACCOUNTS!O82>\"\",ACCOUNTS!O82,IF(ACCOUNTS!P82>\"\",ACCOUNTS!P82,IF(ACCOUNTS!U82=\"\",\"\",ACCOUNTS!U82))))","v":""},{"$f":"ACCOUNTS!C82","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E82:$BI82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E82:$BI82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E82:$BI82)","v":0},0]
[{"$f":"ACCOUNTS!A83","v":0},{"$f":"ACCOUNTS!B83","v":"Sub-total"},null,{"$f":"ACCOUNTS!C83","v":3886238059.3496313},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E83:$BI83)","v":1027715169.2573367},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E83:$BI83)","v":391588012.63228405},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E83:$BI83)","v":1054510114.0334964},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E83:$BI83)","v":23009472.732937153},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E83:$BI83)","v":0},2496822768.6560545,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E83:$BI83)","v":366307278.63183856},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E83:$BI83)","v":150512200.56000388},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E83:$BI83)","v":574445853.20417953},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E83:$BI83)","v":8201238.6229994651},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E83:$BI83)","v":0},1099466571.0190213,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E83:$BI83)","v":58094180.063050345},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E83:$BI83)","v":55486206.101709731},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E83:$BI83)","v":22396580.189262904},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E83:$BI83)","v":981114.65872345935},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E83:$BI83)","v":0},136958081.01274645,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E83:$BI83)","v":7818357.2478673821},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E83:$BI83)","v":48083285.484820873},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E83:$BI83)","v":13766024.360875245},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E83:$BI83)","v":22077.239242980111},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E83:$BI83)","v":0},69689744.332806483,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E83:$BI83)","v":866657.54137074831},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E83:$BI83)","v":5153361.9943623254},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E83:$BI83)","v":2557105.0745142056},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E83:$BI83)","v":20486.044600518595},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E83:$BI83)","v":0},8597610.6548477989,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E83:$BI83)","v":2024022.1220428145},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E83:$BI83)","v":43332026.971720763},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E83:$BI83)","v":2393431.7696001474},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E83:$BI83)","v":0},47749480.86336372,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E83:$BI83)","v":2263812.879729881},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E83:$BI83)","v":2170278.1077321758},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E83:$BI83)","v":2375711.823329425},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E83:$BI83)","v":0},6809802.8107914813,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E83:$BI83)","v":20144000},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E83:$BI83)","v":0},20144000,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUM(BR83:BW83)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUM(BZ83:CE83)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUM(CH83:CM83)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUM(CP83:CU83)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUM(CX83:DC83)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUM(DF83:DK83)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E83:$BI83)","v":0},{"$f":"SUM(DN83:DS83)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B85","v":"General Plant"},null,null,0]
[{"$f":"ACCOUNTS!A86","v":389},{"$f":"ACCOUNTS!B86","v":"Land and Land Rights"},{"$f":"IF(ACCOUNTS!N86>\"\",ACCOUNTS!N86,IF(ACCOUNTS!O86>\"\",ACCOUNTS!O86,IF(ACCOUNTS!P86>\"\",ACCOUNTS!P86,IF(ACCOUNTS!U86=\"\",\"\",ACCOUNTS!U86))))","v":"PLTXR"},{"$f":"ACCOUNTS!C86","v":15709776.700000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E86:$BI86)","v":4271844.1748762717},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E86:$BI86)","v":1583130.0276099266},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E86:$BI86)","v":4207855.870565556},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E86:$BI86)","v":91815.662675410073},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(F86:K86)","v":10154645.735727165},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E86:$BI86)","v":1517560.6109894544},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E86:$BI86)","v":608497.64686730597},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E86:$BI86)","v":2292235.3456445509},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E86:$BI86)","v":32725.745942538291},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(N86:S86)","v":4451019.3494438492},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E86:$BI86)","v":241741.02616039829},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E86:$BI86)","v":224322.18598135855},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E86:$BI86)","v":89370.01189064802},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E86:$BI86)","v":3914.9829114643217},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(V86:AA86)","v":559348.20694386913},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E86:$BI86)","v":32602.930954173637},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E86:$BI86)","v":194938.2111255253},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E86:$BI86)","v":54931.143523785475},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E86:$BI86)","v":88.09573233880171},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(AD86:AI86)","v":282560.38133582321},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E86:$BI86)","v":5221.2614069100691},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E86:$BI86)","v":20892.648210996173},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E86:$BI86)","v":10203.723469555825},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E86:$BI86)","v":81.746321718277798},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(AL86:AQ86)","v":36399.379409180343},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E86:$BI86)","v":10742.476150493789},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E86:$BI86)","v":177086.61417408858},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E86:$BI86)","v":9550.6110263729352},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(AT86:AY86)","v":197379.70135095529},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E86:$BI86)","v":9033.3873417270188},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E86:$BI86)","v":9910.6560647674814},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E86:$BI86)","v":9479.9023826633329},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(BB86:BG86)","v":28423.945789157835},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(BJ86:BO86)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(BR86:BW86)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(BZ86:CE86)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(CH86:CM86)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(CP86:CU86)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(CX86:DC86)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(DF86:DK86)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E86:$BI86)","v":0},{"$f":"SUM(DN86:DS86)","v":0}]
[{"$f":"ACCOUNTS!A87","v":390},{"$f":"ACCOUNTS!B87","v":"Structures and Improvements"},{"$f":"IF(ACCOUNTS!N87>\"\",ACCOUNTS!N87,IF(ACCOUNTS!O87>\"\",ACCOUNTS!O87,IF(ACCOUNTS!P87>\"\",ACCOUNTS!P87,IF(ACCOUNTS!U87=\"\",\"\",ACCOUNTS!U87))))","v":"PLTXR"},{"$f":"ACCOUNTS!C87","v":57456126.399999999},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E87:$BI87)","v":15623622.382410742},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E87:$BI87)","v":5790058.0454457663},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E87:$BI87)","v":15389594.86115399},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E87:$BI87)","v":335801.86535548419},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E87:$BI87)","v":0},37139077.154365979,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E87:$BI87)","v":5550247.845640691},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E87:$BI87)","v":2225487.8844019785},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E87:$BI87)","v":8383503.2332382556},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E87:$BI87)","v":119689.45398242146},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E87:$BI87)","v":0},16278928.417263348,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E87:$BI87)","v":884131.1509626708},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E87:$BI87)","v":820424.38401236129},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E87:$BI87)","v":326857.26841417013},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E87:$BI87)","v":14318.456417966401},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E87:$BI87)","v":0},2045731.2598071687,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E87:$BI87)","v":119240.27678340412},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E87:$BI87)","v":712956.95110790897},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E87:$BI87)","v":200902.32890446874},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E87:$BI87)","v":322.19678415663014},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUM(AD87:AI87)","v":1033421.7535799386},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E87:$BI87)","v":19095.971960114923},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E87:$BI87)","v":76411.693136397676},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E87:$BI87)","v":37318.571524791056},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E87:$BI87)","v":298.97477749511444},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUM(AL87:AQ87)","v":133125.21139879877},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E87:$BI87)","v":39288.977770877958},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E87:$BI87)","v":647667.44187614496},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E87:$BI87)","v":34929.911787257741},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUM(AT87:AY87)","v":721886.33143428073},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E87:$BI87)","v":33038.244580932049},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E87:$BI87)","v":36246.721925984282},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E87:$BI87)","v":34671.305643571977},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUM(BB87:BG87)","v":103956.27215048831},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUM(BJ87:BO87)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUM(BR87:BW87)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUM(BZ87:CE87)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUM(CH87:CM87)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUM(CP87:CU87)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUM(CX87:DC87)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUM(DF87:DK87)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E87:$BI87)","v":0},{"$f":"SUM(DN87:DS87)","v":0}]
[{"$f":"ACCOUNTS!A88","v":391},{"$f":"ACCOUNTS!B88","v":"Office Furniture and Equipment"},{"$f":"IF(ACCOUNTS!N88>\"\",ACCOUNTS!N88,IF(ACCOUNTS!O88>\"\",ACCOUNTS!O88,IF(ACCOUNTS!P88>\"\",ACCOUNTS!P88,IF(ACCOUNTS!U88=\"\",\"\",ACCOUNTS!U88))))","v":"OML"},{"$f":"ACCOUNTS!C88","v":49327662.5},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E88:$BI88)","v":9097980.000139758},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E88:$BI88)","v":2651369.1978418124},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E88:$BI88)","v":20341105.58161534},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E88:$BI88)","v":3431066.999792824},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E88:$BI88)","v":0},35521521.779389732,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E88:$BI88)","v":3226292.7672515674},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E88:$BI88)","v":1019089.9608536256},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E88:$BI88)","v":5781420.7652263734},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E88:$BI88)","v":332425.15023461339},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E88:$BI88)","v":35.110162306903369},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E88:$BI88)","v":0},10359263.753728487,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E88:$BI88)","v":556788.99108044198},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E88:$BI88)","v":375686.72435670707},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E88:$BI88)","v":424915.42343855137},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E88:$BI88)","v":38314.393912741521},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E88:$BI88)","v":8311.6709602849587},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E88:$BI88)","v":0},1404017.203748727,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E88:$BI88)","v":138567.66545383458},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E88:$BI88)","v":327958.02257712226},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E88:$BI88)","v":186135.88991623235},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E88:$BI88)","v":14442.198201278496},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E88:$BI88)","v":28971.535825049024},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E88:$BI88)","v":0},696075.31197351671,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E88:$BI88)","v":24500.307640797542},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E88:$BI88)","v":35149.145742727931},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E88:$BI88)","v":41342.792242732947},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E88:$BI88)","v":5584.4286932181512},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E88:$BI88)","v":299.87377683430697},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E88:$BI88)","v":0},106876.54809631089,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E88:$BI88)","v":128202.98001177225},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E88:$BI88)","v":301752.90390329168},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E88:$BI88)","v":40136.239367922106},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E88:$BI88)","v":29925.355217114346},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E88:$BI88)","v":91127.883889446166},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E88:$BI88)","v":0},591145.36238954659,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E88:$BI88)","v":50404.825248213492},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E88:$BI88)","v":19690.302921918061},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E88:$BI88)","v":31470.739847843946},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E88:$BI88)","v":46141.824454763693},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E88:$BI88)","v":0},147707.6924727392,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E88:$BI88)","v":463862.33831844997},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E88:$BI88)","v":37192.509882481201},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E88:$BI88)","v":0},501054.84820093116,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E88:$BI88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E88:$BI88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E88:$BI88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E88:$BI88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E88:$BI88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E88:$BI88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E88:$BI88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E88:$BI88)","v":0},0]
[{"$f":"ACCOUNTS!A89","v":392},{"$f":"ACCOUNTS!B89","v":"Transportation Equipment"},{"$f":"IF(ACCOUNTS!N89>\"\",ACCOUNTS!N89,IF(ACCOUNTS!O89>\"\",ACCOUNTS!O89,IF(ACCOUNTS!P89>\"\",ACCOUNTS!P89,IF(ACCOUNTS!U89=\"\",\"\",ACCOUNTS!U89))))","v":"OML"},{"$f":"ACCOUNTS!C89","v":8294501.8999999994},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E89:$BI89)","v":1529835.5643209575},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E89:$BI89)","v":445830.71109644393},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E89:$BI89)","v":3420379.7695625462},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E89:$BI89)","v":576937.77297492814},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E89:$BI89)","v":0},5972983.8179548755,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E89:$BI89)","v":542504.75558059104},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E89:$BI89)","v":171361.12250547702},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E89:$BI89)","v":972152.40073193435},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E89:$BI89)","v":55897.66270049358},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E89:$BI89)","v":5.9038132602354381},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E89:$BI89)","v":0},1741921.8453317562,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E89:$BI89)","v":93624.694752479088},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E89:$BI89)","v":63172.14502068657},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E89:$BI89)","v":71450.006110676099},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E89:$BI89)","v":6442.6084067247857},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E89:$BI89)","v":1397.6168153570704},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E89:$BI89)","v":0},236087.07110592359,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E89:$BI89)","v":23300.308713906627},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E89:$BI89)","v":55146.510163261511},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E89:$BI89)","v":31298.959130049592},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E89:$BI89)","v":2428.4718624297484},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E89:$BI89)","v":4871.5963167074287},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E89:$BI89)","v":0},117045.84618635492,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E89:$BI89)","v":4119.7542712910781},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E89:$BI89)","v":5910.3683687917246},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E89:$BI89)","v":6951.8369902213317},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E89:$BI89)","v":939.02796237937412},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E89:$BI89)","v":50.424112671309629},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E89:$BI89)","v":0},17971.411705354818,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E89:$BI89)","v":21557.475205586863},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E89:$BI89)","v":50740.090000339471},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E89:$BI89)","v":6748.9537680015674},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E89:$BI89)","v":5031.9821196986541},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E89:$BI89)","v":15323.25611545024},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E89:$BI89)","v":0},99401.757209076808,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E89:$BI89)","v":8475.6280269813069},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E89:$BI89)","v":3310.9465707487134},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E89:$BI89)","v":5291.840282566548},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E89:$BI89)","v":7758.7996514025745},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E89:$BI89)","v":0},24837.214531699145,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E89:$BI89)","v":77998.973629063126},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E89:$BI89)","v":6253.9623458948436},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E89:$BI89)","v":0},84252.935974957974,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E89:$BI89)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E89:$BI89)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E89:$BI89)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E89:$BI89)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E89:$BI89)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E89:$BI89)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E89:$BI89)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E89:$BI89)","v":0},0]
[{"$f":"ACCOUNTS!A90","v":390.1},{"$f":"ACCOUNTS!B90","v":"LeaseHolds"},{"$f":"IF(ACCOUNTS!N90>\"\",ACCOUNTS!N90,IF(ACCOUNTS!O90>\"\",ACCOUNTS!O90,IF(ACCOUNTS!P90>\"\",ACCOUNTS!P90,IF(ACCOUNTS!U90=\"\",\"\",ACCOUNTS!U90))))","v":"OML"},{"$f":"ACCOUNTS!C90","v":12461689.800000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E90:$BI90)","v":2298430.511852161},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E90:$BI90)","v":669817.68067318213},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E90:$BI90)","v":5138790.9967787145},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E90:$BI90)","v":866793.4069333782},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E90:$BI90)","v":0},8973832.5962374359,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E90:$BI90)","v":815061.11645717325},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E90:$BI90)","v":257453.57324507373},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E90:$BI90)","v":1460565.3000388918},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E90:$BI90)","v":83980.851595028435},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E90:$BI90)","v":8.8699104989270925},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E90:$BI90)","v":0},2617069.7112466665,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E90:$BI90)","v":140662.08166461234},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E90:$BI90)","v":94910.060271179245},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E90:$BI90)","v":107346.74885774036},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E90:$BI90)","v":9679.3982852034223},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E90:$BI90)","v":2099.7845828745535},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E90:$BI90)","v":0},354698.07366160996,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E90:$BI90)","v":35006.468494140841},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E90:$BI90)","v":82852.317293111031},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E90:$BI90)","v":47023.669949554896},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E90:$BI90)","v":3648.5449521239852},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E90:$BI90)","v":7319.1040114935104},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E90:$BI90)","v":0},175850.10470042424,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E90:$BI90)","v":6189.5337899741098},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E90:$BI90)","v":8879.7589178458657},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E90:$BI90)","v":10444.465159782998},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E90:$BI90)","v":1410.7990234709371},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E90:$BI90)","v":75.757370138176725},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E90:$BI90)","v":0},27000.314261212086,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E90:$BI90)","v":32388.029097107654},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E90:$BI90)","v":76232.095625695423},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E90:$BI90)","v":10139.652669363632},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E90:$BI90)","v":7560.068224811801},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E90:$BI90)","v":23021.71567851397},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E90:$BI90)","v":0},149341.56129549246,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E90:$BI90)","v":12733.814351459378},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E90:$BI90)","v":4974.3781611580825},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E90:$BI90)","v":7950.4800731299702},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E90:$BI90)","v":11656.848794757287},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E90:$BI90)","v":0},37315.521380504717,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E90:$BI90)","v":117185.94145885542},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E90:$BI90)","v":9395.9757577994951},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E90:$BI90)","v":0},126581.91721665491,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E90:$BI90)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E90:$BI90)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E90:$BI90)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E90:$BI90)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E90:$BI90)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E90:$BI90)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E90:$BI90)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E90:$BI90)","v":0},0]
[{"$f":"ACCOUNTS!A91","v":"~"},{"$f":"ACCOUNTS!B91","v":"~"},{"$f":"IF(ACCOUNTS!N91>\"\",ACCOUNTS!N91,IF(ACCOUNTS!O91>\"\",ACCOUNTS!O91,IF(ACCOUNTS!P91>\"\",ACCOUNTS!P91,IF(ACCOUNTS!U91=\"\",\"\",ACCOUNTS!U91))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C91","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E91:$BI91)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E91:$BI91)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E91:$BI91)","v":0},0]
[{"$f":"ACCOUNTS!A92","v":393},{"$f":"ACCOUNTS!B92","v":"Stores Equipment"},{"$f":"IF(ACCOUNTS!N92>\"\",ACCOUNTS!N92,IF(ACCOUNTS!O92>\"\",ACCOUNTS!O92,IF(ACCOUNTS!P92>\"\",ACCOUNTS!P92,IF(ACCOUNTS!U92=\"\",\"\",ACCOUNTS!U92))))","v":"PLTXR"},{"$f":"ACCOUNTS!C92","v":31443.3},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E92:$BI92)","v":8550.1455882493265},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E92:$BI92)","v":3168.6530844927415},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E92:$BI92)","v":8422.072256122774},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E92:$BI92)","v":183.77011216217488},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E92:$BI92)","v":0},20324.641041027018,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E92:$BI92)","v":3037.4151377673438},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E92:$BI92)","v":1217.9150872171697},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E92:$BI92)","v":4587.9355906889059},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E92:$BI92)","v":65.500959500908394},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E92:$BI92)","v":0},8908.7667751743284,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E92:$BI92)","v":483.84746346326176},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E92:$BI92)","v":448.98345311729679},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E92:$BI92)","v":178.87511379338787},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E92:$BI92)","v":7.8358836367194256},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E92:$BI92)","v":0},1119.5419140106658,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E92:$BI92)","v":65.25514387937595},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E92:$BI92)","v":390.17108714748508},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E92:$BI92)","v":109.94531992052082},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E92:$BI92)","v":0.17632462851293385},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E92:$BI92)","v":0},565.54787557589475,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E92:$BI92)","v":10.450415173367508},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E92:$BI92)","v":41.816877352102395},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E92:$BI92)","v":20.422870693654396},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E92:$BI92)","v":0.1636162096234203},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E92:$BI92)","v":0},72.853779428747728,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E92:$BI92)","v":21.501190423847419},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E92:$BI92)","v":354.4409091098106},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E92:$BI92)","v":19.115658574927554},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E92:$BI92)","v":0},395.05775810858563,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E92:$BI92)","v":18.080429380140401},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E92:$BI92)","v":19.836292888956422},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E92:$BI92)","v":18.974134405665865},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E92:$BI92)","v":0},56.890856674762688,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E92:$BI92)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E92:$BI92)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E92:$BI92)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E92:$BI92)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E92:$BI92)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E92:$BI92)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E92:$BI92)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E92:$BI92)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E92:$BI92)","v":0},0]
[{"$f":"ACCOUNTS!A93","v":394},{"$f":"ACCOUNTS!B93","v":"Tools, Shop, and Garage Equipment "},{"$f":"IF(ACCOUNTS!N93>\"\",ACCOUNTS!N93,IF(ACCOUNTS!O93>\"\",ACCOUNTS!O93,IF(ACCOUNTS!P93>\"\",ACCOUNTS!P93,IF(ACCOUNTS!U93=\"\",\"\",ACCOUNTS!U93))))","v":"OML"},{"$f":"ACCOUNTS!C93","v":8079221.5},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E93:$BI93)","v":1490129.3087565044},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E93:$BI93)","v":434259.35756922048},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E93:$BI93)","v":3331605.2133781253},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E93:$BI93)","v":561963.58934840444},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E93:$BI93)","v":0},5817957.4690522552,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E93:$BI93)","v":528424.26681932004},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E93:$BI93)","v":166913.51474768893},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E93:$BI93)","v":946920.58329265786},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E93:$BI93)","v":54446.861756650622},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E93:$BI93)","v":5.7505822048312805},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E93:$BI93)","v":0},1696710.9771985223,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E93:$BI93)","v":91194.704141928785},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E93:$BI93)","v":61532.537867312923},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E93:$BI93)","v":69595.550462711428},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E93:$BI93)","v":6275.3931439441403},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E93:$BI93)","v":1361.3422432749551},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E93:$BI93)","v":0},229959.52785917226,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E93:$BI93)","v":22695.558743320293},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E93:$BI93)","v":53715.205075905884},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E93:$BI93)","v":30486.607463567885},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E93:$BI93)","v":2365.4418697628448},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E93:$BI93)","v":4745.1560293528264},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E93:$BI93)","v":0},114007.96918190974,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E93:$BI93)","v":4012.8277363263624},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E93:$BI93)","v":5756.9671782294772},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E93:$BI93)","v":6771.4049080983968},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E93:$BI93)","v":914.65587617221865},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E93:$BI93)","v":49.115375476912874},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E93:$BI93)","v":0},17504.971074303365,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E93:$BI93)","v":20997.959764973268},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E93:$BI93)","v":49423.151743768693},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E93:$BI93)","v":6573.7874368253842},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E93:$BI93)","v":4901.3790845095773},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E93:$BI93)","v":14925.547278246097},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E93:$BI93)","v":0},96821.825308323023,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E93:$BI93)","v":8255.6465725313719},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E93:$BI93)","v":3225.0123084237616},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E93:$BI93)","v":5154.4927351789174},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E93:$BI93)","v":7557.4231838809019},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E93:$BI93)","v":0},24192.574800014954,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E93:$BI93)","v":75974.542211131426},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E93:$BI93)","v":6091.6433143675649},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E93:$BI93)","v":0},82066.185525498993,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E93:$BI93)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E93:$BI93)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E93:$BI93)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E93:$BI93)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E93:$BI93)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E93:$BI93)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E93:$BI93)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E93:$BI93)","v":0},0]
[{"$f":"ACCOUNTS!A94","v":"~"},{"$f":"ACCOUNTS!B94","v":"~"},{"$f":"IF(ACCOUNTS!N94>\"\",ACCOUNTS!N94,IF(ACCOUNTS!O94>\"\",ACCOUNTS!O94,IF(ACCOUNTS!P94>\"\",ACCOUNTS!P94,IF(ACCOUNTS!U94=\"\",\"\",ACCOUNTS!U94))))","v":""},{"$f":"ACCOUNTS!C94","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E94:$BI94)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E94:$BI94)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E94:$BI94)","v":0},0]
[{"$f":"ACCOUNTS!A95","v":"~"},{"$f":"ACCOUNTS!B95","v":"~"},{"$f":"IF(ACCOUNTS!N95>\"\",ACCOUNTS!N95,IF(ACCOUNTS!O95>\"\",ACCOUNTS!O95,IF(ACCOUNTS!P95>\"\",ACCOUNTS!P95,IF(ACCOUNTS!U95=\"\",\"\",ACCOUNTS!U95))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C95","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E95:$BI95)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E95:$BI95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E95:$BI95)","v":0},0]
[{"$f":"ACCOUNTS!A96","v":395},{"$f":"ACCOUNTS!B96","v":"Laboratory Equipment"},{"$f":"IF(ACCOUNTS!N96>\"\",ACCOUNTS!N96,IF(ACCOUNTS!O96>\"\",ACCOUNTS!O96,IF(ACCOUNTS!P96>\"\",ACCOUNTS!P96,IF(ACCOUNTS!U96=\"\",\"\",ACCOUNTS!U96))))","v":"PLTXR"},{"$f":"ACCOUNTS!C96","v":2751000},{"$f":"(ROUND((SUM(F96:DT96)/2-D96),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E96:$BI96)","v":748059.22130545776},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E96:$BI96)","v":277228.04652945249},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E96:$BI96)","v":736853.98086694942},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E96:$BI96)","v":16078.197217154151},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(F96:K96)","v":1778219.4459190138},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E96:$BI96)","v":265745.93137482274},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E96:$BI96)","v":106556.38577803328},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E96:$BI96)","v":401402.2322715866},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E96:$BI96)","v":5730.7324481526739},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(N96:S96)","v":779435.28187259543},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E96:$BI96)","v":42332.209786740998},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E96:$BI96)","v":39281.929044524062},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E96:$BI96)","v":15649.929811616783},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E96:$BI96)","v":685.56785975438777},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(V96:AA96)","v":97949.636502636233},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E96:$BI96)","v":5709.2258386417216},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E96:$BI96)","v":34136.387107674171},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E96:$BI96)","v":9619.205843577256},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E96:$BI96)","v":15.426785771184353},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(AD96:AI96)","v":49480.245575664332},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E96:$BI96)","v":914.31535945444728},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E96:$BI96)","v":3658.5927557105551},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E96:$BI96)","v":1786.8136384617151},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E96:$BI96)","v":14.314915822258772},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(AL96:AQ96)","v":6374.0366694489767},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E96:$BI96)","v":1881.1567124317187},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E96:$BI96)","v":31010.324646620706},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E96:$BI96)","v":1672.4445824587656},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(AT96:AY96)","v":34563.925941511188},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E96:$BI96)","v":1581.8715346279255},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E96:$BI96)","v":1735.4934672098389},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E96:$BI96)","v":1660.062517292612},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(BB96:BG96)","v":4977.4275191303768},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(BJ96:BO96)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(BR96:BW96)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(BZ96:CE96)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(CH96:CM96)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(CP96:CU96)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(CX96:DC96)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(DF96:DK96)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E96:$BI96)","v":0},{"$f":"SUM(DN96:DS96)","v":0}]
[{"$f":"ACCOUNTS!A97","v":396},{"$f":"ACCOUNTS!B97","v":"Power Operated Equipment"},{"$f":"IF(ACCOUNTS!N97>\"\",ACCOUNTS!N97,IF(ACCOUNTS!O97>\"\",ACCOUNTS!O97,IF(ACCOUNTS!P97>\"\",ACCOUNTS!P97,IF(ACCOUNTS!U97=\"\",\"\",ACCOUNTS!U97))))","v":"PLTXR"},{"$f":"ACCOUNTS!C97","v":268798.7},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E97:$BI97)","v":73092.455910548641},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E97:$BI97)","v":27087.800258326544},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E97:$BI97)","v":71997.59801776112},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E97:$BI97)","v":1570.991824905363},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E97:$BI97)","v":0},173748.84601154167,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E97:$BI97)","v":25965.889089000932},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E97:$BI97)","v":10411.565966497214},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E97:$BI97)","v":39220.791789058727},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E97:$BI97)","v":559.9467219597442},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E97:$BI97)","v":0},76158.193566516624,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E97:$BI97)","v":4136.2569824802822},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E97:$BI97)","v":3838.2157254308654},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E97:$BI97)","v":1529.1460517825651},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E97:$BI97)","v":66.986459274359063},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E97:$BI97)","v":0},9570.6052189680722,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E97:$BI97)","v":557.84532294922019},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E97:$BI97)","v":3335.4476471245284},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E97:$BI97)","v":939.88732307741543},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E97:$BI97)","v":1.5073427700737376},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E97:$BI97)","v":0},4834.6876359212374,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E97:$BI97)","v":89.337251912536573},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E97:$BI97)","v":357.47908999069966},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E97:$BI97)","v":174.58857984761141},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E97:$BI97)","v":1.3987025676599745},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E97:$BI97)","v":0},622.80362431850756,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E97:$BI97)","v":183.80678982112678},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E97:$BI97)","v":3030.0017999235206},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E97:$BI97)","v":163.41364216174446},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E97:$BI97)","v":0},3377.2222319063917,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E97:$BI97)","v":154.56379937295213},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E97:$BI97)","v":169.57411408378672},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E97:$BI97)","v":162.20379737076763},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E97:$BI97)","v":0},486.34171082750646,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E97:$BI97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E97:$BI97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E97:$BI97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E97:$BI97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E97:$BI97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E97:$BI97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E97:$BI97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E97:$BI97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E97:$BI97)","v":0},0]
[{"$f":"ACCOUNTS!A98","v":397},{"$f":"ACCOUNTS!B98","v":"Communication Equipment"},{"$f":"IF(ACCOUNTS!N98>\"\",ACCOUNTS!N98,IF(ACCOUNTS!O98>\"\",ACCOUNTS!O98,IF(ACCOUNTS!P98>\"\",ACCOUNTS!P98,IF(ACCOUNTS!U98=\"\",\"\",ACCOUNTS!U98))))","v":"OML"},{"$f":"ACCOUNTS!C98","v":31664604.400000002},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E98:$BI98)","v":5840210.6027938677},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E98:$BI98)","v":1701977.1972370744},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E98:$BI98)","v":13057441.375830077},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E98:$BI98)","v":2202483.8338596453},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E98:$BI98)","v":0},22802113.009720664,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E98:$BI98)","v":2071034.3644116966},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E98:$BI98)","v":654178.17960544035},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E98:$BI98)","v":3711232.0374158905},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E98:$BI98)","v":213391.64155182909},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E98:$BI98)","v":22.538051541929171},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E98:$BI98)","v":0},6649858.7610363988,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E98:$BI98)","v":357416.14832929347},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E98:$BI98)","v":241162.27897656767},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E98:$BI98)","v":272763.35639541439},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E98:$BI98)","v":24594.924320055274},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E98:$BI98)","v":5335.4600546983402},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E98:$BI98)","v":0},901272.16807602905,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E98:$BI98)","v":88949.893160398962},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E98:$BI98)","v":210524.08564283475},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E98:$BI98)","v":119485.0722723674},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E98:$BI98)","v":9270.7918748405154},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E98:$BI98)","v":18597.520625685538},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E98:$BI98)","v":0},446827.36357612716,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E98:$BI98)","v":15727.332490651701},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E98:$BI98)","v":22563.075940227744},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E98:$BI98)","v":26538.92551988507},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E98:$BI98)","v":3584.7781226357874},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E98:$BI98)","v":192.49613770756349},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E98:$BI98)","v":0},68606.608211107872,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E98:$BI98)","v":82296.55408816252},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E98:$BI98)","v":193702.39424276282},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E98:$BI98)","v":25764.410419588792},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E98:$BI98)","v":19209.800068661309},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E98:$BI98)","v":58497.164611610096},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E98:$BI98)","v":0},379470.32343078556,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E98:$BI98)","v":32356.060888468255},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E98:$BI98)","v":12639.675608766169},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E98:$BI98)","v":20201.819363674382},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E98:$BI98)","v":29619.538887623919},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E98:$BI98)","v":0},94817.09474853272,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E98:$BI98)","v":297764.31102756353},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E98:$BI98)","v":23874.760172790629},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E98:$BI98)","v":0},321639.07120035414,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E98:$BI98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E98:$BI98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E98:$BI98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E98:$BI98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E98:$BI98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E98:$BI98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E98:$BI98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E98:$BI98)","v":0},0]
[{"$f":"ACCOUNTS!A99","v":398},{"$f":"ACCOUNTS!B99","v":"Misc. Equipment"},{"$f":"IF(ACCOUNTS!N99>\"\",ACCOUNTS!N99,IF(ACCOUNTS!O99>\"\",ACCOUNTS!O99,IF(ACCOUNTS!P99>\"\",ACCOUNTS!P99,IF(ACCOUNTS!U99=\"\",\"\",ACCOUNTS!U99))))","v":"OML"},{"$f":"ACCOUNTS!C99","v":513709.8000000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E99:$BI99)","v":94748.488969567465},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E99:$BI99)","v":27611.978174507625},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E99:$BI99)","v":211837.02511973892},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E99:$BI99)","v":35731.933218002625},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E99:$BI99)","v":0},369929.42548181658,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E99:$BI99)","v":33599.366525957921},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E99:$BI99)","v":10613.040907262208},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E99:$BI99)","v":60209.06636352955},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E99:$BI99)","v":3461.9531675962398},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E99:$BI99)","v":0.36564543184358012},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E99:$BI99)","v":0},107883.79260977775,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E99:$BI99)","v":5798.5306165710917},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E99:$BI99)","v":3912.4893062171586},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E99:$BI99)","v":4425.1684780630658},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E99:$BI99)","v":399.01504828118846},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E99:$BI99)","v":86.5596829501863},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E99:$BI99)","v":0},14621.763132082691,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E99:$BI99)","v":1443.0760368334154},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E99:$BI99)","v":3415.4314566697544},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E99:$BI99)","v":1938.4626381128392},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E99:$BI99)","v":150.40442570209237},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E99:$BI99)","v":301.71634170540256},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E99:$BI99)","v":0},7249.0908990235039,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E99:$BI99)","v":255.1519269353698},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E99:$BI99)","v":366.05141445061622},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E99:$BI99)","v":430.55349591024913},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E99:$BI99)","v":58.157544909154339},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E99:$BI99)","v":3.1229555611477942},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E99:$BI99)","v":0},1113.0373377665371,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E99:$BI99)","v":1335.1357814948465},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E99:$BI99)","v":3142.5252294000193},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E99:$BI99)","v":417.98817242652422},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E99:$BI99)","v":311.64963966238565},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E99:$BI99)","v":949.02706989755734},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E99:$BI99)","v":0},6156.3258928813329,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E99:$BI99)","v":524.9276244803757},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E99:$BI99)","v":205.05941419701259},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E99:$BI99)","v":327.74363620185625},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E99:$BI99)","v":480.53173839915422},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E99:$BI99)","v":0},1538.2624132783985,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E99:$BI99)","v":4830.7707474503441},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E99:$BI99)","v":387.33148592288251},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E99:$BI99)","v":0},5218.1022333732262,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E99:$BI99)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E99:$BI99)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E99:$BI99)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E99:$BI99)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E99:$BI99)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E99:$BI99)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E99:$BI99)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E99:$BI99)","v":0},0]
[{"$f":"ACCOUNTS!A100","v":399},{"$f":"ACCOUNTS!B100","v":"Other Intangible Property"},{"$f":"IF(ACCOUNTS!N100>\"\",ACCOUNTS!N100,IF(ACCOUNTS!O100>\"\",ACCOUNTS!O100,IF(ACCOUNTS!P100>\"\",ACCOUNTS!P100,IF(ACCOUNTS!U100=\"\",\"\",ACCOUNTS!U100))))","v":"OML"},{"$f":"ACCOUNTS!C100","v":169388.1},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E100:$BI100)","v":31241.892843831265},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E100:$BI100)","v":9104.6355748348869},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E100:$BI100)","v":69850.081105489589},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E100:$BI100)","v":11782.068936828435},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E100:$BI100)","v":0},121978.67846098417,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E100:$BI100)","v":11078.887062375707},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E100:$BI100)","v":3499.4910249004815},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E100:$BI100)","v":19853.03639154281},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E100:$BI100)","v":1141.5271216319184},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E100:$BI100)","v":0.12056609582621065},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E100:$BI100)","v":0},35573.062166546748,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E100:$BI100)","v":1911.9784826624011},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E100:$BI100)","v":1290.084654508134},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E100:$BI100)","v":1459.1329203355558},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E100:$BI100)","v":131.56922624360828},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E100:$BI100)","v":28.541756905424908},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E100:$BI100)","v":0},4821.3070406551251,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E100:$BI100)","v":475.83267446862453},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E100:$BI100)","v":1126.18728536135},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E100:$BI100)","v":639.17897457070387},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E100:$BI100)","v":49.593603044498252},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E100:$BI100)","v":99.486437401873374},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E100:$BI100)","v":0},2390.27897484705,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E100:$BI100)","v":84.132520179527631},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E100:$BI100)","v":120.6999625004281},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E100:$BI100)","v":141.96855621713826},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E100:$BI100)","v":19.176577968390564},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E100:$BI100)","v":1.0297477464655309},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E100:$BI100)","v":0},367.00736461195009,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E100:$BI100)","v":440.24099456429911},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E100:$BI100)","v":1036.2005509922787},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E100:$BI100)","v":137.82532930031959},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E100:$BI100)","v":102.76179338625839},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E100:$BI100)","v":312.92743922446954},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E100:$BI100)","v":0},2029.9561074676255,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E100:$BI100)","v":173.08700933531796},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E100:$BI100)","v":67.615265579798134},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E100:$BI100)","v":108.0685473069107},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E100:$BI100)","v":158.4481319163655},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E100:$BI100)","v":0},507.21895413839229,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E100:$BI100)","v":1592.8741839190016},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E100:$BI100)","v":127.71674682992965},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E100:$BI100)","v":0},1720.5909307489312,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E100:$BI100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E100:$BI100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E100:$BI100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E100:$BI100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E100:$BI100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E100:$BI100)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E100:$BI100)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E100:$BI100)","v":0},0]
[{"$f":"ACCOUNTS!A101","v":0},{"$f":"ACCOUNTS!B101","v":"Sub-total"},null,{"$f":"ACCOUNTS!C101","v":186727923.10000002},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E101:$BI101)","v":41107744.749767922},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E101:$BI101)","v":13620643.331095038},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E101:$BI101)","v":65985734.426250421},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E101:$BI101)","v":8132210.0922491271},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E101:$BI101)","v":0},128846332.59936251,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E101:$BI101)","v":14590553.216340419},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E101:$BI101)","v":5235280.2809905},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E101:$BI101)","v":24073302.727994956},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E101:$BI101)","v":903517.02818241634},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E101:$BI101)","v":78.658731340496132},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E101:$BI101)","v":0},44802731.912239634,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E101:$BI101)","v":2420221.6204237435},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E101:$BI101)","v":1929982.0186699706},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E101:$BI101)","v":1385540.617945503},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E101:$BI101)","v":104831.13187529013},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E101:$BI101)","v":18620.97609634549},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E101:$BI101)","v":0},5859196.3650108529,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E101:$BI101)","v":468614.33731995139},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E101:$BI101)","v":1680494.9275696469},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E101:$BI101)","v":683510.351259285},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E101:$BI101)","v":32782.849758847384},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E101:$BI101)","v":64906.115587395609},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUM(AD101:AI101)","v":2930308.5814951267},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E101:$BI101)","v":80220.376769721028},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E101:$BI101)","v":180108.29759522097},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E101:$BI101)","v":142126.06695619799},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E101:$BI101)","v":12907.622134566946},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E101:$BI101)","v":671.81947613588295},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUM(AL101:AQ101)","v":416034.18293184281},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E101:$BI101)","v":339336.29355771013},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E101:$BI101)","v":1535178.184702138},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E101:$BI101)","v":136254.35386025443},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E101:$BI101)","v":67042.996147844315},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E101:$BI101)","v":204157.5220823886},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUM(AT101:AY101)","v":2281969.3503503352},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E101:$BI101)","v":156750.13740750958},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E101:$BI101)","v":92195.272115725937},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E101:$BI101)","v":116497.63296120688},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E101:$BI101)","v":103373.41484274389},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUM(BB101:BG101)","v":468816.4573271863},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E101:$BI101)","v":1039209.7515764328},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E101:$BI101)","v":83323.899706086551},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUM(BJ101:BO101)","v":1122533.6512825193},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUM(BR101:BW101)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUM(BZ101:CE101)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUM(CH101:CM101)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUM(CP101:CU101)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUM(CX101:DC101)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUM(DF101:DK101)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E101:$BI101)","v":0},{"$f":"SUM(DN101:DS101)","v":0}]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A103","v":0},{"$f":"ACCOUNTS!B103","v":"Other Assets"},null,{"$f":"ACCOUNTS!C103","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(F103:K103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(N103:S103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(V103:AA103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(AD103:AI103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(AL103:AQ103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(AT103:AY103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(BB103:BG103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(BJ103:BO103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(BR103:BW103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(BZ103:CE103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(CH103:CM103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(CP103:CU103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(CX103:DC103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(DF103:DK103)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E103:$BI103)","v":0},{"$f":"SUM(DN103:DS103)","v":0}]
[{"$f":"ACCOUNTS!A104","v":114},{"$f":"ACCOUNTS!B104","v":"Plant Acquisition Adjustment"},{"$f":"IF(ACCOUNTS!N104>\"\",ACCOUNTS!N104,IF(ACCOUNTS!O104>\"\",ACCOUNTS!O104,IF(ACCOUNTS!P104>\"\",ACCOUNTS!P104,IF(ACCOUNTS!U104=\"\",\"\",ACCOUNTS!U104))))","v":"DISTPT"},{"$f":"ACCOUNTS!C104","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(F104:K104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(N104:S104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(V104:AA104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(AD104:AI104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(AL104:AQ104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(AT104:AY104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(BB104:BG104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(BJ104:BO104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(BR104:BW104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(BZ104:CE104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(CH104:CM104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(CP104:CU104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(CX104:DC104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(DF104:DK104)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E104:$BI104)","v":0},{"$f":"SUM(DN104:DS104)","v":0}]
[{"$f":"ACCOUNTS!A105","v":"~"},{"$f":"ACCOUNTS!B105","v":"~"},{"$f":"IF(ACCOUNTS!N105>\"\",ACCOUNTS!N105,IF(ACCOUNTS!O105>\"\",ACCOUNTS!O105,IF(ACCOUNTS!P105>\"\",ACCOUNTS!P105,IF(ACCOUNTS!U105=\"\",\"\",ACCOUNTS!U105))))","v":""},{"$f":"ACCOUNTS!C105","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(F105:K105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(N105:S105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(V105:AA105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(AD105:AI105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(AL105:AQ105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(AT105:AY105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(BB105:BG105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(BJ105:BO105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(BR105:BW105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(BZ105:CE105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(CH105:CM105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(CP105:CU105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(CX105:DC105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(DF105:DK105)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E105:$BI105)","v":0},{"$f":"SUM(DN105:DS105)","v":0}]
[{"$f":"ACCOUNTS!A106","v":"~"},{"$f":"ACCOUNTS!B106","v":"~"},{"$f":"IF(ACCOUNTS!N106>\"\",ACCOUNTS!N106,IF(ACCOUNTS!O106>\"\",ACCOUNTS!O106,IF(ACCOUNTS!P106>\"\",ACCOUNTS!P106,IF(ACCOUNTS!U106=\"\",\"\",ACCOUNTS!U106))))","v":""},{"$f":"ACCOUNTS!C106","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(F106:K106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(N106:S106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(V106:AA106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(AD106:AI106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(AL106:AQ106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(AT106:AY106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(BB106:BG106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(BJ106:BO106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(BR106:BW106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(BZ106:CE106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(CH106:CM106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(CP106:CU106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(CX106:DC106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(DF106:DK106)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E106:$BI106)","v":0},{"$f":"SUM(DN106:DS106)","v":0}]
[{"$f":"ACCOUNTS!A107","v":0},{"$f":"ACCOUNTS!B107","v":"Sub-total"},null,{"$f":"ACCOUNTS!C107","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(F107:K107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(N107:S107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(V107:AA107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(AD107:AI107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(AL107:AQ107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(AT107:AY107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(BB107:BG107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(BJ107:BO107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(BR107:BW107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(BZ107:CE107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(CH107:CM107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(CP107:CU107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(CX107:DC107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(DF107:DK107)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E107:$BI107)","v":0},{"$f":"SUM(DN107:DS107)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B109","v":"TOTAL PLANT-IN-SERVICE"},null,{"$f":"ACCOUNTS!C109","v":4355396430.0354624},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E109:$BI109)","v":1150736389.0448091},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E109:$BI109)","v":421764680.8784973},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E109:$BI109)","v":1207641802.4595964},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E109:$BI109)","v":45814033.06507659},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(F109:K109)","v":2825956905.4479799},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E109:$BI109)","v":408758468.62164634},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E109:$BI109)","v":162111015.12221521},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E109:$BI109)","v":623336209.4319458},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E109:$BI109)","v":10527358.995497648},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E109:$BI109)","v":228.75987713259363},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(N109:S109)","v":1204733280.9311824},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E109:$BI109)","v":65392721.3243514},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E109:$BI109)","v":59762100.101929352},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E109:$BI109)","v":25602620.308354873},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E109:$BI109)","v":1249917.3587820185},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E109:$BI109)","v":54154.60091073074},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(V109:AA109)","v":152061513.69432837},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E109:$BI109)","v":9232903.3823213503},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E109:$BI109)","v":51943495.234967798},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E109:$BI109)","v":15247704.553362094},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E109:$BI109)","v":116606.49324467692},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E109:$BI109)","v":188763.72366919089},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(AD109:AI109)","v":76729473.387565106},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E109:$BI109)","v":1493666.7249203201},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E109:$BI109)","v":5567082.8542431239},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E109:$BI109)","v":2876425.6205071765},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E109:$BI109)","v":57271.515239155808},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E109:$BI109)","v":1953.8243014733914},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(AL109:AQ109)","v":9996400.539211249},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E109:$BI109)","v":3580013.8348846282},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E109:$BI109)","v":47211614.346370965},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E109:$BI109)","v":2701693.7402617652},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E109:$BI109)","v":194978.32344882924},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E109:$BI109)","v":593742.72723894927},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(AT109:AY109)","v":54282042.972205132},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E109:$BI109)","v":2636447.655202718},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E109:$BI109)","v":2660415.2826153664},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E109:$BI109)","v":2627167.6748361737},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E109:$BI109)","v":300636.55077065941},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(BB109:BG109)","v":8224667.1634249166},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E109:$BI109)","v":23169818.509661488},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E109:$BI109)","v":242327.38990489655},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(BJ109:BO109)","v":23412145.899566386},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(BR109:BW109)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(BZ109:CE109)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(CH109:CM109)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(CP109:CU109)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(CX109:DC109)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(DF109:DK109)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E109:$BI109)","v":0},{"$f":"SUM(DN109:DS109)","v":0}]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A111","v":"Accumulated Reserve"},null,null,null,0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A113","v":0},{"$f":"ACCOUNTS!B113","v":"Intangible Plant"},null,null,0]
[{"$f":"ACCOUNTS!A114","v":301},{"$f":"ACCOUNTS!B114","v":"Organization"},{"$f":"IF(ACCOUNTS!N114>\"\",ACCOUNTS!N114,IF(ACCOUNTS!O114>\"\",ACCOUNTS!O114,IF(ACCOUNTS!P114>\"\",ACCOUNTS!P114,IF(ACCOUNTS!U114=\"\",\"\",ACCOUNTS!U114))))","v":"PLT"},{"$f":"ACCOUNTS!C114","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(F114:K114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(N114:S114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(V114:AA114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(AD114:AI114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(AL114:AQ114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(AT114:AY114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(BB114:BG114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(BJ114:BO114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(BR114:BW114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(BZ114:CE114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(CH114:CM114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(CP114:CU114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(CX114:DC114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(DF114:DK114)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E114:$BI114)","v":0},{"$f":"SUM(DN114:DS114)","v":0}]
[{"$f":"ACCOUNTS!A115","v":302},{"$f":"ACCOUNTS!B115","v":"Franchise and Consents"},{"$f":"IF(ACCOUNTS!N115>\"\",ACCOUNTS!N115,IF(ACCOUNTS!O115>\"\",ACCOUNTS!O115,IF(ACCOUNTS!P115>\"\",ACCOUNTS!P115,IF(ACCOUNTS!U115=\"\",\"\",ACCOUNTS!U115))))","v":"PLT"},{"$f":"ACCOUNTS!C115","v":-231182.50611000002},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E115:$BI115)","v":-62703.388748802819},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E115:$BI115)","v":-22935.864009715864},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E115:$BI115)","v":-61764.149545236207},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E115:$BI115)","v":-1347.6973771244668},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUM(F115:K115)","v":-148751.09968087936},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E115:$BI115)","v":-22275.202241780873},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E115:$BI115)","v":-8815.7125664850391},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E115:$BI115)","v":-33646.106481835719},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E115:$BI115)","v":-480.35815116991455},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUM(N115:S115)","v":-65217.379441271551},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E115:$BI115)","v":-3548.3460817736868},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E115:$BI115)","v":-3249.9056061731981},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E115:$BI115)","v":-1311.7993935784748},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E115:$BI115)","v":-57.465273870758011},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUM(V115:AA115)","v":-8167.5163553961183},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E115:$BI115)","v":-478.55543654729337},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E115:$BI115)","v":-2816.306070267266},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E115:$BI115)","v":-806.29552619108927},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E115:$BI115)","v":-1.29309514247681},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUM(AD115:AI115)","v":-4102.4501281481262},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E115:$BI115)","v":-76.63921490443542},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E115:$BI115)","v":-301.83970418554077},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E115:$BI115)","v":-149.773262601596},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E115:$BI115)","v":-1.1998966206753869},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUM(AL115:AQ115)","v":-529.45207831224764},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E115:$BI115)","v":-157.68123335366383},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E115:$BI115)","v":-2538.0181359688277},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E115:$BI115)","v":-140.18668552970098},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUM(AT115:AY115)","v":-2835.8860548521925},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E115:$BI115)","v":-132.59472373503172},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E115:$BI115)","v":-127.11625978436508},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E115:$BI115)","v":-139.14880320232132},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUM(BB115:BG115)","v":-398.85978672171814},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E115:$BI115)","v":-1179.8625844187181},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUM(BJ115:BO115)","v":-1179.8625844187181},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E115:$BI115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E115:$BI115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E115:$BI115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E115:$BI115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E115:$BI115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E115:$BI115)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E115:$BI115)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E115:$BI115)","v":0},0]
[{"$f":"ACCOUNTS!A116","v":303},{"$f":"ACCOUNTS!B116","v":"Misc. Intangible"},{"$f":"IF(ACCOUNTS!N116>\"\",ACCOUNTS!N116,IF(ACCOUNTS!O116>\"\",ACCOUNTS!O116,IF(ACCOUNTS!P116>\"\",ACCOUNTS!P116,IF(ACCOUNTS!U116=\"\",\"\",ACCOUNTS!U116))))","v":"OML"},{"$f":"ACCOUNTS!C116","v":-73056708.512745738},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E116:$BI116)","v":-13474558.477710167},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E116:$BI116)","v":-3926808.9511924833},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E116:$BI116)","v":-30126183.68654824},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E116:$BI116)","v":-5081579.9692832679},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUM(F116:K116)","v":-52609131.084734157},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E116:$BI116)","v":-4778299.2002484938},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E116:$BI116)","v":-1509322.6486932924},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E116:$BI116)","v":-8562570.1731696408},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E116:$BI116)","v":-492338.09331621713},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E116:$BI116)","v":-51.999887355104889},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUM(N116:S116)","v":-15342582.115315},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E116:$BI116)","v":-824632.04139198037},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E116:$BI116)","v":-556410.62483826804},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E116:$BI116)","v":-629320.76363278262},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E116:$BI116)","v":-56745.51288388492},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E116:$BI116)","v":-12309.995889211079},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUM(V116:AA116)","v":-2079418.9386361269},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E116:$BI116)","v":-205225.56779073933},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E116:$BI116)","v":-485722.05625663511},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E116:$BI116)","v":-275676.46152644505},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E116:$BI116)","v":-21389.610024073285},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E116:$BI116)","v":-42908.277843840195},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUM(AD116:AI116)","v":-1030921.9734417329},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E116:$BI116)","v":-36286.167701263839},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E116:$BI116)","v":-52057.623752159197},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E116:$BI116)","v":-61230.720632268894},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E116:$BI116)","v":-8270.8151688852486},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E116:$BI116)","v":-444.12789892081605},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUM(AL116:AQ116)","v":-158289.45515349801},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E116:$BI116)","v":-189874.95588677883},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E116:$BI116)","v":-446910.97907461878},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E116:$BI116)","v":-59443.756133793584},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E116:$BI116)","v":-44320.931551076392},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E116:$BI116)","v":-134964.90434134408},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUM(AT116:AY116)","v":-875515.52698761178},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E116:$BI116)","v":-74652.039832510214},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E116:$BI116)","v":-29162.312750867393},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E116:$BI116)","v":-46609.722642835288},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E116:$BI116)","v":-68338.324757187787},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUM(BB116:BG116)","v":-218762.39998340071},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E116:$BI116)","v":-687003.07136126002},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E116:$BI116)","v":-55083.947132946851},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUM(BJ116:BO116)","v":-742087.01849420683},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E116:$BI116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E116:$BI116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E116:$BI116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E116:$BI116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E116:$BI116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E116:$BI116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E116:$BI116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E116:$BI116)","v":0},0]
[{"$f":"ACCOUNTS!A117","v":0},{"$f":"ACCOUNTS!B117","v":"Sub-total"},null,{"$f":"ACCOUNTS!C117","v":-73287891.018855736},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E117:$BI117)","v":-13537261.866458967},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E117:$BI117)","v":-3949744.8152021994},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E117:$BI117)","v":-30187947.836093478},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E117:$BI117)","v":-5082927.6666603927},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUM(F117:K117)","v":-52757882.184415035},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E117:$BI117)","v":-4800574.402490275},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E117:$BI117)","v":-1518138.3612597776},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E117:$BI117)","v":-8596216.2796514761},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E117:$BI117)","v":-492818.45146738703},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E117:$BI117)","v":-51.999887355104889},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUM(N117:S117)","v":-15407799.49475627},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E117:$BI117)","v":-828180.38747375412},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E117:$BI117)","v":-559660.53044444125},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E117:$BI117)","v":-630632.56302636105},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E117:$BI117)","v":-56802.978157755679},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E117:$BI117)","v":-12309.995889211079},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUM(V117:AA117)","v":-2087586.4549915234},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E117:$BI117)","v":-205704.12322728662},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E117:$BI117)","v":-488538.3623269024},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E117:$BI117)","v":-276482.75705263612},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E117:$BI117)","v":-21390.903119215764},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E117:$BI117)","v":-42908.277843840195},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUM(AD117:AI117)","v":-1035024.423569881},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E117:$BI117)","v":-36362.806916168272},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E117:$BI117)","v":-52359.463456344733},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E117:$BI117)","v":-61380.493894870495},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E117:$BI117)","v":-8272.0150655059242},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E117:$BI117)","v":-444.12789892081605},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUM(AL117:AQ117)","v":-158818.90723181024},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E117:$BI117)","v":-190032.63712013248},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E117:$BI117)","v":-449448.99721058761},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E117:$BI117)","v":-59583.942819323289},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E117:$BI117)","v":-44320.931551076392},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E117:$BI117)","v":-134964.90434134408},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUM(AT117:AY117)","v":-878351.41304246383},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E117:$BI117)","v":-74784.634556245233},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E117:$BI117)","v":-29289.429010651766},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E117:$BI117)","v":-46748.871446037614},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E117:$BI117)","v":-68338.324757187787},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUM(BB117:BG117)","v":-219161.25977012241},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E117:$BI117)","v":-688182.93394567876},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E117:$BI117)","v":-55083.947132946851},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUM(BJ117:BO117)","v":-743266.88107862556},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E117:$BI117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E117:$BI117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E117:$BI117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E117:$BI117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E117:$BI117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E117:$BI117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E117:$BI117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E117:$BI117)","v":0},0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A119","v":0},{"$f":"ACCOUNTS!B119","v":"Production and Gathering Plant"},null,null,0]
[{"$f":"ACCOUNTS!A120","v":304},{"$f":"ACCOUNTS!B120","v":"Land and Land Rights"},{"$f":"IF(ACCOUNTS!N120>\"\",ACCOUNTS!N120,IF(ACCOUNTS!O120>\"\",ACCOUNTS!O120,IF(ACCOUNTS!P120>\"\",ACCOUNTS!P120,IF(ACCOUNTS!U120=\"\",\"\",ACCOUNTS!U120))))","v":"PRODPT"},{"$f":"ACCOUNTS!C120","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUM(F120:K120)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUM(N120:S120)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUM(V120:AA120)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUM(AD120:AI120)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUM(AL120:AQ120)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUM(AT120:AY120)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUM(BB120:BG120)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUM(BJ120:BO120)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E120:$BI120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E120:$BI120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E120:$BI120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E120:$BI120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E120:$BI120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E120:$BI120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E120:$BI120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E120:$BI120)","v":0},0]
[{"$f":"ACCOUNTS!A121","v":305},{"$f":"ACCOUNTS!B121","v":"Structures and Improvements"},{"$f":"IF(ACCOUNTS!N121>\"\",ACCOUNTS!N121,IF(ACCOUNTS!O121>\"\",ACCOUNTS!O121,IF(ACCOUNTS!P121>\"\",ACCOUNTS!P121,IF(ACCOUNTS!U121=\"\",\"\",ACCOUNTS!U121))))","v":"PRODPT"},{"$f":"ACCOUNTS!C121","v":-493000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E121:$BI121)","v":-351912.0512037939},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E121:$BI121)","v":0},-351912.0512037939,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E121:$BI121)","v":-125431.58809980727},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E121:$BI121)","v":0},-125431.58809980727,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E121:$BI121)","v":-15005.388260081596},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E121:$BI121)","v":0},-15005.388260081596,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E121:$BI121)","v":-337.65426253304162},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E121:$BI121)","v":0},-337.65426253304162,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E121:$BI121)","v":-313.31817378418651},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E121:$BI121)","v":0},-313.31817378418651,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E121:$BI121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E121:$BI121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E121:$BI121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E121:$BI121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E121:$BI121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E121:$BI121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E121:$BI121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E121:$BI121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E121:$BI121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E121:$BI121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E121:$BI121)","v":0},0]
[{"$f":"ACCOUNTS!A122","v":311},{"$f":"ACCOUNTS!B122","v":"Liquefied Petroleum Gas Equipment"},{"$f":"IF(ACCOUNTS!N122>\"\",ACCOUNTS!N122,IF(ACCOUNTS!O122>\"\",ACCOUNTS!O122,IF(ACCOUNTS!P122>\"\",ACCOUNTS!P122,IF(ACCOUNTS!U122=\"\",\"\",ACCOUNTS!U122))))","v":"PDAYXT"},{"$f":"ACCOUNTS!C122","v":-5857000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E122:$BI122)","v":-4180829.3791087642},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E122:$BI122)","v":0},-4180829.3791087642,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E122:$BI122)","v":-1490167.974646189},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E122:$BI122)","v":0},-1490167.974646189,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E122:$BI122)","v":-178268.88243265296},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E122:$BI122)","v":0},-178268.88243265296,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E122:$BI122)","v":-4011.4422224260138},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E122:$BI122)","v":0},-4011.4422224260138,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E122:$BI122)","v":-3722.321589967506},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E122:$BI122)","v":0},-3722.321589967506,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E122:$BI122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E122:$BI122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E122:$BI122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E122:$BI122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E122:$BI122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E122:$BI122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E122:$BI122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E122:$BI122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E122:$BI122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E122:$BI122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E122:$BI122)","v":0},0]
[{"$f":"ACCOUNTS!A123","v":320},{"$f":"ACCOUNTS!B123","v":"Other Equipment"},{"$f":"IF(ACCOUNTS!N123>\"\",ACCOUNTS!N123,IF(ACCOUNTS!O123>\"\",ACCOUNTS!O123,IF(ACCOUNTS!P123>\"\",ACCOUNTS!P123,IF(ACCOUNTS!U123=\"\",\"\",ACCOUNTS!U123))))","v":"PDAYXT"},{"$f":"ACCOUNTS!C123","v":-1000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E123:$BI123)","v":-713.81754808071787},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E123:$BI123)","v":0},-713.81754808071787,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E123:$BI123)","v":-254.42512799149546},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E123:$BI123)","v":0},-254.42512799149546,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E123:$BI123)","v":-30.436893022477882},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E123:$BI123)","v":0},-30.436893022477882,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E123:$BI123)","v":-0.68489708424552054},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E123:$BI123)","v":0},-0.68489708424552054,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E123:$BI123)","v":-0.63553382106325873},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E123:$BI123)","v":0},-0.63553382106325873,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E123:$BI123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E123:$BI123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E123:$BI123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E123:$BI123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E123:$BI123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E123:$BI123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E123:$BI123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E123:$BI123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E123:$BI123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E123:$BI123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E123:$BI123)","v":0},0]
[{"$f":"ACCOUNTS!A124","v":"~"},{"$f":"ACCOUNTS!B124","v":"~"},{"$f":"IF(ACCOUNTS!N124>\"\",ACCOUNTS!N124,IF(ACCOUNTS!O124>\"\",ACCOUNTS!O124,IF(ACCOUNTS!P124>\"\",ACCOUNTS!P124,IF(ACCOUNTS!U124=\"\",\"\",ACCOUNTS!U124))))","v":""},{"$f":"ACCOUNTS!C124","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E124:$BI124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E124:$BI124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E124:$BI124)","v":0},0]
[{"$f":"ACCOUNTS!A125","v":"~"},{"$f":"ACCOUNTS!B125","v":"~"},{"$f":"IF(ACCOUNTS!N125>\"\",ACCOUNTS!N125,IF(ACCOUNTS!O125>\"\",ACCOUNTS!O125,IF(ACCOUNTS!P125>\"\",ACCOUNTS!P125,IF(ACCOUNTS!U125=\"\",\"\",ACCOUNTS!U125))))","v":""},{"$f":"ACCOUNTS!C125","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E125:$BI125)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E125:$BI125)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E125:$BI125)","v":0},0]
[{"$f":"ACCOUNTS!A126","v":"~"},{"$f":"ACCOUNTS!B126","v":"~"},{"$f":"IF(ACCOUNTS!N126>\"\",ACCOUNTS!N126,IF(ACCOUNTS!O126>\"\",ACCOUNTS!O126,IF(ACCOUNTS!P126>\"\",ACCOUNTS!P126,IF(ACCOUNTS!U126=\"\",\"\",ACCOUNTS!U126))))","v":""},{"$f":"ACCOUNTS!C126","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E126:$BI126)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E126:$BI126)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E126:$BI126)","v":0},0]
[{"$f":"ACCOUNTS!A127","v":"~"},{"$f":"ACCOUNTS!B127","v":"~"},{"$f":"IF(ACCOUNTS!N127>\"\",ACCOUNTS!N127,IF(ACCOUNTS!O127>\"\",ACCOUNTS!O127,IF(ACCOUNTS!P127>\"\",ACCOUNTS!P127,IF(ACCOUNTS!U127=\"\",\"\",ACCOUNTS!U127))))","v":""},{"$f":"ACCOUNTS!C127","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E127:$BI127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E127:$BI127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E127:$BI127)","v":0},0]
[{"$f":"ACCOUNTS!A128","v":"~"},{"$f":"ACCOUNTS!B128","v":"~"},{"$f":"IF(ACCOUNTS!N128>\"\",ACCOUNTS!N128,IF(ACCOUNTS!O128>\"\",ACCOUNTS!O128,IF(ACCOUNTS!P128>\"\",ACCOUNTS!P128,IF(ACCOUNTS!U128=\"\",\"\",ACCOUNTS!U128))))","v":""},{"$f":"ACCOUNTS!C128","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E128:$BI128)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E128:$BI128)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E128:$BI128)","v":0},0]
[{"$f":"ACCOUNTS!A129","v":"~"},{"$f":"ACCOUNTS!B129","v":"~"},{"$f":"IF(ACCOUNTS!N129>\"\",ACCOUNTS!N129,IF(ACCOUNTS!O129>\"\",ACCOUNTS!O129,IF(ACCOUNTS!P129>\"\",ACCOUNTS!P129,IF(ACCOUNTS!U129=\"\",\"\",ACCOUNTS!U129))))","v":""},{"$f":"ACCOUNTS!C129","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E129:$BI129)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E129:$BI129)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E129:$BI129)","v":0},0]
[{"$f":"ACCOUNTS!A130","v":"~"},{"$f":"ACCOUNTS!B130","v":"~"},{"$f":"IF(ACCOUNTS!N130>\"\",ACCOUNTS!N130,IF(ACCOUNTS!O130>\"\",ACCOUNTS!O130,IF(ACCOUNTS!P130>\"\",ACCOUNTS!P130,IF(ACCOUNTS!U130=\"\",\"\",ACCOUNTS!U130))))","v":""},{"$f":"ACCOUNTS!C130","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E130:$BI130)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E130:$BI130)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E130:$BI130)","v":0},0]
[{"$f":"ACCOUNTS!A131","v":"~"},{"$f":"ACCOUNTS!B131","v":"~"},{"$f":"IF(ACCOUNTS!N131>\"\",ACCOUNTS!N131,IF(ACCOUNTS!O131>\"\",ACCOUNTS!O131,IF(ACCOUNTS!P131>\"\",ACCOUNTS!P131,IF(ACCOUNTS!U131=\"\",\"\",ACCOUNTS!U131))))","v":""},{"$f":"ACCOUNTS!C131","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E131:$BI131)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E131:$BI131)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E131:$BI131)","v":0},0]
[{"$f":"ACCOUNTS!A132","v":0},{"$f":"ACCOUNTS!B132","v":"Sub-total"},null,{"$f":"ACCOUNTS!C132","v":-6351000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E132:$BI132)","v":-4533455.2478606394},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E132:$BI132)","v":0},-4533455.2478606394,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E132:$BI132)","v":-1615853.9878739878},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E132:$BI132)","v":0},-1615853.9878739878,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E132:$BI132)","v":-193304.70758575705},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E132:$BI132)","v":0},-193304.70758575705,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E132:$BI132)","v":-4349.7813820433012},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E132:$BI132)","v":0},-4349.7813820433012,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E132:$BI132)","v":-4036.2752975727558},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E132:$BI132)","v":0},-4036.2752975727558,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E132:$BI132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E132:$BI132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E132:$BI132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E132:$BI132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E132:$BI132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E132:$BI132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E132:$BI132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E132:$BI132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E132:$BI132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E132:$BI132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E132:$BI132)","v":0},0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B134","v":"Natural Gas Underground Storage"},null,null,{"$f":"(ROUND((SUM(F134:DT134)/2-D134),1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E134:$BI134)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E134:$BI134)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E134:$BI134)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E134:$BI134)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E134:$BI134)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E134:$BI134)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E134:$BI134)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E134:$BI134)","v":0},0]
[{"$f":"ACCOUNTS!A135","v":0},{"$f":"ACCOUNTS!B135","v":"JP Storage Balancing - DIR"},{"$f":"IF(ACCOUNTS!N135>\"\",ACCOUNTS!N135,IF(ACCOUNTS!O135>\"\",ACCOUNTS!O135,IF(ACCOUNTS!P135>\"\",ACCOUNTS!P135,IF(ACCOUNTS!U135=\"\",\"\",ACCOUNTS!U135))))","v":"COM_1"},{"$f":"ACCOUNTS!C135","v":-4550491.1213999996},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E135:$BI135)","v":-2327215.4995853892},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUM(F135:K135)","v":-2327215.4995853892},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E135:$BI135)","v":-894497.05997222802},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUM(N135:S135)","v":-894497.05997222802},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E135:$BI135)","v":-329755.64799616253},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUM(V135:AA135)","v":-329755.64799616253},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E135:$BI135)","v":-347437.21744200552},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUM(AD135:AI135)","v":-347437.21744200552},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E135:$BI135)","v":-37236.842984821684},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUM(AL135:AQ135)","v":-37236.842984821684},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E135:$BI135)","v":-472802.35659553279},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUM(AT135:AY135)","v":-472802.35659553279},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E135:$BI135)","v":-141546.49682386019},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUM(BB135:BG135)","v":-141546.49682386019},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUM(BJ135:BO135)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E135:$BI135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E135:$BI135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E135:$BI135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E135:$BI135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E135:$BI135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E135:$BI135)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E135:$BI135)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E135:$BI135)","v":0},0]
[{"$f":"ACCOUNTS!A136","v":350},{"$f":"ACCOUNTS!B136","v":"Land and Land Rights"},{"$f":"IF(ACCOUNTS!N136>\"\",ACCOUNTS!N136,IF(ACCOUNTS!O136>\"\",ACCOUNTS!O136,IF(ACCOUNTS!P136>\"\",ACCOUNTS!P136,IF(ACCOUNTS!U136=\"\",\"\",ACCOUNTS!U136))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C136","v":-4740},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E136:$BI136)","v":-3333.2013320133206},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E136:$BI136)","v":0},-3333.2013320133206,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E136:$BI136)","v":-1073.6207362073621},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E136:$BI136)","v":0},-1073.6207362073621,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E136:$BI136)","v":-201.92601926019259},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E136:$BI136)","v":0},-201.92601926019259,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E136:$BI136)","v":-31.331713317133172},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E136:$BI136)","v":0},-31.331713317133172,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E136:$BI136)","v":-39.484594845948457},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E136:$BI136)","v":0},-39.484594845948457,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E136:$BI136)","v":-60.435604356043555},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E136:$BI136)","v":0},-60.435604356043555,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E136:$BI136)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E136:$BI136)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E136:$BI136)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E136:$BI136)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E136:$BI136)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E136:$BI136)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E136:$BI136)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E136:$BI136)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E136:$BI136)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E136:$BI136)","v":0},0]
[{"$f":"ACCOUNTS!A137","v":351},{"$f":"ACCOUNTS!B137","v":"Structures and Improvements"},{"$f":"IF(ACCOUNTS!N137>\"\",ACCOUNTS!N137,IF(ACCOUNTS!O137>\"\",ACCOUNTS!O137,IF(ACCOUNTS!P137>\"\",ACCOUNTS!P137,IF(ACCOUNTS!U137=\"\",\"\",ACCOUNTS!U137))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C137","v":-377674.95239999995},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E137:$BI137)","v":-265583.68236450362},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E137:$BI137)","v":0},-265583.68236450362,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E137:$BI137)","v":-85544.232160921601},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E137:$BI137)","v":0},-85544.232160921601,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E137:$BI137)","v":-16089.11386337863},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E137:$BI137)","v":0},-16089.11386337863,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E137:$BI137)","v":-2496.456399927999},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E137:$BI137)","v":0},-2496.456399927999,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E137:$BI137)","v":-3146.0638141301406},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E137:$BI137)","v":0},-3146.0638141301406,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E137:$BI137)","v":-4815.4037971379703},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E137:$BI137)","v":0},-4815.4037971379703,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E137:$BI137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E137:$BI137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUM(BR137:BW137)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUM(BZ137:CE137)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUM(CH137:CM137)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUM(CP137:CU137)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUM(CX137:DC137)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUM(DF137:DK137)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E137:$BI137)","v":0},{"$f":"SUM(DN137:DS137)","v":0}]
[{"$f":"ACCOUNTS!A138","v":352},{"$f":"ACCOUNTS!B138","v":"Wells"},{"$f":"IF(ACCOUNTS!N138>\"\",ACCOUNTS!N138,IF(ACCOUNTS!O138>\"\",ACCOUNTS!O138,IF(ACCOUNTS!P138>\"\",ACCOUNTS!P138,IF(ACCOUNTS!U138=\"\",\"\",ACCOUNTS!U138))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C138","v":-8050584.9177999999},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E138:$BI138)","v":-5661227.9264762253},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E138:$BI138)","v":0},-5661227.9264762253,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E138:$BI138)","v":-1823475.7186388862},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E138:$BI138)","v":0},-1823475.7186388862,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E138:$BI138)","v":-342958.34708175081},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E138:$BI138)","v":0},-342958.34708175081,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E138:$BI138)","v":-53214.898455642557},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E138:$BI138)","v":0},-53214.898455642557,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E138:$BI138)","v":-67062.042985703854},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E138:$BI138)","v":0},-67062.042985703854,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E138:$BI138)","v":-102645.98416179161},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E138:$BI138)","v":0},-102645.98416179161,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E138:$BI138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E138:$BI138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E138:$BI138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E138:$BI138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E138:$BI138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E138:$BI138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E138:$BI138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E138:$BI138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E138:$BI138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E138:$BI138)","v":0},0]
[{"$f":"ACCOUNTS!A139","v":353},{"$f":"ACCOUNTS!B139","v":"Lines"},{"$f":"IF(ACCOUNTS!N139>\"\",ACCOUNTS!N139,IF(ACCOUNTS!O139>\"\",ACCOUNTS!O139,IF(ACCOUNTS!P139>\"\",ACCOUNTS!P139,IF(ACCOUNTS!U139=\"\",\"\",ACCOUNTS!U139))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C139","v":-1452021.1771},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E139:$BI139)","v":-1021071.5024517446},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E139:$BI139)","v":0},-1021071.5024517446,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E139:$BI139)","v":-328886.08547400474},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E139:$BI139)","v":0},-328886.08547400474,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E139:$BI139)","v":-61856.720711667112},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E139:$BI139)","v":0},-61856.720711667112,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E139:$BI139)","v":-9597.9559601906021},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E139:$BI139)","v":0},-9597.9559601906021,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E139:$BI139)","v":-12095.457359816597},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E139:$BI139)","v":0},-12095.457359816597,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E139:$BI139)","v":-18513.455142576422},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E139:$BI139)","v":0},-18513.455142576422,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E139:$BI139)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E139:$BI139)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E139:$BI139)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E139:$BI139)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E139:$BI139)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E139:$BI139)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E139:$BI139)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E139:$BI139)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E139:$BI139)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E139:$BI139)","v":0},0]
[{"$f":"ACCOUNTS!A140","v":354},{"$f":"ACCOUNTS!B140","v":"Compressor Equipment"},{"$f":"IF(ACCOUNTS!N140>\"\",ACCOUNTS!N140,IF(ACCOUNTS!O140>\"\",ACCOUNTS!O140,IF(ACCOUNTS!P140>\"\",ACCOUNTS!P140,IF(ACCOUNTS!U140=\"\",\"\",ACCOUNTS!U140))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C140","v":-6012392.0515000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E140:$BI140)","v":-4227956.3701785021},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E140:$BI140)","v":0},-4227956.3701785021,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E140:$BI140)","v":-1361820.4178689288},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E140:$BI140)","v":0},-1361820.4178689288,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E140:$BI140)","v":-256130.46269852697},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E140:$BI140)","v":0},-256130.46269852697,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E140:$BI140)","v":-39742.308883503836},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E140:$BI140)","v":0},-39742.308883503836,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E140:$BI140)","v":-50083.726626261261},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E140:$BI140)","v":0},-50083.726626261261,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E140:$BI140)","v":-76658.765244277427},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E140:$BI140)","v":0},-76658.765244277427,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E140:$BI140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E140:$BI140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E140:$BI140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E140:$BI140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E140:$BI140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E140:$BI140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E140:$BI140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E140:$BI140)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E140:$BI140)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E140:$BI140)","v":0},0]
[{"$f":"ACCOUNTS!A141","v":355},{"$f":"ACCOUNTS!B141","v":"Measuring and Regulating Equipment"},{"$f":"IF(ACCOUNTS!N141>\"\",ACCOUNTS!N141,IF(ACCOUNTS!O141>\"\",ACCOUNTS!O141,IF(ACCOUNTS!P141>\"\",ACCOUNTS!P141,IF(ACCOUNTS!U141=\"\",\"\",ACCOUNTS!U141))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C141","v":-233049.91310000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E141:$BI141)","v":-163882.33771529718},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E141:$BI141)","v":0},-163882.33771529718,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E141:$BI141)","v":-52786.333180481808},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E141:$BI141)","v":0},-52786.333180481808,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E141:$BI141)","v":-9928.0255783157827},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E141:$BI141)","v":0},-9928.0255783157827,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E141:$BI141)","v":-1540.4753303443035},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E141:$BI141)","v":0},-1540.4753303443035,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E141:$BI141)","v":-1941.3251893748936},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E141:$BI141)","v":0},-1941.3251893748936,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E141:$BI141)","v":-2971.4161061860614},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E141:$BI141)","v":0},-2971.4161061860614,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E141:$BI141)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E141:$BI141)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E141:$BI141)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E141:$BI141)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E141:$BI141)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E141:$BI141)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E141:$BI141)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E141:$BI141)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E141:$BI141)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E141:$BI141)","v":0},0]
[{"$f":"ACCOUNTS!A142","v":356},{"$f":"ACCOUNTS!B142","v":"Purification Equipment"},{"$f":"IF(ACCOUNTS!N142>\"\",ACCOUNTS!N142,IF(ACCOUNTS!O142>\"\",ACCOUNTS!O142,IF(ACCOUNTS!P142>\"\",ACCOUNTS!P142,IF(ACCOUNTS!U142=\"\",\"\",ACCOUNTS!U142))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C142","v":-948062.51270000008},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E142:$BI142)","v":-666684.22577289783},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E142:$BI142)","v":0},-666684.22577289783,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E142:$BI142)","v":-214738.3065096151},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E142:$BI142)","v":0},-214738.3065096151,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E142:$BI142)","v":-40387.866919689201},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E142:$BI142)","v":0},-40387.866919689201,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E142:$BI142)","v":-6266.7558765057656},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E142:$BI142)","v":0},-6266.7558765057656,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E142:$BI142)","v":-7897.4397051880524},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E142:$BI142)","v":0},-7897.4397051880524,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E142:$BI142)","v":-12087.917916104161},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E142:$BI142)","v":0},-12087.917916104161,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E142:$BI142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E142:$BI142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E142:$BI142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E142:$BI142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E142:$BI142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E142:$BI142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E142:$BI142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E142:$BI142)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E142:$BI142)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E142:$BI142)","v":0},0]
[{"$f":"ACCOUNTS!A143","v":357},{"$f":"ACCOUNTS!B143","v":"Other Equipment"},{"$f":"IF(ACCOUNTS!N143>\"\",ACCOUNTS!N143,IF(ACCOUNTS!O143>\"\",ACCOUNTS!O143,IF(ACCOUNTS!P143>\"\",ACCOUNTS!P143,IF(ACCOUNTS!U143=\"\",\"\",ACCOUNTS!U143))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C143","v":-39988.694000000003},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E143:$BI143)","v":-28120.330824108245},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E143:$BI143)","v":0},-28120.330824108245,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E143:$BI143)","v":-9057.5297662976627},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E143:$BI143)","v":0},-9057.5297662976627,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E143:$BI143)","v":-1703.5353997539976},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E143:$BI143)","v":0},-1703.5353997539976,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E143:$BI143)","v":-264.32791061910621},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUM(AD143:AI143)","v":-264.32791061910621},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E143:$BI143)","v":-333.10915211152115},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUM(AL143:AQ143)","v":-333.10915211152115},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E143:$BI143)","v":-509.86094710947106},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUM(AT143:AY143)","v":-509.86094710947106},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUM(BB143:BG143)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUM(BJ143:BO143)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUM(BR143:BW143)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUM(BZ143:CE143)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUM(CH143:CM143)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUM(CP143:CU143)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUM(CX143:DC143)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUM(DF143:DK143)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E143:$BI143)","v":0},{"$f":"SUM(DN143:DS143)","v":0}]
[{"$f":"ACCOUNTS!A144","v":0},{"$f":"ACCOUNTS!B144","v":"Sub-total"},null,{"$f":"ACCOUNTS!C144","v":-21669005.339999996},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E144:$BI144)","v":-12037859.57711529},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E144:$BI144)","v":-2327215.4995853892},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E144:$BI144)","v":0},-14365075.07670068,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E144:$BI144)","v":-3877382.2443353427},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E144:$BI144)","v":-894497.05997222802},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E144:$BI144)","v":0},-4771879.3043075707,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E144:$BI144)","v":-729255.99827234261},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E144:$BI144)","v":-329755.64799616253},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E144:$BI144)","v":0},-1059011.6462685051,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E144:$BI144)","v":-113154.51053005128},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E144:$BI144)","v":-347437.21744200552},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUM(AD144:AI144)","v":-460591.72797205683},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E144:$BI144)","v":-142598.64942743225},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E144:$BI144)","v":-37236.842984821684},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUM(AL144:AQ144)","v":-179835.49241225392},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E144:$BI144)","v":-218263.23891953914},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E144:$BI144)","v":-472802.35659553279},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUM(AT144:AY144)","v":-691065.59551507188},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E144:$BI144)","v":-141546.49682386019},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUM(BB144:BG144)","v":-141546.49682386019},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUM(BJ144:BO144)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E144:$BI144)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E144:$BI144)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E144:$BI144)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E144:$BI144)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E144:$BI144)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E144:$BI144)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E144:$BI144)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E144:$BI144)","v":0},0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B146","v":"Natural Gas Local Storage"},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,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E146:$BI146)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E146:$BI146)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E146:$BI146)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E146:$BI146)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E146:$BI146)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E146:$BI146)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E146:$BI146)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E146:$BI146)","v":0},0]
[{"$f":"ACCOUNTS!A147","v":360},{"$f":"ACCOUNTS!B147","v":"Land & Land Rights"},{"$f":"IF(ACCOUNTS!N147>\"\",ACCOUNTS!N147,IF(ACCOUNTS!O147>\"\",ACCOUNTS!O147,IF(ACCOUNTS!P147>\"\",ACCOUNTS!P147,IF(ACCOUNTS!U147=\"\",\"\",ACCOUNTS!U147))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C147","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUM(F147:K147)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUM(N147:S147)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUM(V147:AA147)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E147:$BI147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E147:$BI147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E147:$BI147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E147:$BI147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E147:$BI147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E147:$BI147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E147:$BI147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E147:$BI147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E147:$BI147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E147:$BI147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E147:$BI147)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E147:$BI147)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E147:$BI147)","v":0},0]
[{"$f":"ACCOUNTS!A148","v":361},{"$f":"ACCOUNTS!B148","v":"Structures & improvement"},{"$f":"IF(ACCOUNTS!N148>\"\",ACCOUNTS!N148,IF(ACCOUNTS!O148>\"\",ACCOUNTS!O148,IF(ACCOUNTS!P148>\"\",ACCOUNTS!P148,IF(ACCOUNTS!U148=\"\",\"\",ACCOUNTS!U148))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C148","v":-1723000.05},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E148:$BI148)","v":-1211625.7514175144},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E148:$BI148)","v":0},-1211625.7514175144,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E148:$BI148)","v":-390263.41395913961},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E148:$BI148)","v":0},-390263.41395913961,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E148:$BI148)","v":-73400.536135361355},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E148:$BI148)","v":0},-73400.536135361355,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E148:$BI148)","v":-11389.144221942221},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E148:$BI148)","v":0},-11389.144221942221,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E148:$BI148)","v":-14352.733943839439},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E148:$BI148)","v":0},-14352.733943839439,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E148:$BI148)","v":-21968.470322203219},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E148:$BI148)","v":0},-21968.470322203219,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E148:$BI148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E148:$BI148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E148:$BI148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E148:$BI148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E148:$BI148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E148:$BI148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E148:$BI148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E148:$BI148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E148:$BI148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E148:$BI148)","v":0},0]
[{"$f":"ACCOUNTS!A149","v":362},{"$f":"ACCOUNTS!B149","v":"Gas Holders"},{"$f":"IF(ACCOUNTS!N149>\"\",ACCOUNTS!N149,IF(ACCOUNTS!O149>\"\",ACCOUNTS!O149,IF(ACCOUNTS!P149>\"\",ACCOUNTS!P149,IF(ACCOUNTS!U149=\"\",\"\",ACCOUNTS!U149))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C149","v":-1611000.02},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E149:$BI149)","v":-1132866.5427294273},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E149:$BI149)","v":0},-1132866.5427294273,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E149:$BI149)","v":-364895.1534815348},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E149:$BI149)","v":0},-364895.1534815348,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E149:$BI149)","v":-68629.287144871443},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E149:$BI149)","v":0},-68629.287144871443,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E149:$BI149)","v":-10648.816620366204},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E149:$BI149)","v":0},-10648.816620366204,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E149:$BI149)","v":-13419.764364243641},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E149:$BI149)","v":0},-13419.764364243641,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E149:$BI149)","v":-20540.455659556592},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E149:$BI149)","v":0},-20540.455659556592,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E149:$BI149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E149:$BI149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E149:$BI149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E149:$BI149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E149:$BI149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E149:$BI149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E149:$BI149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E149:$BI149)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E149:$BI149)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E149:$BI149)","v":0},0]
[{"$f":"ACCOUNTS!A150","v":363},{"$f":"ACCOUNTS!B150","v":"Purification Equipment"},{"$f":"IF(ACCOUNTS!N150>\"\",ACCOUNTS!N150,IF(ACCOUNTS!O150>\"\",ACCOUNTS!O150,IF(ACCOUNTS!P150>\"\",ACCOUNTS!P150,IF(ACCOUNTS!U150=\"\",\"\",ACCOUNTS!U150))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C150","v":-1987000.06},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E150:$BI150)","v":-1397272.4149161493},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E150:$BI150)","v":0},-1397272.4149161493,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E150:$BI150)","v":-450060.01419014193},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E150:$BI150)","v":0},-450060.01419014193,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E150:$BI150)","v":-84647.049026490262},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E150:$BI150)","v":0},-84647.049026490262,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E150:$BI150)","v":-13134.201738617387},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E150:$BI150)","v":0},-13134.201738617387,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E150:$BI150)","v":-16551.876018560186},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E150:$BI150)","v":0},-16551.876018560186,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E150:$BI150)","v":-25334.504110041096},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E150:$BI150)","v":0},-25334.504110041096,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E150:$BI150)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E150:$BI150)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E150:$BI150)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E150:$BI150)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E150:$BI150)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E150:$BI150)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E150:$BI150)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E150:$BI150)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E150:$BI150)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E150:$BI150)","v":0},0]
[{"$f":"ACCOUNTS!A151","v":364},{"$f":"ACCOUNTS!B151","v":"Terminating & Processing"},{"$f":"IF(ACCOUNTS!N151>\"\",ACCOUNTS!N151,IF(ACCOUNTS!O151>\"\",ACCOUNTS!O151,IF(ACCOUNTS!P151>\"\",ACCOUNTS!P151,IF(ACCOUNTS!U151=\"\",\"\",ACCOUNTS!U151))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C151","v":-645010},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E151:$BI151)","v":-453575.56775567762},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E151:$BI151)","v":0},-453575.56775567762,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E151:$BI151)","v":-146096.22596225963},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E151:$BI151)","v":0},-146096.22596225963,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E151:$BI151)","v":-27477.700777007769},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E151:$BI151)","v":0},-27477.700777007769,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E151:$BI151)","v":-4263.5587355873558},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E151:$BI151)","v":0},-4263.5587355873558,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E151:$BI151)","v":-5372.9870298702981},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E151:$BI151)","v":0},-5372.9870298702981,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E151:$BI151)","v":-8223.9597395973942},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E151:$BI151)","v":0},-8223.9597395973942,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E151:$BI151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E151:$BI151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E151:$BI151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E151:$BI151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E151:$BI151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E151:$BI151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E151:$BI151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E151:$BI151)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E151:$BI151)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E151:$BI151)","v":0},0]
[{"$f":"ACCOUNTS!A152","v":"~"},{"$f":"ACCOUNTS!B152","v":"~"},{"$f":"IF(ACCOUNTS!N152>\"\",ACCOUNTS!N152,IF(ACCOUNTS!O152>\"\",ACCOUNTS!O152,IF(ACCOUNTS!P152>\"\",ACCOUNTS!P152,IF(ACCOUNTS!U152=\"\",\"\",ACCOUNTS!U152))))","v":""},{"$f":"ACCOUNTS!C152","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E152:$BI152)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E152:$BI152)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E152:$BI152)","v":0},0]
[{"$f":"ACCOUNTS!A153","v":"~"},{"$f":"ACCOUNTS!B153","v":"~"},{"$f":"IF(ACCOUNTS!N153>\"\",ACCOUNTS!N153,IF(ACCOUNTS!O153>\"\",ACCOUNTS!O153,IF(ACCOUNTS!P153>\"\",ACCOUNTS!P153,IF(ACCOUNTS!U153=\"\",\"\",ACCOUNTS!U153))))","v":""},{"$f":"ACCOUNTS!C153","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E153:$BI153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E153:$BI153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E153:$BI153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUM(AD153:AI153)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUM(AL153:AQ153)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUM(AT153:AY153)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUM(BB153:BG153)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUM(BJ153:BO153)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E153:$BI153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E153:$BI153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E153:$BI153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E153:$BI153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E153:$BI153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E153:$BI153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E153:$BI153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E153:$BI153)","v":0},0]
[{"$f":"ACCOUNTS!A154","v":0},{"$f":"ACCOUNTS!B154","v":"Sub-total"},null,{"$f":"SUM(D147:D153)","v":-5966010.1300000008},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E154:$BI154)","v":-4195340.2768187691},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E154:$BI154)","v":0},-4195340.2768187691,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E154:$BI154)","v":-1351314.807593076},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E154:$BI154)","v":0},-1351314.807593076,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E154:$BI154)","v":-254154.57308373085},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E154:$BI154)","v":0},-254154.57308373085,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E154:$BI154)","v":-39435.721316513169},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUM(AD154:AI154)","v":-39435.721316513169},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E154:$BI154)","v":-49697.361356513567},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUM(AL154:AQ154)","v":-49697.361356513567},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E154:$BI154)","v":-76067.389831398308},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUM(AT154:AY154)","v":-76067.389831398308},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUM(BB154:BG154)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUM(BJ154:BO154)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E154:$BI154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E154:$BI154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E154:$BI154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E154:$BI154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E154:$BI154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E154:$BI154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E154:$BI154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E154:$BI154)","v":0},0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E155:$BI155)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E155:$BI155)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E155:$BI155)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E155:$BI155)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E155:$BI155)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E155:$BI155)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E155:$BI155)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E155:$BI155)","v":0},0]
[{"$f":"ACCOUNTS!A156","v":0},{"$f":"ACCOUNTS!B156","v":"Transmission Plant"},null,null,0]
[{"$f":"ACCOUNTS!A157","v":365},{"$f":"ACCOUNTS!B157","v":"Land and Land Rights"},{"$f":"IF(ACCOUNTS!N157>\"\",ACCOUNTS!N157,IF(ACCOUNTS!O157>\"\",ACCOUNTS!O157,IF(ACCOUNTS!P157>\"\",ACCOUNTS!P157,IF(ACCOUNTS!U157=\"\",\"\",ACCOUNTS!U157))))","v":""},{"$f":"ACCOUNTS!C157","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUM(F157:K157)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUM(N157:S157)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUM(V157:AA157)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUM(AD157:AI157)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUM(AL157:AQ157)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUM(AT157:AY157)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUM(BB157:BG157)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUM(BJ157:BO157)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E157:$BI157)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E157:$BI157)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E157:$BI157)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E157:$BI157)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E157:$BI157)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E157:$BI157)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E157:$BI157)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E157:$BI157)","v":0},0]
[{"$f":"ACCOUNTS!A158","v":366},{"$f":"ACCOUNTS!B158","v":"Structures and Improvements"},{"$f":"IF(ACCOUNTS!N158>\"\",ACCOUNTS!N158,IF(ACCOUNTS!O158>\"\",ACCOUNTS!O158,IF(ACCOUNTS!P158>\"\",ACCOUNTS!P158,IF(ACCOUNTS!U158=\"\",\"\",ACCOUNTS!U158))))","v":""},{"$f":"ACCOUNTS!C158","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E158:$BI158)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E158:$BI158)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E158:$BI158)","v":0},0]
[{"$f":"ACCOUNTS!A159","v":367},{"$f":"ACCOUNTS!B159","v":"Mains"},{"$f":"IF(ACCOUNTS!N159>\"\",ACCOUNTS!N159,IF(ACCOUNTS!O159>\"\",ACCOUNTS!O159,IF(ACCOUNTS!P159>\"\",ACCOUNTS!P159,IF(ACCOUNTS!U159=\"\",\"\",ACCOUNTS!U159))))","v":""},{"$f":"ACCOUNTS!C159","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E159:$BI159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E159:$BI159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E159:$BI159)","v":0},0]
[{"$f":"ACCOUNTS!A160","v":369},{"$f":"ACCOUNTS!B160","v":"M&R Station Equipment"},{"$f":"IF(ACCOUNTS!N160>\"\",ACCOUNTS!N160,IF(ACCOUNTS!O160>\"\",ACCOUNTS!O160,IF(ACCOUNTS!P160>\"\",ACCOUNTS!P160,IF(ACCOUNTS!U160=\"\",\"\",ACCOUNTS!U160))))","v":""},{"$f":"ACCOUNTS!C160","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E160:$BI160)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E160:$BI160)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E160:$BI160)","v":0},0]
[{"$f":"ACCOUNTS!A161","v":372},{"$f":"ACCOUNTS!B161","v":"Easements"},{"$f":"IF(ACCOUNTS!N161>\"\",ACCOUNTS!N161,IF(ACCOUNTS!O161>\"\",ACCOUNTS!O161,IF(ACCOUNTS!P161>\"\",ACCOUNTS!P161,IF(ACCOUNTS!U161=\"\",\"\",ACCOUNTS!U161))))","v":""},{"$f":"ACCOUNTS!C161","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E161:$BI161)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E161:$BI161)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E161:$BI161)","v":0},0]
[{"$f":"ACCOUNTS!A162","v":"~"},{"$f":"ACCOUNTS!B162","v":"~"},{"$f":"IF(ACCOUNTS!N162>\"\",ACCOUNTS!N162,IF(ACCOUNTS!O162>\"\",ACCOUNTS!O162,IF(ACCOUNTS!P162>\"\",ACCOUNTS!P162,IF(ACCOUNTS!U162=\"\",\"\",ACCOUNTS!U162))))","v":""},{"$f":"ACCOUNTS!C162","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E162:$BI162)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E162:$BI162)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E162:$BI162)","v":0},0]
[{"$f":"ACCOUNTS!A163","v":"~"},{"$f":"ACCOUNTS!B163","v":"~"},{"$f":"IF(ACCOUNTS!N163>\"\",ACCOUNTS!N163,IF(ACCOUNTS!O163>\"\",ACCOUNTS!O163,IF(ACCOUNTS!P163>\"\",ACCOUNTS!P163,IF(ACCOUNTS!U163=\"\",\"\",ACCOUNTS!U163))))","v":""},{"$f":"ACCOUNTS!C163","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E163:$BI163)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E163:$BI163)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E163:$BI163)","v":0},0]
[{"$f":"ACCOUNTS!A164","v":"~"},{"$f":"ACCOUNTS!B164","v":"~"},{"$f":"IF(ACCOUNTS!N164>\"\",ACCOUNTS!N164,IF(ACCOUNTS!O164>\"\",ACCOUNTS!O164,IF(ACCOUNTS!P164>\"\",ACCOUNTS!P164,IF(ACCOUNTS!U164=\"\",\"\",ACCOUNTS!U164))))","v":""},{"$f":"ACCOUNTS!C164","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E164:$BI164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E164:$BI164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E164:$BI164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUM(AD164:AI164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUM(AL164:AQ164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUM(AT164:AY164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUM(BB164:BG164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUM(BJ164:BO164)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E164:$BI164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E164:$BI164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E164:$BI164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E164:$BI164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E164:$BI164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E164:$BI164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E164:$BI164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E164:$BI164)","v":0},0]
[{"$f":"ACCOUNTS!A165","v":0},{"$f":"ACCOUNTS!B165","v":"Sub-total"},null,{"$f":"ACCOUNTS!C165","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E165:$BI165)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E165:$BI165)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E165:$BI165)","v":0},0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A167","v":0},{"$f":"ACCOUNTS!B167","v":"Distribution Plant"},null,null,0]
[{"$f":"ACCOUNTS!A168","v":373},{"$f":"ACCOUNTS!B168","v":"Easements"},{"$f":"IF(ACCOUNTS!N168>\"\",ACCOUNTS!N168,IF(ACCOUNTS!O168>\"\",ACCOUNTS!O168,IF(ACCOUNTS!P168>\"\",ACCOUNTS!P168,IF(ACCOUNTS!U168=\"\",\"\",ACCOUNTS!U168))))","v":"DISTPT"},{"$f":"ACCOUNTS!C168","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUM(F168:K168)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUM(N168:S168)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUM(V168:AA168)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E168:$BI168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E168:$BI168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E168:$BI168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E168:$BI168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E168:$BI168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E168:$BI168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E168:$BI168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E168:$BI168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E168:$BI168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E168:$BI168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E168:$BI168)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E168:$BI168)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E168:$BI168)","v":0},0]
[{"$f":"ACCOUNTS!A169","v":374},{"$f":"ACCOUNTS!B169","v":"Land and Land Rights"},{"$f":"IF(ACCOUNTS!N169>\"\",ACCOUNTS!N169,IF(ACCOUNTS!O169>\"\",ACCOUNTS!O169,IF(ACCOUNTS!P169>\"\",ACCOUNTS!P169,IF(ACCOUNTS!U169=\"\",\"\",ACCOUNTS!U169))))","v":"DISTPT"},{"$f":"ACCOUNTS!C169","v":-2458000},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E169:$BI169)","v":-653404.66301523149},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E169:$BI169)","v":-248965.31752051413},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E169:$BI169)","v":-670440.45501840883},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E169:$BI169)","v":-14629.050175533959},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E169:$BI169)","v":0},-1587439.4857296883,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E169:$BI169)","v":-232892.23620920518},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E169:$BI169)","v":-95693.219900274577},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E169:$BI169)","v":-365223.37157347979},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E169:$BI169)","v":-5214.2147153874066},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E169:$BI169)","v":0},-699023.04239834705,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E169:$BI169)","v":-36935.338975948078},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E169:$BI169)","v":-35277.231361759921},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E169:$BI169)","v":-14239.383020719644},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E169:$BI169)","v":-623.77681301110078},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E169:$BI169)","v":0},-87075.730171438743,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E169:$BI169)","v":-4970.7849370045778},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E169:$BI169)","v":-30570.574307644205},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E169:$BI169)","v":-8752.2153779992404},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E169:$BI169)","v":-14.036351218100966},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E169:$BI169)","v":0},-44307.610973866125,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E169:$BI169)","v":-551.00683118083714},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E169:$BI169)","v":-3276.4241085933331},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E169:$BI169)","v":-1625.7659996542516},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E169:$BI169)","v":-13.024695430339724},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E169:$BI169)","v":0},-5466.2216348587617,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E169:$BI169)","v":-1286.8404905850014},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E169:$BI169)","v":-27549.801081251284},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E169:$BI169)","v":-1521.7051627209589},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E169:$BI169)","v":0},-30358.346734557243,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E169:$BI169)","v":-1439.2955714357663},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E169:$BI169)","v":-1379.8276779906087},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E169:$BI169)","v":-1510.4391078177928},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E169:$BI169)","v":0},-4329.5623572441673,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E169:$BI169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E169:$BI169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E169:$BI169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E169:$BI169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E169:$BI169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E169:$BI169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E169:$BI169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E169:$BI169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E169:$BI169)","v":0},0]
[{"$f":"ACCOUNTS!A170","v":375},{"$f":"ACCOUNTS!B170","v":"Structures and Improvements"},{"$f":"IF(ACCOUNTS!N170>\"\",ACCOUNTS!N170,IF(ACCOUNTS!O170>\"\",ACCOUNTS!O170,IF(ACCOUNTS!P170>\"\",ACCOUNTS!P170,IF(ACCOUNTS!U170=\"\",\"\",ACCOUNTS!U170))))","v":"DISTPT"},{"$f":"ACCOUNTS!C170","v":-13216353.23575405},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E170:$BI170)","v":-3513273.7316103084},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E170:$BI170)","v":-1338654.8331174862},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E170:$BI170)","v":-3604873.0175195145},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E170:$BI170)","v":-78658.541343948978},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E170:$BI170)","v":0},-8535460.1235912591,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E170:$BI170)","v":-1252231.9200998882},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E170:$BI170)","v":-514530.26707433595},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E170:$BI170)","v":-1963759.5966916855},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E170:$BI170)","v":-28036.169050295663},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E170:$BI170)","v":0},-3758557.9529162059,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E170:$BI170)","v":-198596.61789603095},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E170:$BI170)","v":-189681.1842377705},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E170:$BI170)","v":-76563.350635081093},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E170:$BI170)","v":-3353.9685520860912},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E170:$BI170)","v":0},-468195.12132096867,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E170:$BI170)","v":-26727.27810676075},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E170:$BI170)","v":-164374.08814877667},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E170:$BI170)","v":-47059.548425970963},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E170:$BI170)","v":-75.471674466854765},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E170:$BI170)","v":0},-238236.38635597524,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E170:$BI170)","v":-2962.6936192837438},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E170:$BI170)","v":-17616.915528604586},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E170:$BI170)","v":-8741.5369121681797},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E170:$BI170)","v":-70.032130022571778},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E170:$BI170)","v":0},-29391.178190079085,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E170:$BI170)","v":-6919.177575932632},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E170:$BI170)","v":-148131.77488387949},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E170:$BI170)","v":-8182.015033031239},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E170:$BI170)","v":0},-163232.96749284337,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E170:$BI170)","v":-7738.9091467662993},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E170:$BI170)","v":-7419.157850607884},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E170:$BI170)","v":-8121.4388893479036},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E170:$BI170)","v":0},-23279.505886722087,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E170:$BI170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E170:$BI170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E170:$BI170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E170:$BI170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E170:$BI170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E170:$BI170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E170:$BI170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E170:$BI170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E170:$BI170)","v":0},0]
[{"$f":"ACCOUNTS!A171","v":376},{"$f":"ACCOUNTS!B171","v":"Mains"},{"$f":"IF(ACCOUNTS!N171>\"\",ACCOUNTS!N171,IF(ACCOUNTS!O171>\"\",ACCOUNTS!O171,IF(ACCOUNTS!P171>\"\",ACCOUNTS!P171,IF(ACCOUNTS!U171=\"\",\"\",ACCOUNTS!U171))))","v":"A_MAINS"},{"$f":"ACCOUNTS!C171","v":-233451005.58665612},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E171:$BI171)","v":-132045312.79882507},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E171:$BI171)","v":0},-132045312.79882507,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E171:$BI171)","v":-50753419.312781788},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E171:$BI171)","v":0},-50753419.312781788,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E171:$BI171)","v":-18710208.699877594},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E171:$BI171)","v":0},-18710208.699877594,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E171:$BI171)","v":-16011442.156430908},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E171:$BI171)","v":0},-16011442.156430908,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E171:$BI171)","v":-1716038.2584490767},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E171:$BI171)","v":0},-1716038.2584490767,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E171:$BI171)","v":-13905068.778510012},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E171:$BI171)","v":0},-13905068.778510012,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E171:$BI171)","v":-309515.58178170118},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E171:$BI171)","v":0},-309515.58178170118,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E171:$BI171)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E171:$BI171)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E171:$BI171)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E171:$BI171)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E171:$BI171)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E171:$BI171)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E171:$BI171)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E171:$BI171)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E171:$BI171)","v":0},0]
[{"$f":"ACCOUNTS!A172","v":376},{"$f":"ACCOUNTS!B172","v":"Mains - Peak"},{"$f":"IF(ACCOUNTS!N172>\"\",ACCOUNTS!N172,IF(ACCOUNTS!O172>\"\",ACCOUNTS!O172,IF(ACCOUNTS!P172>\"\",ACCOUNTS!P172,IF(ACCOUNTS!U172=\"\",\"\",ACCOUNTS!U172))))","v":"P_MAINS"},{"$f":"ACCOUNTS!C172","v":-491187921.16334385},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E172:$BI172)","v":-344674370.3596406},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E172:$BI172)","v":0},-344674370.3596406,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E172:$BI172)","v":-122851870.2432114},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E172:$BI172)","v":0},-122851870.2432114,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E172:$BI172)","v":-19483584.103620078},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E172:$BI172)","v":0},-19483584.103620078,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E172:$BI172)","v":-2591819.528033928},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUM(AD172:AI172)","v":-2591819.528033928},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E172:$BI172)","v":-287300.75495786284},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUM(AL172:AQ172)","v":-287300.75495786284},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E172:$BI172)","v":-647746.1018527539},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUM(AT172:AY172)","v":-647746.1018527539},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E172:$BI172)","v":-651230.07202718453},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUM(BB172:BG172)","v":-651230.07202718453},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUM(BJ172:BO172)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUM(BR172:BW172)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUM(BZ172:CE172)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUM(CH172:CM172)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUM(CP172:CU172)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUM(CX172:DC172)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUM(DF172:DK172)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E172:$BI172)","v":0},{"$f":"SUM(DN172:DS172)","v":0}]
[{"$f":"ACCOUNTS!A173","v":376},{"$f":"ACCOUNTS!B173","v":"Mains - LNG Related"},{"$f":"IF(ACCOUNTS!N173>\"\",ACCOUNTS!N173,IF(ACCOUNTS!O173>\"\",ACCOUNTS!O173,IF(ACCOUNTS!P173>\"\",ACCOUNTS!P173,IF(ACCOUNTS!U173=\"\",\"\",ACCOUNTS!U173))))","v":""},{"$f":"ACCOUNTS!C173","v":-1097298.6100000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E173:$BI173)","v":-783271.00330257998},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E173:$BI173)","v":0},-783271.00330257998,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E173:$BI173)","v":-279180.33929414011},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E173:$BI173)","v":0},-279180.33929414011,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E173:$BI173)","v":-33398.360406283682},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E173:$BI173)","v":0},-33398.360406283682,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E173:$BI173)","v":-751.53661853566268},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUM(AD173:AI173)","v":-751.53661853566268},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E173:$BI173)","v":-697.37037846070257},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUM(AL173:AQ173)","v":-697.37037846070257},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUM(AT173:AY173)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUM(BB173:BG173)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUM(BJ173:BO173)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E173:$BI173)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E173:$BI173)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E173:$BI173)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E173:$BI173)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E173:$BI173)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E173:$BI173)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E173:$BI173)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E173:$BI173)","v":0},0]
[{"$f":"ACCOUNTS!A174","v":378},{"$f":"ACCOUNTS!B174","v":"Meas. & Reg. Station Equip.- Gen."},{"$f":"IF(ACCOUNTS!N174>\"\",ACCOUNTS!N174,IF(ACCOUNTS!O174>\"\",ACCOUNTS!O174,IF(ACCOUNTS!P174>\"\",ACCOUNTS!P174,IF(ACCOUNTS!U174=\"\",\"\",ACCOUNTS!U174))))","v":"COM_1"},{"$f":"ACCOUNTS!C174","v":-13395716.739912014},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E174:$BI174)","v":-6850847.2587872036},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E174:$BI174)","v":0},-6850847.2587872036,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E174:$BI174)","v":-2633216.7057136358},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E174:$BI174)","v":0},-2633216.7057136358,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E174:$BI174)","v":-970733.2980321697},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E174:$BI174)","v":0},-970733.2980321697,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E174:$BI174)","v":-1022784.2282492854},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E174:$BI174)","v":0},-1022784.2282492854,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E174:$BI174)","v":-109617.66271061009},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E174:$BI174)","v":0},-109617.66271061009,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E174:$BI174)","v":-1391833.6008022055},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E174:$BI174)","v":0},-1391833.6008022055,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E174:$BI174)","v":-416683.98561690398},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E174:$BI174)","v":0},-416683.98561690398,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E174:$BI174)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E174:$BI174)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E174:$BI174)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E174:$BI174)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E174:$BI174)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E174:$BI174)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E174:$BI174)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E174:$BI174)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E174:$BI174)","v":0},0]
[{"$f":"ACCOUNTS!A175","v":378},{"$f":"ACCOUNTS!B175","v":"Meas. & Reg. Station Equip.- Peak"},{"$f":"IF(ACCOUNTS!N175>\"\",ACCOUNTS!N175,IF(ACCOUNTS!O175>\"\",ACCOUNTS!O175,IF(ACCOUNTS!P175>\"\",ACCOUNTS!P175,IF(ACCOUNTS!U175=\"\",\"\",ACCOUNTS!U175))))","v":"PDAY"},{"$f":"ACCOUNTS!C175","v":-28184990.000087988},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E175:$BI175)","v":-19662247.48851978},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E175:$BI175)","v":0},-19662247.48851978,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E175:$BI175)","v":-7008191.1649801852},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E175:$BI175)","v":0},-7008191.1649801852,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E175:$BI175)","v":-1111457.9021615169},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E175:$BI175)","v":0},-1111457.9021615169,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E175:$BI175)","v":-176748.73252241517},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUM(AD175:AI175)","v":-176748.73252241517},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E175:$BI175)","v":-19592.430623460641},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUM(AL175:AQ175)","v":-19592.430623460641},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E175:$BI175)","v":-66585.156830476713},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUM(AT175:AY175)","v":-66585.156830476713},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E175:$BI175)","v":-140167.12445015073},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUM(BB175:BG175)","v":-140167.12445015073},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUM(BJ175:BO175)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E175:$BI175)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E175:$BI175)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E175:$BI175)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E175:$BI175)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E175:$BI175)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E175:$BI175)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E175:$BI175)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E175:$BI175)","v":0},0]
[{"$f":"ACCOUNTS!A176","v":380},{"$f":"ACCOUNTS!B176","v":"Services"},{"$f":"IF(ACCOUNTS!N176>\"\",ACCOUNTS!N176,IF(ACCOUNTS!O176>\"\",ACCOUNTS!O176,IF(ACCOUNTS!P176>\"\",ACCOUNTS!P176,IF(ACCOUNTS!U176=\"\",\"\",ACCOUNTS!U176))))","v":"SERV"},{"$f":"ACCOUNTS!C176","v":-569171319.08906019},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E176:$BI176)","v":-330675747.58875829},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E176:$BI176)","v":0},-330675747.58875829,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E176:$BI176)","v":-233687113.27198255},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E176:$BI176)","v":0},-233687113.27198255,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E176:$BI176)","v":-4151570.2736944109},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E176:$BI176)","v":0},-4151570.2736944109,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E176:$BI176)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E176:$BI176)","v":-656887.95462490479},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E176:$BI176)","v":0},-656887.95462490479,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E176:$BI176)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E176:$BI176)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E176:$BI176)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E176:$BI176)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E176:$BI176)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E176:$BI176)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E176:$BI176)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E176:$BI176)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E176:$BI176)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E176:$BI176)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E176:$BI176)","v":0},0]
[{"$f":"ACCOUNTS!A177","v":380},{"$f":"ACCOUNTS!B177","v":"Services - DIR"},{"$f":"IF(ACCOUNTS!N177>\"\",ACCOUNTS!N177,IF(ACCOUNTS!O177>\"\",ACCOUNTS!O177,IF(ACCOUNTS!P177>\"\",ACCOUNTS!P177,IF(ACCOUNTS!U177=\"\",\"\",ACCOUNTS!U177))))","v":"DIR_380"},{"$f":"ACCOUNTS!C177","v":-5436247.7109397883},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E177:$BI177)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E177:$BI177)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E177:$BI177)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E177:$BI177)","v":-4167609.1845776159},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E177:$BI177)","v":0},-4167609.1845776159,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E177:$BI177)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E177:$BI177)","v":-536349.60337306384},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E177:$BI177)","v":0},-536349.60337306384,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E177:$BI177)","v":-732288.92298910813},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E177:$BI177)","v":0},-732288.92298910813,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E177:$BI177)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E177:$BI177)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E177:$BI177)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E177:$BI177)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E177:$BI177)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E177:$BI177)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E177:$BI177)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E177:$BI177)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E177:$BI177)","v":0},0]
[{"$f":"ACCOUNTS!A178","v":381},{"$f":"ACCOUNTS!B178","v":"Meters"},{"$f":"IF(ACCOUNTS!N178>\"\",ACCOUNTS!N178,IF(ACCOUNTS!O178>\"\",ACCOUNTS!O178,IF(ACCOUNTS!P178>\"\",ACCOUNTS!P178,IF(ACCOUNTS!U178=\"\",\"\",ACCOUNTS!U178))))","v":"MTRS_CUS"},{"$f":"ACCOUNTS!C178","v":-26013626.026426494},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E178:$BI178)","v":-20598531.881405737},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E178:$BI178)","v":0},-20598531.881405737,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E178:$BI178)","v":-5308714.0986462953},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E178:$BI178)","v":0},-5308714.0986462953,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E178:$BI178)","v":-105236.0339870192},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E178:$BI178)","v":0},-105236.0339870192,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E178:$BI178)","v":-597.28677443624213},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUM(AD178:AI178)","v":-597.28677443624213},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E178:$BI178)","v":-347.63002153076241},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUM(AL178:AQ178)","v":-347.63002153076241},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUM(AT178:AY178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E178:$BI178)","v":-199.09559147874739},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUM(BB178:BG178)","v":-199.09559147874739},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUM(BJ178:BO178)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E178:$BI178)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E178:$BI178)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E178:$BI178)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E178:$BI178)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E178:$BI178)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E178:$BI178)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E178:$BI178)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E178:$BI178)","v":0},0]
[{"$f":"ACCOUNTS!A179","v":382},{"$f":"ACCOUNTS!B179","v":"Meter Installations"},{"$f":"IF(ACCOUNTS!N179>\"\",ACCOUNTS!N179,IF(ACCOUNTS!O179>\"\",ACCOUNTS!O179,IF(ACCOUNTS!P179>\"\",ACCOUNTS!P179,IF(ACCOUNTS!U179=\"\",\"\",ACCOUNTS!U179))))","v":"MTRS_INST"},{"$f":"ACCOUNTS!C179","v":-53312366.299999997},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E179:$BI179)","v":-49472993.381416753},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E179:$BI179)","v":0},-49472993.381416753,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E179:$BI179)","v":-3805521.8781297142},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E179:$BI179)","v":0},-3805521.8781297142,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E179:$BI179)","v":-33427.902447871202},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E179:$BI179)","v":0},-33427.902447871202,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E179:$BI179)","v":-181.34485957253821},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E179:$BI179)","v":0},-181.34485957253821,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E179:$BI179)","v":-181.34485957253821},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E179:$BI179)","v":0},-181.34485957253821,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E179:$BI179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E179:$BI179)","v":-60.448286524179395},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E179:$BI179)","v":0},-60.448286524179395,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E179:$BI179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E179:$BI179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E179:$BI179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E179:$BI179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E179:$BI179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E179:$BI179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E179:$BI179)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E179:$BI179)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E179:$BI179)","v":0},0]
[{"$f":"ACCOUNTS!A180","v":383},{"$f":"ACCOUNTS!B180","v":"House Regulators"},{"$f":"IF(ACCOUNTS!N180>\"\",ACCOUNTS!N180,IF(ACCOUNTS!O180>\"\",ACCOUNTS!O180,IF(ACCOUNTS!P180>\"\",ACCOUNTS!P180,IF(ACCOUNTS!U180=\"\",\"\",ACCOUNTS!U180))))","v":"MTRS_CUS"},{"$f":"ACCOUNTS!C180","v":-7987443.6600000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E180:$BI180)","v":-6324747.3733304702},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E180:$BI180)","v":0},-6324747.3733304702,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E180:$BI180)","v":-1630032.4578706913},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E180:$BI180)","v":0},-1630032.4578706913,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E180:$BI180)","v":-32312.561563668718},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E180:$BI180)","v":0},-32312.561563668718,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E180:$BI180)","v":-183.39598081505821},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E180:$BI180)","v":0},-183.39598081505821,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E180:$BI180)","v":-106.73926075053157},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E180:$BI180)","v":0},-106.73926075053157,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E180:$BI180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E180:$BI180)","v":-61.13199360501941},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E180:$BI180)","v":0},-61.13199360501941,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E180:$BI180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E180:$BI180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E180:$BI180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E180:$BI180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E180:$BI180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E180:$BI180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E180:$BI180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E180:$BI180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E180:$BI180)","v":0},0]
[{"$f":"ACCOUNTS!A181","v":384},{"$f":"ACCOUNTS!B181","v":"House Regulators Installations"},{"$f":"IF(ACCOUNTS!N181>\"\",ACCOUNTS!N181,IF(ACCOUNTS!O181>\"\",ACCOUNTS!O181,IF(ACCOUNTS!P181>\"\",ACCOUNTS!P181,IF(ACCOUNTS!U181=\"\",\"\",ACCOUNTS!U181))))","v":"MTRS_CUS"},{"$f":"ACCOUNTS!C181","v":-29550643.809999999},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E181:$BI181)","v":-23399270.752104662},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E181:$BI181)","v":0},-23399270.752104662,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E181:$BI181)","v":-6030528.741316421},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E181:$BI181)","v":0},-6030528.741316421,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E181:$BI181)","v":-119544.75524359077},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E181:$BI181)","v":0},-119544.75524359077,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E181:$BI181)","v":-678.49859553830993},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUM(AD181:AI181)","v":-678.49859553830993},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E181:$BI181)","v":-394.89654127734673},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUM(AL181:AQ181)","v":-394.89654127734673},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUM(AT181:AY181)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E181:$BI181)","v":-226.16619851277002},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUM(BB181:BG181)","v":-226.16619851277002},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUM(BJ181:BO181)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E181:$BI181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E181:$BI181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E181:$BI181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E181:$BI181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E181:$BI181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E181:$BI181)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E181:$BI181)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E181:$BI181)","v":0},0]
[{"$f":"ACCOUNTS!A182","v":385},{"$f":"ACCOUNTS!B182","v":"Indust. Meas. & Reg. Station Equip."},{"$f":"IF(ACCOUNTS!N182>\"\",ACCOUNTS!N182,IF(ACCOUNTS!O182>\"\",ACCOUNTS!O182,IF(ACCOUNTS!P182>\"\",ACCOUNTS!P182,IF(ACCOUNTS!U182=\"\",\"\",ACCOUNTS!U182))))","v":"MTRS_385"},{"$f":"ACCOUNTS!C182","v":-3505570.3899999997},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E182:$BI182)","v":-15706.658114276999},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E182:$BI182)","v":0},-15706.658114276999,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E182:$BI182)","v":-1837686.5837837858},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E182:$BI182)","v":0},-1837686.5837837858,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E182:$BI182)","v":-995636.1005812512},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E182:$BI182)","v":0},-995636.1005812512,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E182:$BI182)","v":-397118.69118243409},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E182:$BI182)","v":0},-397118.69118243409,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E182:$BI182)","v":-92913.845332109602},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E182:$BI182)","v":0},-92913.845332109602,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E182:$BI182)","v":-100206.62527029566},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E182:$BI182)","v":0},-100206.62527029566,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E182:$BI182)","v":-66301.885735845761},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E182:$BI182)","v":0},-66301.885735845761,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E182:$BI182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E182:$BI182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E182:$BI182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E182:$BI182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E182:$BI182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E182:$BI182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E182:$BI182)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E182:$BI182)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E182:$BI182)","v":0},0]
[{"$f":"ACCOUNTS!A183","v":386},{"$f":"ACCOUNTS!B183","v":"Rental Property on Customers Premise"},{"$f":"IF(ACCOUNTS!N183>\"\",ACCOUNTS!N183,IF(ACCOUNTS!O183>\"\",ACCOUNTS!O183,IF(ACCOUNTS!P183>\"\",ACCOUNTS!P183,IF(ACCOUNTS!U183=\"\",\"\",ACCOUNTS!U183))))","v":"DIR_386"},{"$f":"ACCOUNTS!C183","v":-10749142.92},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E183:$BI183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E183:$BI183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E183:$BI183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E183:$BI183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E183:$BI183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E183:$BI183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E183:$BI183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E183:$BI183)","v":-10749142.92},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E183:$BI183)","v":0},-10749142.92,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E183:$BI183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E183:$BI183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E183:$BI183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E183:$BI183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E183:$BI183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E183:$BI183)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E183:$BI183)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E183:$BI183)","v":0},0]
[{"$f":"ACCOUNTS!A184","v":387},{"$f":"ACCOUNTS!B184","v":"Other Equipment"},{"$f":"IF(ACCOUNTS!N184>\"\",ACCOUNTS!N184,IF(ACCOUNTS!O184>\"\",ACCOUNTS!O184,IF(ACCOUNTS!P184>\"\",ACCOUNTS!P184,IF(ACCOUNTS!U184=\"\",\"\",ACCOUNTS!U184))))","v":"DISTPT"},{"$f":"ACCOUNTS!C184","v":-252063.11},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E184:$BI184)","v":-67005.374877185182},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E184:$BI184)","v":-25530.908143351615},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E184:$BI184)","v":-68752.362148801971},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E184:$BI184)","v":-1500.1805873031471},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E184:$BI184)","v":0},-162788.82575664192,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E184:$BI184)","v":-23882.644977114262},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E184:$BI184)","v":-9813.1532196814878},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E184:$BI184)","v":-37452.9450299011},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E184:$BI184)","v":-534.70755792038835},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E184:$BI184)","v":0},-71683.450784617249,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E184:$BI184)","v":-3787.6470346548767},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E184:$BI184)","v":-3617.6113300385432},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E184:$BI184)","v":-1460.2209799364473},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E184:$BI184)","v":-63.967096596202822},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E184:$BI184)","v":0},-8929.4464412260713,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E184:$BI184)","v":-509.74430852828624},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E184:$BI184)","v":-3134.952821184253},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E184:$BI184)","v":-897.52263123202374},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E184:$BI184)","v":-1.4394004642338558},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E184:$BI184)","v":0},-4543.6591614087965,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E184:$BI184)","v":-56.504676769197218},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E184:$BI184)","v":-335.99090744142114},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E184:$BI184)","v":-166.71913507124066},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E184:$BI184)","v":-1.3356571346518387},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E184:$BI184)","v":0},-560.55037641651086,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E184:$BI184)","v":-131.96298459348296},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E184:$BI184)","v":-2825.1784135156877},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E184:$BI184)","v":-156.04789903112322},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E184:$BI184)","v":0},-3113.1892971402935,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E184:$BI184)","v":-147.59695603959574},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E184:$BI184)","v":-141.49863945418687},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E184:$BI184)","v":-154.892587055402},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E184:$BI184)","v":0},-443.98818254918467,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E184:$BI184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E184:$BI184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E184:$BI184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E184:$BI184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E184:$BI184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E184:$BI184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E184:$BI184)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E184:$BI184)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E184:$BI184)","v":0},0]
[{"$f":"ACCOUNTS!A185","v":388},{"$f":"ACCOUNTS!B185","v":"ARO"},{"$f":"IF(ACCOUNTS!N185>\"\",ACCOUNTS!N185,IF(ACCOUNTS!O185>\"\",ACCOUNTS!O185,IF(ACCOUNTS!P185>\"\",ACCOUNTS!P185,IF(ACCOUNTS!U185=\"\",\"\",ACCOUNTS!U185))))","v":"DISTPT"},{"$f":"ACCOUNTS!C185","v":-937883},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E185:$BI185)","v":-249315.34807270722},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E185:$BI185)","v":-94996.069524854494},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E185:$BI185)","v":-255815.58391945905},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E185:$BI185)","v":-5581.9110926689646},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E185:$BI185)","v":0},-605708.91260968975,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E185:$BI185)","v":-88863.168906671257},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E185:$BI185)","v":-36513.036680117664},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E185:$BI185)","v":-139355.89560677376},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E185:$BI185)","v":-1989.5538404848198},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E185:$BI185)","v":0},-266721.65503404749,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E185:$BI185)","v":-14093.175966142846},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E185:$BI185)","v":-13460.50267748636},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E185:$BI185)","v":-5433.2283424009765},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E185:$BI185)","v":-238.01044292810835},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E185:$BI185)","v":0},-33224.917428958288,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E185:$BI185)","v":-1896.6699304608069},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E185:$BI185)","v":-11664.614297549335},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E185:$BI185)","v":-3339.5256368446144},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E185:$BI185)","v":-5.3557588240383192},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUM(AD185:AI185)","v":-16906.165623678797},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E185:$BI185)","v":-210.24407642326165},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E185:$BI185)","v":-1250.1637397232876},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E185:$BI185)","v":-620.33291011136225},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E185:$BI185)","v":-4.9697479350257572},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUM(AL185:AQ185)","v":-2085.7104741929375},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E185:$BI185)","v":-491.01131807621346},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E185:$BI185)","v":-10511.997594583887},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E185:$BI185)","v":-580.62709647201837},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUM(AT185:AY185)","v":-11583.636009132118},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E185:$BI185)","v":-549.18260717041937},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E185:$BI185)","v":-526.49183161792757},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E185:$BI185)","v":-576.32838151239832},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUM(BB185:BG185)","v":-1652.002820300745},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUM(BJ185:BO185)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUM(BR185:BW185)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUM(BZ185:CE185)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUM(CH185:CM185)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUM(CP185:CU185)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUM(CX185:DC185)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUM(DF185:DK185)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E185:$BI185)","v":0},{"$f":"SUM(DN185:DS185)","v":0}]
[{"$f":"ACCOUNTS!A186","v":"~"},{"$f":"ACCOUNTS!B186","v":"~"},{"$f":"IF(ACCOUNTS!N186>\"\",ACCOUNTS!N186,IF(ACCOUNTS!O186>\"\",ACCOUNTS!O186,IF(ACCOUNTS!P186>\"\",ACCOUNTS!P186,IF(ACCOUNTS!U186=\"\",\"\",ACCOUNTS!U186))))","v":""},{"$f":"ACCOUNTS!C186","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E186:$BI186)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E186:$BI186)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E186:$BI186)","v":0},0]
[{"$f":"ACCOUNTS!A187","v":"~"},{"$f":"ACCOUNTS!B187","v":"~"},{"$f":"IF(ACCOUNTS!N187>\"\",ACCOUNTS!N187,IF(ACCOUNTS!O187>\"\",ACCOUNTS!O187,IF(ACCOUNTS!P187>\"\",ACCOUNTS!P187,IF(ACCOUNTS!U187=\"\",\"\",ACCOUNTS!U187))))","v":""},{"$f":"ACCOUNTS!C187","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E187:$BI187)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E187:$BI187)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E187:$BI187)","v":0},0]
[{"$f":"ACCOUNTS!A188","v":0},{"$f":"ACCOUNTS!B188","v":"Sub-total"},null,{"$f":"ACCOUNTS!C188","v":-1489907591.3521807},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E188:$BI188)","v":-368819616.96573585},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E188:$BI188)","v":-140604307.18591848},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E188:$BI188)","v":-435086879.05373633},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E188:$BI188)","v":-883640.68650203513},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E188:$BI188)","v":0},-945394443.89189267,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E188:$BI188)","v":-131457931.37838447},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E188:$BI188)","v":-54043185.695369825},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E188:$BI188)","v":-254805388.84063131},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E188:$BI188)","v":-314954.98445822846},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E188:$BI188)","v":0},-440621460.89884382,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E188:$BI188)","v":-20848454.785654373},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E188:$BI188)","v":-19922978.52751682},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E188:$BI188)","v":-5535423.8104959503},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E188:$BI188)","v":-37678.083310905196},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E188:$BI188)","v":0},-46344535.206978045,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E188:$BI188)","v":-2802672.7378390976},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E188:$BI188)","v":-17243970.614255346},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E188:$BI188)","v":-4626417.2140424587},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E188:$BI188)","v":-847.83980350889078},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E188:$BI188)","v":0},-24673908.405940413,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E188:$BI188)","v":-310673.6347849805},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E188:$BI188)","v":-1848135.4154440493},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E188:$BI188)","v":-761986.76559715054},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E188:$BI188)","v":-786.73260898329181},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E188:$BI188)","v":0},-2921582.5484351637,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E188:$BI188)","v":-723160.25105241791},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E188:$BI188)","v":-15485921.131285448},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E188:$BI188)","v":-646996.62383461487},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E188:$BI188)","v":0},-16856078.006172482,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E188:$BI188)","v":-801272.18075874739},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E188:$BI188)","v":-735666.54339827574},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E188:$BI188)","v":-809500.74976080807},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E188:$BI188)","v":0},-2346439.4739178312,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E188:$BI188)","v":-10749142.92},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E188:$BI188)","v":0},-10749142.92,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E188:$BI188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E188:$BI188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E188:$BI188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E188:$BI188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E188:$BI188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E188:$BI188)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E188:$BI188)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E188:$BI188)","v":0},0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A190","v":0},{"$f":"ACCOUNTS!B190","v":"General Plant"},null,null,0]
[{"$f":"ACCOUNTS!A191","v":389},{"$f":"ACCOUNTS!B191","v":"Land and Land Rights"},{"$f":"IF(ACCOUNTS!N191>\"\",ACCOUNTS!N191,IF(ACCOUNTS!O191>\"\",ACCOUNTS!O191,IF(ACCOUNTS!P191>\"\",ACCOUNTS!P191,IF(ACCOUNTS!U191=\"\",\"\",ACCOUNTS!U191))))","v":"PLTXR"},{"$f":"ACCOUNTS!C191","v":-747201},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E191:$BI191)","v":-203180.87903259156},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E191:$BI191)","v":-75298.100179881279},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E191:$BI191)","v":-200137.4159788315},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E191:$BI191)","v":-4367.0101922409303},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUM(F191:K191)","v":-482983.40538354532},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E191:$BI191)","v":-72179.43499425624},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E191:$BI191)","v":-28941.853147848873},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E191:$BI191)","v":-109025.13607981164},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E191:$BI191)","v":-1556.5281773871777},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUM(N191:S191)","v":-211702.95239930393},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E191:$BI191)","v":-11497.880583374284},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E191:$BI191)","v":-10669.391735368021},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E191:$BI191)","v":-4250.6881879934099},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E191:$BI191)","v":-186.20755738870892},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUM(V191:AA191)","v":-26604.16806412442},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E191:$BI191)","v":-1550.6867524023746},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E191:$BI191)","v":-9271.8075547950757},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E191:$BI191)","v":-2612.6791077887201},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E191:$BI191)","v":-4.1900798818664917},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E191:$BI191)","v":0},-13439.363494868036,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E191:$BI191)","v":-248.3378229370129},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E191:$BI191)","v":-993.71289191555161},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E191:$BI191)","v":-485.31767992447539},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E191:$BI191)","v":-3.8880841211586974},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E191:$BI191)","v":0},-1731.2564788981986,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E191:$BI191)","v":-510.94226706132048},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E191:$BI191)","v":-8422.7355820718421},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E191:$BI191)","v":-454.25382204935374},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E191:$BI191)","v":0},-9387.9316711825159,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E191:$BI191)","v":-429.65321430226118},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E191:$BI191)","v":-471.3785729526204},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E191:$BI191)","v":-450.89072082281245},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E191:$BI191)","v":0},-1351.9225080776941,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E191:$BI191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E191:$BI191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E191:$BI191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E191:$BI191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E191:$BI191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E191:$BI191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E191:$BI191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E191:$BI191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E191:$BI191)","v":0},0]
[{"$f":"ACCOUNTS!A192","v":390},{"$f":"ACCOUNTS!B192","v":"Structures and Improvements"},{"$f":"IF(ACCOUNTS!N192>\"\",ACCOUNTS!N192,IF(ACCOUNTS!O192>\"\",ACCOUNTS!O192,IF(ACCOUNTS!P192>\"\",ACCOUNTS!P192,IF(ACCOUNTS!U192=\"\",\"\",ACCOUNTS!U192))))","v":"PLTXR"},{"$f":"ACCOUNTS!C192","v":-16882131.282430999},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E192:$BI192)","v":-4590633.9444245156},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E192:$BI192)","v":-1701272.3652061452},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E192:$BI192)","v":-4521870.4620057205},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E192:$BI192)","v":-98667.479536464234},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E192:$BI192)","v":0},-10912444.251172846,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E192:$BI192)","v":-1630809.778713797},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E192:$BI192)","v":-653907.26778848469},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E192:$BI192)","v":-2463295.2316502314},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E192:$BI192)","v":-35167.930764885728},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E192:$BI192)","v":0},-4783180.2089173989,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E192:$BI192)","v":-259781.14252823402},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E192:$BI192)","v":-241062.40754518157},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E192:$BI192)","v":-96039.320116519506},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E192:$BI192)","v":-4207.1416253685265},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E192:$BI192)","v":0},-601090.01181530359,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E192:$BI192)","v":-35035.950610322339},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E192:$BI192)","v":-209485.6301925265},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E192:$BI192)","v":-59030.423803707265},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E192:$BI192)","v":-94.669946439503008},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUM(AD192:AI192)","v":-303646.67455299565},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E192:$BI192)","v":-5610.902192603804},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E192:$BI192)","v":-22451.778702601452},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E192:$BI192)","v":-10965.184449926888},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E192:$BI192)","v":-87.846706000843795},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUM(AL192:AQ192)","v":-39115.712051132985},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E192:$BI192)","v":-11544.14197822558},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E192:$BI192)","v":-190301.84361870459},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E192:$BI192)","v":-10263.332971159351},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUM(AT192:AY192)","v":-212109.31856808951},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E192:$BI192)","v":-9707.5110576260377},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E192:$BI192)","v":-10650.246656938516},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E192:$BI192)","v":-10187.347638668396},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUM(BB192:BG192)","v":-30545.105353232953},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUM(BJ192:BO192)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUM(BR192:BW192)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUM(BZ192:CE192)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUM(CH192:CM192)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUM(CP192:CU192)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUM(CX192:DC192)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUM(DF192:DK192)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E192:$BI192)","v":0},{"$f":"SUM(DN192:DS192)","v":0}]
[{"$f":"ACCOUNTS!A193","v":391},{"$f":"ACCOUNTS!B193","v":"Office Furniture and Equipment"},{"$f":"IF(ACCOUNTS!N193>\"\",ACCOUNTS!N193,IF(ACCOUNTS!O193>\"\",ACCOUNTS!O193,IF(ACCOUNTS!P193>\"\",ACCOUNTS!P193,IF(ACCOUNTS!U193=\"\",\"\",ACCOUNTS!U193))))","v":"OML"},{"$f":"ACCOUNTS!C193","v":-15029905.509857001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E193:$BI193)","v":-2772111.4847610984},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E193:$BI193)","v":-807859.65715095052},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E193:$BI193)","v":-6197838.6844846625},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E193:$BI193)","v":-1045429.8904772692},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E193:$BI193)","v":0},-10823239.716873981,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E193:$BI193)","v":-983036.15013028705},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E193:$BI193)","v":-310511.89213909867},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E193:$BI193)","v":-1761571.5687739621},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E193:$BI193)","v":-101288.37134997544},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E193:$BI193)","v":-10.697900430787705},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E193:$BI193)","v":0},-3156418.6802937542,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E193:$BI193)","v":-169650.97271470458},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E193:$BI193)","v":-114469.96841557209},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E193:$BI193)","v":-129469.7202398817},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E193:$BI193)","v":-11674.214649355123},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E193:$BI193)","v":-2532.5268385078111},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E193:$BI193)","v":0},-427797.40285802126,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E193:$BI193)","v":-42220.912423989474},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E193:$BI193)","v":-99927.258676279205},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E193:$BI193)","v":-56714.725483578644},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E193:$BI193)","v":-4400.4694996411508},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E193:$BI193)","v":-8827.4899692626586},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E193:$BI193)","v":0},-212090.8560527511,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E193:$BI193)","v":-7465.1278844525532},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E193:$BI193)","v":-10709.778499343918},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E193:$BI193)","v":-12596.95330022835},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E193:$BI193)","v":-1701.5490159421809},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E193:$BI193)","v":-91.370121799377358},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E193:$BI193)","v":0},-32564.77882176638,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E193:$BI193)","v":-39062.841780897739},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E193:$BI193)","v":-91942.682931538337},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E193:$BI193)","v":-12229.322344655433},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E193:$BI193)","v":-9118.1142277344861},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E193:$BI193)","v":-27766.235308060583},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E193:$BI193)","v":0},-180119.19659288658,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E193:$BI193)","v":-15358.11190569801},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E193:$BI193)","v":-5999.542191501364},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E193:$BI193)","v":-9588.9856171146548},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E193:$BI193)","v":-14059.195722228014},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E193:$BI193)","v":0},-45005.835436542038,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E193:$BI193)","v":-141336.66103695109},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E193:$BI193)","v":-11332.38189034632},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E193:$BI193)","v":0},-152669.04292729741,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E193:$BI193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E193:$BI193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E193:$BI193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E193:$BI193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E193:$BI193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E193:$BI193)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E193:$BI193)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E193:$BI193)","v":0},0]
[{"$f":"ACCOUNTS!A194","v":392},{"$f":"ACCOUNTS!B194","v":"Transportation Equipment"},{"$f":"IF(ACCOUNTS!N194>\"\",ACCOUNTS!N194,IF(ACCOUNTS!O194>\"\",ACCOUNTS!O194,IF(ACCOUNTS!P194>\"\",ACCOUNTS!P194,IF(ACCOUNTS!U194=\"\",\"\",ACCOUNTS!U194))))","v":"OML"},{"$f":"ACCOUNTS!C194","v":-6140468.8691170001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E194:$BI194)","v":-1132546.3265709635},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E194:$BI194)","v":-330051.11523140519},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E194:$BI194)","v":-2532127.3958061775},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E194:$BI194)","v":-427110.44943762542},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E194:$BI194)","v":0},-4421835.2870461717,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E194:$BI194)","v":-401619.48277937539},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E194:$BI194)","v":-126859.6536365645},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E194:$BI194)","v":-719690.17847012589},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E194:$BI194)","v":-41381.370672635974},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E194:$BI194)","v":-4.3706279136009183},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E194:$BI194)","v":0},-1289555.0561866153,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E194:$BI194)","v":-69310.915886122064},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E194:$BI194)","v":-46766.713007187383},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E194:$BI194)","v":-52894.862586121781},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E194:$BI194)","v":-4769.501150805092},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E194:$BI194)","v":-1034.6640038330131},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E194:$BI194)","v":0},-174776.65663406934,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E194:$BI194)","v":-17249.356504283787},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E194:$BI194)","v":-40825.288001676337},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E194:$BI194)","v":-23170.804768136211},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E194:$BI194)","v":-1797.8120989732311},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E194:$BI194)","v":-3606.471598450898},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E194:$BI194)","v":0},-86649.732971520454,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E194:$BI194)","v":-3049.878480499794},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E194:$BI194)","v":-4375.4806992785689},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E194:$BI194)","v":-5146.4860863592212},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E194:$BI194)","v":-695.16796062472622},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E194:$BI194)","v":-37.329269176612627},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E194:$BI194)","v":0},-13304.342495938925,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E194:$BI194)","v":-15959.126538589104},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E194:$BI194)","v":-37563.189064225706},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E194:$BI194)","v":-4996.2904356587705},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E194:$BI194)","v":-3725.2061580651352},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E194:$BI194)","v":-11343.897232747504},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E194:$BI194)","v":0},-73587.709429286217,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E194:$BI194)","v":-6274.5576133865561},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E194:$BI194)","v":-2451.113350759756},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E194:$BI194)","v":-3917.5806946815205},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E194:$BI194)","v":-5743.8853225355633},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E194:$BI194)","v":0},-18387.136981363397,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E194:$BI194)","v":-57743.102017053003},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E194:$BI194)","v":-4629.8453549811366},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E194:$BI194)","v":0},-62372.947372034141,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E194:$BI194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E194:$BI194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E194:$BI194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E194:$BI194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E194:$BI194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E194:$BI194)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E194:$BI194)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E194:$BI194)","v":0},0]
[{"$f":"ACCOUNTS!A195","v":390.1},{"$f":"ACCOUNTS!B195","v":"Leaseholds"},{"$f":"IF(ACCOUNTS!N195>\"\",ACCOUNTS!N195,IF(ACCOUNTS!O195>\"\",ACCOUNTS!O195,IF(ACCOUNTS!P195>\"\",ACCOUNTS!P195,IF(ACCOUNTS!U195=\"\",\"\",ACCOUNTS!U195))))","v":"PLTXR"},{"$f":"ACCOUNTS!C195","v":-10397228.861733001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E195:$BI195)","v":-2827242.0669002612},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E195:$BI195)","v":-1047765.7021657152},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E195:$BI195)","v":-2784892.5760642323},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E195:$BI195)","v":-60766.51986580529},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E195:$BI195)","v":0},-6720666.8649960142,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E195:$BI195)","v":-1004369.7810172389},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E195:$BI195)","v":-402723.05692959786},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E195:$BI195)","v":-1517074.1092468901},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E195:$BI195)","v":-21658.937407780006},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E195:$BI195)","v":0},-2945825.8846015069,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E195:$BI195)","v":-159991.88417871305},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E195:$BI195)","v":-148463.54285942329},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E195:$BI195)","v":-59147.910549413922},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E195:$BI195)","v":-2591.0599556942357},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E195:$BI195)","v":0},-370194.39754324453,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E195:$BI195)","v":-21577.654550228101},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E195:$BI195)","v":-129016.29562748098},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E195:$BI195)","v":-36355.174345253428},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E195:$BI195)","v":-58.304551895285329},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E195:$BI195)","v":0},-187007.42907485776,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E195:$BI195)","v":-3455.5965263706148},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E195:$BI195)","v":-13827.417736459854},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E195:$BI195)","v":-6753.1480670128312},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E195:$BI195)","v":-54.10231041092959},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E195:$BI195)","v":0},-24090.264640254227,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E195:$BI195)","v":-7109.7116917258572},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E195:$BI195)","v":-117201.54214015086},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E195:$BI195)","v":-6320.8975217700017},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E195:$BI195)","v":0},-130632.15135364672,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E195:$BI195)","v":-5978.5824701517049},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E195:$BI195)","v":-6559.1867563152355},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E195:$BI195)","v":-6274.1002970105001},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E195:$BI195)","v":0},-18811.869523477442,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E195:$BI195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E195:$BI195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E195:$BI195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E195:$BI195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E195:$BI195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E195:$BI195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E195:$BI195)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E195:$BI195)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E195:$BI195)","v":0},0]
[{"$f":"ACCOUNTS!A196","v":"~"},{"$f":"ACCOUNTS!B196","v":"~"},{"$f":"IF(ACCOUNTS!N196>\"\",ACCOUNTS!N196,IF(ACCOUNTS!O196>\"\",ACCOUNTS!O196,IF(ACCOUNTS!P196>\"\",ACCOUNTS!P196,IF(ACCOUNTS!U196=\"\",\"\",ACCOUNTS!U196))))","v":""},{"$f":"ACCOUNTS!C196","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E196:$BI196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E196:$BI196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E196:$BI196)","v":0},0]
[{"$f":"ACCOUNTS!A197","v":393},{"$f":"ACCOUNTS!B197","v":"Stores Equipment"},{"$f":"IF(ACCOUNTS!N197>\"\",ACCOUNTS!N197,IF(ACCOUNTS!O197>\"\",ACCOUNTS!O197,IF(ACCOUNTS!P197>\"\",ACCOUNTS!P197,IF(ACCOUNTS!U197=\"\",\"\",ACCOUNTS!U197))))","v":"PLTXR"},{"$f":"ACCOUNTS!C197","v":602.18727200000035},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E197:$BI197)","v":163.74836124041371},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E197:$BI197)","v":60.684551458182533},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E197:$BI197)","v":161.29556110527398},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E197:$BI197)","v":3.5194786335427315},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E197:$BI197)","v":0},389.24795243741295,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E197:$BI197)","v":58.171144114759649},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E197:$BI197)","v":23.324936119903128},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E197:$BI197)","v":87.865981543561361},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E197:$BI197)","v":1.2544435258142281},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E197:$BI197)","v":0},170.61650530403836,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E197:$BI197)","v":9.2664187310829789},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E197:$BI197)","v":8.5987196256704941},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E197:$BI197)","v":3.4257319302977063},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E197:$BI197)","v":0.15006915275767849},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E197:$BI197)","v":0},21.440939439808854,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E197:$BI197)","v":1.2497357808082779},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E197:$BI197)","v":7.4723728928776056},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E197:$BI197)","v":2.1056209835515269},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E197:$BI197)","v":3.3768862374692573E-3},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E197:$BI197)","v":0},10.831106543474879,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E197:$BI197)","v":0.20014142931936507},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E197:$BI197)","v":0.80085713955663496},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E197:$BI197)","v":0.39112920047897315},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E197:$BI197)","v":3.133500584484061E-3},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E197:$BI197)","v":0},1.3952612699394575,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E197:$BI197)","v":0.41178067206970043},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E197:$BI197)","v":6.7880853517931286},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E197:$BI197)","v":0.36609408966994683},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E197:$BI197)","v":0},7.5659601135327756,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E197:$BI197)","v":0.34626786771793694},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E197:$BI197)","v":0.37989533863791891},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E197:$BI197)","v":0.36338368543725613},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E197:$BI197)","v":0},1.0895468917931119,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E197:$BI197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E197:$BI197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E197:$BI197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E197:$BI197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E197:$BI197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E197:$BI197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E197:$BI197)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E197:$BI197)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E197:$BI197)","v":0},0]
[{"$f":"ACCOUNTS!A198","v":394},{"$f":"ACCOUNTS!B198","v":"Tools, Shop, and Garage Equipment "},{"$f":"IF(ACCOUNTS!N198>\"\",ACCOUNTS!N198,IF(ACCOUNTS!O198>\"\",ACCOUNTS!O198,IF(ACCOUNTS!P198>\"\",ACCOUNTS!P198,IF(ACCOUNTS!U198=\"\",\"\",ACCOUNTS!U198))))","v":"OML"},{"$f":"ACCOUNTS!C198","v":-1952215.7619329998},{"$f":"(ROUND((SUM(F198:DT198)/2-D198),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E198:$BI198)","v":-360066.11823586881},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E198:$BI198)","v":-104931.88763466019},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E198:$BI198)","v":-805029.57000187866},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E198:$BI198)","v":-135789.59021712653},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E198:$BI198)","v":0},-1405817.1660895343,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E198:$BI198)","v":-127685.3447665181},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E198:$BI198)","v":-40332.004063767105},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E198:$BI198)","v":-228808.34347748937},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E198:$BI198)","v":-13156.220770667122},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E198:$BI198)","v":-1.3895370018711639},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E198:$BI198)","v":0},-409983.30261544354,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E198:$BI198)","v":-22035.754166498591},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E198:$BI198)","v":-14868.362044079055},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E198:$BI198)","v":-16816.661181242365},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E198:$BI198)","v":-1516.3492432945463},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E198:$BI198)","v":-328.94676605989764},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E198:$BI198)","v":0},-55566.073401174457,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E198:$BI198)","v":-5484.0218831215589},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E198:$BI198)","v":-12979.427535765288},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E198:$BI198)","v":-7366.6052624304757},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E198:$BI198)","v":-571.57151862803744},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E198:$BI198)","v":-1146.5917097747592},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E198:$BI198)","v":0},-27548.217909720119,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E198:$BI198)","v":-969.63619041491108},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E198:$BI198)","v":-1391.0798294452666},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E198:$BI198)","v":-1636.2026207624297},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E198:$BI198)","v":-221.01208862859411},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E198:$BI198)","v":-11.86795165342191},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E198:$BI198)","v":0},-4229.7986809046233,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E198:$BI198)","v":-5073.8240091097587},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E198:$BI198)","v":-11942.320907848814},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E198:$BI198)","v":-1588.4514924819982},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E198:$BI198)","v":-1184.3405337987494},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E198:$BI198)","v":-3606.5218229340803},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E198:$BI198)","v":0},-23395.4587661734,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E198:$BI198)","v":-1994.8460831088603},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E198:$BI198)","v":-779.27308478085388},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E198:$BI198)","v":-1245.5014338182737},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E198:$BI198)","v":-1826.1314730844022},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E198:$BI198)","v":0},-5845.75207479239,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E198:$BI198)","v":-18358.043384528424},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E198:$BI198)","v":-1471.9490107285881},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E198:$BI198)","v":0},-19829.992395257013,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E198:$BI198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E198:$BI198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E198:$BI198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E198:$BI198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E198:$BI198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E198:$BI198)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E198:$BI198)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E198:$BI198)","v":0},0]
[{"$f":"ACCOUNTS!A199","v":"~"},{"$f":"ACCOUNTS!B199","v":"~"},{"$f":"IF(ACCOUNTS!N199>\"\",ACCOUNTS!N199,IF(ACCOUNTS!O199>\"\",ACCOUNTS!O199,IF(ACCOUNTS!P199>\"\",ACCOUNTS!P199,IF(ACCOUNTS!U199=\"\",\"\",ACCOUNTS!U199))))","v":""},{"$f":"ACCOUNTS!C199","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E199:$BI199)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E199:$BI199)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E199:$BI199)","v":0},0]
[{"$f":"ACCOUNTS!A200","v":"~"},{"$f":"ACCOUNTS!B200","v":"~"},{"$f":"IF(ACCOUNTS!N200>\"\",ACCOUNTS!N200,IF(ACCOUNTS!O200>\"\",ACCOUNTS!O200,IF(ACCOUNTS!P200>\"\",ACCOUNTS!P200,IF(ACCOUNTS!U200=\"\",\"\",ACCOUNTS!U200))))","v":""},{"$f":"ACCOUNTS!C200","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E200:$BI200)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E200:$BI200)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E200:$BI200)","v":0},0]
[{"$f":"ACCOUNTS!A201","v":395},{"$f":"ACCOUNTS!B201","v":"Laboratory Equipment"},{"$f":"IF(ACCOUNTS!N201>\"\",ACCOUNTS!N201,IF(ACCOUNTS!O201>\"\",ACCOUNTS!O201,IF(ACCOUNTS!P201>\"\",ACCOUNTS!P201,IF(ACCOUNTS!U201=\"\",\"\",ACCOUNTS!U201))))","v":"PLTXR"},{"$f":"ACCOUNTS!C201","v":-1142247.75},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E201:$BI201)","v":-310603.03976841556},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E201:$BI201)","v":-115108.36509820515},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E201:$BI201)","v":-305950.49135725771},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E201:$BI201)","v":-6675.8577227737514},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E201:$BI201)","v":0},-738337.75394665229,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E201:$BI201)","v":-110340.85502891518},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E201:$BI201)","v":-44243.472156703203},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E201:$BI201)","v":-166666.95625488812},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E201:$BI201)","v":-2379.4679188492851},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E201:$BI201)","v":0},-323630.75135935575,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E201:$BI201)","v":-17576.83438074623},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E201:$BI201)","v":-16310.321725469741},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E201:$BI201)","v":-6498.0360287085405},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E201:$BI201)","v":-284.65588705080512},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E201:$BI201)","v":0},-40669.848021975318,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E201:$BI201)","v":-2370.5381201128203},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E201:$BI201)","v":-14173.831830923238},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E201:$BI201)","v":-3994.0080812842511},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E201:$BI201)","v":-6.4053839828670815},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E201:$BI201)","v":0},-20544.783416303177,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E201:$BI201)","v":-379.63455548065559},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E201:$BI201)","v":-1519.0910008639332},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E201:$BI201)","v":-741.90616437739277},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E201:$BI201)","v":-5.9437224243600451},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E201:$BI201)","v":0},-2646.575443146342,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E201:$BI201)","v":-781.07852496275075},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E201:$BI201)","v":-12875.853709331896},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E201:$BI201)","v":-694.41877910331323},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E201:$BI201)","v":0},-14351.35101339796,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E201:$BI201)","v":-656.81177797811517},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E201:$BI201)","v":-720.59742205021337},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E201:$BI201)","v":-689.2775991409751},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E201:$BI201)","v":0},-2066.6867991693034,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E201:$BI201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E201:$BI201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E201:$BI201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E201:$BI201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E201:$BI201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E201:$BI201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E201:$BI201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E201:$BI201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E201:$BI201)","v":0},0]
[{"$f":"ACCOUNTS!A202","v":396},{"$f":"ACCOUNTS!B202","v":"Power Operated Equipment"},{"$f":"IF(ACCOUNTS!N202>\"\",ACCOUNTS!N202,IF(ACCOUNTS!O202>\"\",ACCOUNTS!O202,IF(ACCOUNTS!P202>\"\",ACCOUNTS!P202,IF(ACCOUNTS!U202=\"\",\"\",ACCOUNTS!U202))))","v":"PLTXR"},{"$f":"ACCOUNTS!C202","v":-307859.55667299998},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E202:$BI202)","v":-83713.987726734951},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E202:$BI202)","v":-31024.101600101436},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E202:$BI202)","v":-82460.029037598768},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E202:$BI202)","v":-1799.2826853413808},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E202:$BI202)","v":0},-198997.40104977653,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E202:$BI202)","v":-29739.1583499478},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E202:$BI202)","v":-11924.537145148124},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E202:$BI202)","v":-44920.215657827415},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E202:$BI202)","v":-641.31615808791639},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E202:$BI202)","v":0},-87225.227311011244,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E202:$BI202)","v":-4737.322914552713},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E202:$BI202)","v":-4395.971378010694},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E202:$BI202)","v":-1751.3560355390437},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E202:$BI202)","v":-76.720689703105492},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E202:$BI202)","v":0},-10961.371017805555,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E202:$BI202)","v":-638.90939135960627},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E202:$BI202)","v":-3820.1428576468497},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E202:$BI202)","v":-1076.4683557070248},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E202:$BI202)","v":-1.7263843796460046},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E202:$BI202)","v":0},-5537.246989093127,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E202:$BI202)","v":-102.31941883713586},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E202:$BI202)","v":-409.42666078520568},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E202:$BI202)","v":-199.95916197531574},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E202:$BI202)","v":-1.6019569752278802},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E202:$BI202)","v":0},-713.30719857288511,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E202:$BI202)","v":-210.51692894280879},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E202:$BI202)","v":-3470.3107226442949},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E202:$BI202)","v":-187.16032268844643},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E202:$BI202)","v":0},-3867.9879742755497,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E202:$BI202)","v":-177.02445269508951},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E202:$BI202)","v":-194.21601214980319},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E202:$BI202)","v":-185.77466762019918},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E202:$BI202)","v":0},-557.01513246509194,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E202:$BI202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E202:$BI202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E202:$BI202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E202:$BI202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E202:$BI202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E202:$BI202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E202:$BI202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E202:$BI202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E202:$BI202)","v":0},0]
[{"$f":"ACCOUNTS!A203","v":397},{"$f":"ACCOUNTS!B203","v":"Communication Equipment"},{"$f":"IF(ACCOUNTS!N203>\"\",ACCOUNTS!N203,IF(ACCOUNTS!O203>\"\",ACCOUNTS!O203,IF(ACCOUNTS!P203>\"\",ACCOUNTS!P203,IF(ACCOUNTS!U203=\"\",\"\",ACCOUNTS!U203))))","v":"OML"},{"$f":"ACCOUNTS!C203","v":-6590070.3486360004},{"$f":"(ROUND((SUM(F203:DT203)/2-D203),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E203:$BI203)","v":-1215470.6951987515},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E203:$BI203)","v":-354217.2616426766},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E203:$BI203)","v":-2717528.2581427312},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E203:$BI203)","v":-458383.22258870822},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(F203:K203)","v":-4745599.4375728676},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E203:$BI203)","v":-431025.82250848284},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E203:$BI203)","v":-136148.24204601426},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E203:$BI203)","v":-772385.46541520744},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E203:$BI203)","v":-44411.290028226933},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E203:$BI203)","v":-4.6906426906914795},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(N203:S203)","v":-1383975.5106406223},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E203:$BI203)","v":-74385.81993554176},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E203:$BI203)","v":-50190.943926429143},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E203:$BI203)","v":-56767.792973780335},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E203:$BI203)","v":-5118.721189156644},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E203:$BI203)","v":-1110.4214869900395},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(V203:AA203)","v":-187573.6995118979},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E203:$BI203)","v":-18512.344131186597},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E203:$BI203)","v":-43814.491314742307},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E203:$BI203)","v":-24867.357316068592},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E203:$BI203)","v":-1929.4468318941649},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E203:$BI203)","v":-3870.535304507916},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(AD203:AI203)","v":-92994.174898399564},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E203:$BI203)","v":-3273.1887694066168},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E203:$BI203)","v":-4695.8507944510184},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E203:$BI203)","v":-5523.308737539568},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E203:$BI203)","v":-746.06774535989871},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E203:$BI203)","v":-40.062496070014582},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(AL203:AQ203)","v":-14278.478542827117},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E203:$BI203)","v":-17127.644294565023},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E203:$BI203)","v":-40313.543432711638},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E203:$BI203)","v":-5362.1158506000629},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E203:$BI203)","v":-3997.9635379784095},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E203:$BI203)","v":-12174.490643131194},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(AT203:AY203)","v":-78975.757758986336},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E203:$BI203)","v":-6733.9769910327896},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E203:$BI203)","v":-2630.5824128883669},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E203:$BI203)","v":-4204.4236237813584},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E203:$BI203)","v":-6164.4491905795385},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(BB203:BG203)","v":-19733.432218282054},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E203:$BI203)","v":-61971.017613116739},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E203:$BI203)","v":-4968.8398790007705},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(BJ203:BO203)","v":-66939.857492117502},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(BR203:BW203)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(BZ203:CE203)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(CH203:CM203)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(CP203:CU203)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(CX203:DC203)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(DF203:DK203)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E203:$BI203)","v":0},{"$f":"SUM(DN203:DS203)","v":0}]
[{"$f":"ACCOUNTS!A204","v":398},{"$f":"ACCOUNTS!B204","v":"Misc. Equipment"},{"$f":"IF(ACCOUNTS!N204>\"\",ACCOUNTS!N204,IF(ACCOUNTS!O204>\"\",ACCOUNTS!O204,IF(ACCOUNTS!P204>\"\",ACCOUNTS!P204,IF(ACCOUNTS!U204=\"\",\"\",ACCOUNTS!U204))))","v":"OML"},{"$f":"ACCOUNTS!C204","v":-522926.56719399994},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E204:$BI204)","v":-96448.426881625521},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E204:$BI204)","v":-28107.380782361794},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E204:$BI204)","v":-215637.71676237087},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E204:$BI204)","v":-36373.020676061387},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E204:$BI204)","v":0},-376566.54510241956,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E204:$BI204)","v":-34202.192360963651},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E204:$BI204)","v":-10803.455665288302},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E204:$BI204)","v":-61289.312346068204},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E204:$BI204)","v":-3524.0660889036872},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E204:$BI204)","v":-0.37220568983525515},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E204:$BI204)","v":0},-109819.39866691368,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E204:$BI204)","v":-5902.5654369311787},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E204:$BI204)","v":-3982.6855592074999},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E204:$BI204)","v":-4504.5630071464775},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E204:$BI204)","v":-406.17401002750967},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E204:$BI204)","v":-88.112700716517224},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E204:$BI204)","v":0},-14884.100714029182,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E204:$BI204)","v":-1468.9671058274926},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E204:$BI204)","v":-3476.7097048230676},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E204:$BI204)","v":-1973.2417271038466},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E204:$BI204)","v":-153.10291924191472},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E204:$BI204)","v":-307.12961059792514},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E204:$BI204)","v":0},-7379.1510675942473,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E204:$BI204)","v":-259.72975649918919},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E204:$BI204)","v":-372.61895641307382},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E204:$BI204)","v":-438.27830734341137},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E204:$BI204)","v":-59.200983348526655},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E204:$BI204)","v":-3.1789863286439686},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E204:$BI204)","v":0},-1133.006989932845,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E204:$BI204)","v":-1359.090231401033},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E204:$BI204)","v":-3198.9071077302578},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E204:$BI204)","v":-425.48754206109362},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E204:$BI204)","v":-317.24112764813583},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E204:$BI204)","v":-966.05411817276956},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E204:$BI204)","v":0},-6266.7801270132895,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E204:$BI204)","v":-534.34565720728688},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E204:$BI204)","v":-208.738504768366},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E204:$BI204)","v":-333.6238759679411},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E204:$BI204)","v":-489.15323863557762},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E204:$BI204)","v":0},-1565.8612765791718,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E204:$BI204)","v":-4917.4424234565922},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E204:$BI204)","v":-394.2808260613366},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E204:$BI204)","v":0},-5311.7232495179287,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E204:$BI204)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E204:$BI204)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E204:$BI204)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E204:$BI204)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E204:$BI204)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E204:$BI204)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E204:$BI204)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E204:$BI204)","v":0},0]
[{"$f":"ACCOUNTS!A205","v":399},{"$f":"ACCOUNTS!B205","v":"Other Intangible Plant"},{"$f":"IF(ACCOUNTS!N205>\"\",ACCOUNTS!N205,IF(ACCOUNTS!O205>\"\",ACCOUNTS!O205,IF(ACCOUNTS!P205>\"\",ACCOUNTS!P205,IF(ACCOUNTS!U205=\"\",\"\",ACCOUNTS!U205))))","v":"OML"},{"$f":"ACCOUNTS!C205","v":-8508.2000000000007},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E205:$BI205)","v":-1569.2499809247824},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E205:$BI205)","v":-457.31701576326901},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E205:$BI205)","v":-3508.501837270308},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E205:$BI205)","v":-591.80189711274704},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E205:$BI205)","v":0},-6126.8707310711061,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E205:$BI205)","v":-556.48175346500136},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E205:$BI205)","v":-175.77604057226145},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E205:$BI205)","v":-997.19876559524857},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E205:$BI205)","v":-57.337800331125315},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E205:$BI205)","v":-6.0559180751691855E-3},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E205:$BI205)","v":0},-1786.8004158817118,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E205:$BI205)","v":-96.036825055527771},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E205:$BI205)","v":-64.799701144803592},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E205:$BI205)","v":-73.290831603866948},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E205:$BI205)","v":-6.608594645821448},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E205:$BI205)","v":-1.4336247711777641},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E205:$BI205)","v":0},-242.16957722119753,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E205:$BI205)","v":-23.900613802941006},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E205:$BI205)","v":-56.567295230960362},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E205:$BI205)","v":-32.10534005306431},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E205:$BI205)","v":-2.4910385878535743},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E205:$BI205)","v":-4.9971072743753497},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E205:$BI205)","v":0},-120.06139494919461,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E205:$BI205)","v":-4.2258949016575373},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E205:$BI205)","v":-6.062642068398798},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E205:$BI205)","v":-7.1309429057097615},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E205:$BI205)","v":-0.96322091499143458},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E205:$BI205)","v":-5.1723230713834265E-2},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E205:$BI205)","v":0},-18.434424021471365,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E205:$BI205)","v":-22.1128782361451},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E205:$BI205)","v":-52.047348827647909},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E205:$BI205)","v":-6.9228326355451122},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E205:$BI205)","v":-5.1616252292160061},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E205:$BI205)","v":-15.718041812911483},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E205:$BI205)","v":0},-101.96272674146559,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E205:$BI205)","v":-8.693992628919931},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E205:$BI205)","v":-3.3962492206125372},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E205:$BI205)","v":-5.4281783324605311},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E205:$BI205)","v":-7.9586960121214023},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E205:$BI205)","v":0},-25.477116194114402,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E205:$BI205)","v":-80.00852557894946},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E205:$BI205)","v":-6.4150883407890369},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E205:$BI205)","v":0},-86.4236139197385,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E205:$BI205)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E205:$BI205)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E205:$BI205)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E205:$BI205)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E205:$BI205)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E205:$BI205)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E205:$BI205)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E205:$BI205)","v":0},0]
[{"$f":"ACCOUNTS!A206","v":0},{"$f":"ACCOUNTS!B206","v":"Sub-total"},null,{"$f":"ACCOUNTS!C206","v":-59720161.520302005},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E206:$BI206)","v":-13593422.471120512},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E206:$BI206)","v":-4596032.5691564074},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E206:$BI206)","v":-20366819.805917624},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E206:$BI206)","v":-2275950.6058178958},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E206:$BI206)","v":0},-40832225.452012442,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E206:$BI206)","v":-4825506.3112591328},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E206:$BI206)","v":-1766547.8858229676},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E206:$BI206)","v":-7845635.8501565522},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E206:$BI206)","v":-265221.58269420458},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E206:$BI206)","v":-21.526969644861694},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E206:$BI206)","v":0},-14702933.156902501,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E206:$BI206)","v":-794957.86313174292},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E206:$BI206)","v":-651236.50917744753},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E206:$BI206)","v":-428210.77600602066},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E206:$BI206)","v":-30837.204483337366},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E206:$BI206)","v":-5096.1054208784562},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E206:$BI206)","v":0},-1910338.4582194269,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E206:$BI206)","v":-146131.99235085631},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E206:$BI206)","v":-566839.97821899701},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E206:$BI206)","v":-217191.48797012802},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E206:$BI206)","v":-9020.1868766592834},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E206:$BI206)","v":-17763.215299868534},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUM(AD206:AI206)","v":-956946.86071650917},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E206:$BI206)","v":-24818.377350974628},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E206:$BI206)","v":-60751.497556486684},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E206:$BI206)","v":-44493.484389155114},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E206:$BI206)","v":-3577.3406612508543},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E206:$BI206)","v":-183.86054825878426},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUM(AL206:AQ206)","v":-133824.56050612606},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E206:$BI206)","v":-98760.619343045051},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E206:$BI206)","v":-517278.18848043418},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E206:$BI206)","v":-42528.287820773701},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E206:$BI206)","v":-18348.027210454133},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E206:$BI206)","v":-55872.917166859042},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUM(AT206:AY206)","v":-732788.04002156598},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E206:$BI206)","v":-47853.768947947916},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E206:$BI206)","v":-30667.891318987073},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E206:$BI206)","v":-37082.570963273662},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E206:$BI206)","v":-28290.773643075219},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUM(BB206:BG206)","v":-143895.00487328388},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E206:$BI206)","v":-284406.27500068478},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E206:$BI206)","v":-22803.712049458944},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUM(BJ206:BO206)","v":-307209.98705014371},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUM(BR206:BW206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUM(BZ206:CE206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUM(CH206:CM206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUM(CP206:CU206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUM(CX206:DC206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUM(DF206:DK206)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E206:$BI206)","v":0},{"$f":"SUM(DN206:DS206)","v":0}]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A208","v":0},{"$f":"ACCOUNTS!B208","v":"Other Assets"},null,null,0]
[{"$f":"ACCOUNTS!A209","v":108},{"$f":"ACCOUNTS!B209","v":"Retirement Work in Progress"},{"$f":"IF(ACCOUNTS!N209>\"\",ACCOUNTS!N209,IF(ACCOUNTS!O209>\"\",ACCOUNTS!O209,IF(ACCOUNTS!P209>\"\",ACCOUNTS!P209,IF(ACCOUNTS!U209=\"\",\"\",ACCOUNTS!U209))))","v":"DISTPT"},{"$f":"ACCOUNTS!C209","v":4758525.6894759992},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E209:$BI209)","v":1264948.2809525579},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E209:$BI209)","v":481980.41465008765},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E209:$BI209)","v":1297928.4493364834},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E209:$BI209)","v":28320.875131371729},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(F209:K209)","v":3073178.0200705011},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E209:$BI209)","v":450863.99059439189},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E209:$BI209)","v":185255.75476164871},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E209:$BI209)","v":707048.3303618558},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E209:$BI209)","v":10094.375375758649},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(N209:S209)","v":1353262.4510936548},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E209:$BI209)","v":71504.377285009396},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E209:$BI209)","v":68294.390434712346},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E209:$BI209)","v":27566.505250765978},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E209:$BI209)","v":1207.5907197773759},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(V209:AA209)","v":168572.86369026508},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E209:$BI209)","v":9623.1113993476883},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E209:$BI209)","v":59182.61317532949},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E209:$BI209)","v":16943.71103174788},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E209:$BI209)","v":27.173449087811708},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(AD209:AI209)","v":85776.609055512876},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E209:$BI209)","v":1066.7128402159392},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E209:$BI209)","v":6342.9407202440498},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E209:$BI209)","v":3147.3756201917754},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E209:$BI209)","v":25.214950285952902},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(AL209:AQ209)","v":10582.244130937715},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E209:$BI209)","v":2491.2382150962676},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E209:$BI209)","v":53334.595681484083},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E209:$BI209)","v":2945.9207113978591},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(AT209:AY209)","v":58771.754607978204},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E209:$BI209)","v":2786.3811844695406},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E209:$BI209)","v":2671.2552696372368},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E209:$BI209)","v":2924.110373043196},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(BB209:BG209)","v":8381.7468271499747},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(BJ209:BO209)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(BR209:BW209)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(BZ209:CE209)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(CH209:CM209)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(CP209:CU209)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(CX209:DC209)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(DF209:DK209)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E209:$BI209)","v":0},{"$f":"SUM(DN209:DS209)","v":0}]
[{"$f":"ACCOUNTS!A210","v":230},{"$f":"ACCOUNTS!B210","v":"Asset Retirment Obligations"},{"$f":"IF(ACCOUNTS!N210>\"\",ACCOUNTS!N210,IF(ACCOUNTS!O210>\"\",ACCOUNTS!O210,IF(ACCOUNTS!P210>\"\",ACCOUNTS!P210,IF(ACCOUNTS!U210=\"\",\"\",ACCOUNTS!U210))))","v":"DISTPT"},{"$f":"ACCOUNTS!C210","v":-11895651.405794},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E210:$BI210)","v":-3162194.506977011},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E210:$BI210)","v":-1204883.901284318},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E210:$BI210)","v":-3244640.3341093999},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E210:$BI210)","v":-70798.242996754067},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E210:$BI210)","v":0},-7682516.9853674825,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E210:$BI210)","v":-1127097.1753704394},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E210:$BI210)","v":-463113.58251898119},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E210:$BI210)","v":-1767522.3407188319},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E210:$BI210)","v":-25234.532387799012},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E210:$BI210)","v":0},-3382967.6309960517,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E210:$BI210)","v":-178750.98332494494},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E210:$BI210)","v":-170726.46332019509},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E210:$BI210)","v":-68912.423371872603},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E210:$BI210)","v":-3018.8085934081378},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E210:$BI210)","v":0},-421408.67861042084,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E210:$BI210)","v":-24056.438089413401},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E210:$BI210)","v":-147948.28935665489},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E210:$BI210)","v":-42356.917479702417},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E210:$BI210)","v":-67.929837713515496},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E210:$BI210)","v":0},-214429.57476348421,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E210:$BI210)","v":-2666.6335174688456},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E210:$BI210)","v":-15856.468288594644},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E210:$BI210)","v":-7868.0006506424688},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E210:$BI210)","v":-63.033863509340698},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E210:$BI210)","v":0},-26454.136320215297,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E210:$BI210)","v":-6227.7485316762049},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E210:$BI210)","v":-133329.06019590393},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E210:$BI210)","v":-7364.3914394326939},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E210:$BI210)","v":0},-146921.20016701284,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E210:$BI210)","v":-6965.5648444682465},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E210:$BI210)","v":-6677.7660933451807},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E210:$BI210)","v":-7309.8686315211398},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E210:$BI210)","v":0},-20953.199569334567,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E210:$BI210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E210:$BI210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E210:$BI210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E210:$BI210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E210:$BI210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E210:$BI210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E210:$BI210)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E210:$BI210)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E210:$BI210)","v":0},0]
[{"$f":"ACCOUNTS!A211","v":253},{"$f":"ACCOUNTS!B211","v":"Landlord Incentives"},{"$f":"IF(ACCOUNTS!N211>\"\",ACCOUNTS!N211,IF(ACCOUNTS!O211>\"\",ACCOUNTS!O211,IF(ACCOUNTS!P211>\"\",ACCOUNTS!P211,IF(ACCOUNTS!U211=\"\",\"\",ACCOUNTS!U211))))","v":"DISTPT"},{"$f":"ACCOUNTS!C211","v":-1089266.3449920001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E211:$BI211)","v":-289557.2453553013},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E211:$BI211)","v":-110329.34965229584},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E211:$BI211)","v":-297106.6818440503},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E211:$BI211)","v":-6482.885278848029},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E211:$BI211)","v":0},-703476.16213049542,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E211:$BI211)","v":-103206.53983426138},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E211:$BI211)","v":-42406.59230320905},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E211:$BI211)","v":-161849.27870606162},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E211:$BI211)","v":-2310.6869833334185},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E211:$BI211)","v":0},-309773.0978268655,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E211:$BI211)","v":-16367.950238963194},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E211:$BI211)","v":-15633.157390911876},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E211:$BI211)","v":-6310.203701350868},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E211:$BI211)","v":-276.42761969054521},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E211:$BI211)","v":0},-38587.738950916486,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E211:$BI211)","v":-2202.8107160586924},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E211:$BI211)","v":-13547.395337833177},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E211:$BI211)","v":-3878.5572235052932},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E211:$BI211)","v":-6.2202298569425754},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E211:$BI211)","v":0},-19634.983507254106,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E211:$BI211)","v":-244.17949433115319},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E211:$BI211)","v":-1451.9522023641709},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E211:$BI211)","v":-720.46061361092438},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E211:$BI211)","v":-5.7719130944020174},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E211:$BI211)","v":0},-2422.3642234006506,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E211:$BI211)","v":-570.26527167096697},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E211:$BI211)","v":-12208.735203023287},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E211:$BI211)","v":-674.3458994111129},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E211:$BI211)","v":0},-13453.346374105367,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E211:$BI211)","v":-637.82596682709902},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E211:$BI211)","v":-611.47268166136246},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E211:$BI211)","v":-669.35333047423308},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E211:$BI211)","v":0},-1918.6519789626946,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E211:$BI211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E211:$BI211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E211:$BI211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E211:$BI211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E211:$BI211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E211:$BI211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E211:$BI211)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E211:$BI211)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E211:$BI211)","v":0},0]
[{"$f":"ACCOUNTS!A212","v":182.3},{"$f":"ACCOUNTS!B212","v":" Gas Rental Equip & Pipe"},{"$f":"IF(ACCOUNTS!N212>\"\",ACCOUNTS!N212,IF(ACCOUNTS!O212>\"\",ACCOUNTS!O212,IF(ACCOUNTS!P212>\"\",ACCOUNTS!P212,IF(ACCOUNTS!U212=\"\",\"\",ACCOUNTS!U212))))","v":"DISTPT"},{"$f":"ACCOUNTS!C212","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E212:$BI212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E212:$BI212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E212:$BI212)","v":0},0]
[{"$f":"ACCOUNTS!A213","v":0},{"$f":"ACCOUNTS!B213","v":"Other"},{"$f":"IF(ACCOUNTS!N213>\"\",ACCOUNTS!N213,IF(ACCOUNTS!O213>\"\",ACCOUNTS!O213,IF(ACCOUNTS!P213>\"\",ACCOUNTS!P213,IF(ACCOUNTS!U213=\"\",\"\",ACCOUNTS!U213))))","v":"DISTPT"},{"$f":"ACCOUNTS!C213","v":8496290.0721994787},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E213:$BI213)","v":2258549.8582201614},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E213:$BI213)","v":860570.20161575882},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E213:$BI213)","v":2317435.550030028},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E213:$BI213)","v":50566.580053741745},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E213:$BI213)","v":0},5487122.1899196906,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E213:$BI213)","v":805012.20276509586},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E213:$BI213)","v":330771.90977034357},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E213:$BI213)","v":1262426.2433014554},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E213:$BI213)","v":18023.385158935092},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E213:$BI213)","v":0},2416233.7409958299,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E213:$BI213)","v":127670.20091727833},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E213:$BI213)","v":121938.80821546173},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E213:$BI213)","v":49219.661754754328},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E213:$BI213)","v":2156.1386263850472},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E213:$BI213)","v":0},300984.80951387947,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E213:$BI213)","v":17181.949028198003},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E213:$BI213)","v":105669.84011044505},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E213:$BI213)","v":30252.791141516092},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E213:$BI213)","v":48.517864729152279},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E213:$BI213)","v":0},153153.0981448883,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E213:$BI213)","v":1904.6028761089667},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E213:$BI213)","v":11325.243948802507},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E213:$BI213)","v":5619.6011076411223},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E213:$BI213)","v":45.020988803180359},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E213:$BI213)","v":0},18894.468921355776,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E213:$BI213)","v":4448.0757057207702},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E213:$BI213)","v":95228.27559711381},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E213:$BI213)","v":5259.9058042476709},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E213:$BI213)","v":0},104936.25710708225,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E213:$BI213)","v":4975.0499082792412},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E213:$BI213)","v":4769.4939796003528},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E213:$BI213)","v":5220.9637088747568},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E213:$BI213)","v":0},14965.507596754351,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E213:$BI213)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E213:$BI213)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E213:$BI213)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E213:$BI213)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E213:$BI213)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E213:$BI213)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E213:$BI213)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E213:$BI213)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E213:$BI213)","v":0},0]
[{"$f":"ACCOUNTS!A214","v":0},{"$f":"ACCOUNTS!B214","v":"Sub-total"},null,{"$f":"ACCOUNTS!C214","v":269898.01088947803},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E214:$BI214)","v":71746.386840406616},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E214:$BI214)","v":27337.365329232642},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E214:$BI214)","v":73616.983413061054},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E214:$BI214)","v":1606.326909511379},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E214:$BI214)","v":0},174307.06249221167,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E214:$BI214)","v":25572.47815478703},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E214:$BI214)","v":10507.489709802048},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E214:$BI214)","v":40102.954238417478},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E214:$BI214)","v":572.54116356131067},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E214:$BI214)","v":0},76755.46326656788,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E214:$BI214)","v":4055.6446383795483},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E214:$BI214)","v":3873.5779390670791},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E214:$BI214)","v":1563.5399322968356},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E214:$BI214)","v":68.493133063740174},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E214:$BI214)","v":0},9561.2556428072039,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E214:$BI214)","v":545.81162207359876},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E214:$BI214)","v":3356.7685912864617},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E214:$BI214)","v":961.02747005625702},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E214:$BI214)","v":1.5412462465059147},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E214:$BI214)","v":0},4865.1489296628233,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E214:$BI214)","v":60.502704524906989},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E214:$BI214)","v":359.76417808774147},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E214:$BI214)","v":178.51546357950522},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E214:$BI214)","v":1.4301624853905419},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E214:$BI214)","v":0},600.21250867754418,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E214:$BI214)","v":141.3001174698656},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E214:$BI214)","v":3025.0758796706618},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E214:$BI214)","v":167.08917680172252},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E214:$BI214)","v":0},3333.4651739422502,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E214:$BI214)","v":158.04028145343588},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E214:$BI214)","v":151.5104742310462},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E214:$BI214)","v":165.8521199225782},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E214:$BI214)","v":0},475.40287560706025,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E214:$BI214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E214:$BI214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E214:$BI214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E214:$BI214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E214:$BI214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E214:$BI214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E214:$BI214)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E214:$BI214)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E214:$BI214)","v":0},0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A216","v":0},{"$f":"ACCOUNTS!B216","v":"TOTAL ACCUMULATED RESERVE"},null,{"$f":"ACCOUNTS!C216","v":-1656631761.3504491},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E216:$BI216)","v":-416645210.0182696},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E216:$BI216)","v":-151449962.70453322},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E216:$BI216)","v":-485568029.71233439},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E216:$BI216)","v":-8240912.6320708124},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(F216:K216)","v":-1061904115.0672081},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E216:$BI216)","v":-147902990.65378147},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E216:$BI216)","v":-58211861.512714997},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E216:$BI216)","v":-271207138.01620084},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E216:$BI216)","v":-1072422.4774562588},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E216:$BI216)","v":-73.526856999966583},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(N216:S216)","v":-478394486.18701059},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E216:$BI216)","v":-23644252.670563322},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E216:$BI216)","v":-21459757.637195799},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E216:$BI216)","v":-6592703.6095960364},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E216:$BI216)","v":-125249.77281893451},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E216:$BI216)","v":-17406.101310089536},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(V216:AA216)","v":-51839369.791484185},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E216:$BI216)","v":-3310903.0550237745},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E216:$BI216)","v":-18643429.40365196},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E216:$BI216)","v":-5119130.4315951681},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E216:$BI216)","v":-31257.388553137436},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E216:$BI216)","v":-60671.493143708729},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(AD216:AI216)","v":-27165391.77196775},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E216:$BI216)","v":-568126.60242911708},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E216:$BI216)","v":-1998123.4552636147},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E216:$BI216)","v":-867682.22841759666},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E216:$BI216)","v":-12634.65817325468},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E216:$BI216)","v":-627.98844717960037},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(AL216:AQ216)","v":-3447194.9327307628},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E216:$BI216)","v":-1306142.836149063},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E216:$BI216)","v":-16922425.597692329},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E216:$BI216)","v":-748941.76529791008},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E216:$BI216)","v":-62668.958761530535},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E216:$BI216)","v":-190837.82150820311},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(AT216:AY216)","v":-19231016.979409035},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E216:$BI216)","v":-923752.54398148705},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E216:$BI216)","v":-937018.85007754364},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E216:$BI216)","v":-893166.34005019686},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E216:$BI216)","v":-96629.098400262999},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(BB216:BG216)","v":-2850566.8325094907},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E216:$BI216)","v":-11721732.128946364},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E216:$BI216)","v":-77887.659182405798},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(BJ216:BO216)","v":-11799619.788128769},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(BR216:BW216)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(BZ216:CE216)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(CH216:CM216)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(CP216:CU216)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(CX216:DC216)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(DF216:DK216)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E216:$BI216)","v":0},{"$f":"SUM(DN216:DS216)","v":0}]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A218","v":"Rate Base Adjustments and Working Capital"},null,null,null,0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B220","v":"Other Rate Base"},null,null,0]
[{"$f":"ACCOUNTS!A221","v":"n/a"},{"$f":"ACCOUNTS!B221","v":"Customer Advances for Construction"},{"$f":"IF(ACCOUNTS!N221>\"\",ACCOUNTS!N221,IF(ACCOUNTS!O221>\"\",ACCOUNTS!O221,IF(ACCOUNTS!P221>\"\",ACCOUNTS!P221,IF(ACCOUNTS!U221=\"\",\"\",ACCOUNTS!U221))))","v":"DIR_252"},{"$f":"ACCOUNTS!C221","v":-13796257.84},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E221:$BI221)","v":-12830284.082807906},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(F221:K221)","v":-12830284.082807906},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E221:$BI221)","v":-942020.7330677734},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(N221:S221)","v":-942020.7330677734},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E221:$BI221)","v":-23953.024124320469},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(V221:AA221)","v":-23953.024124320469},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(AD221:AI221)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(AL221:AQ221)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(AT221:AY221)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(BB221:BG221)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(BJ221:BO221)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(BR221:BW221)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(BZ221:CE221)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(CH221:CM221)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(CP221:CU221)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(CX221:DC221)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(DF221:DK221)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E221:$BI221)","v":0},{"$f":"SUM(DN221:DS221)","v":0}]
[{"$f":"ACCOUNTS!A222","v":"n/a"},{"$f":"ACCOUNTS!B222","v":"Gas Stored Underground - Non current"},{"$f":"IF(ACCOUNTS!N222>\"\",ACCOUNTS!N222,IF(ACCOUNTS!O222>\"\",ACCOUNTS!O222,IF(ACCOUNTS!P222>\"\",ACCOUNTS!P222,IF(ACCOUNTS!U222=\"\",\"\",ACCOUNTS!U222))))","v":"SEAS3_DEM"},{"$f":"ACCOUNTS!C222","v":8654564.4700000007},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E222:$BI222)","v":6085950.5948099494},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E222:$BI222)","v":0},6085950.5948099494,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E222:$BI222)","v":1960278.4552395525},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E222:$BI222)","v":0},1960278.4552395525,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E222:$BI222)","v":368688.13330333302},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E222:$BI222)","v":0},368688.13330333302,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E222:$BI222)","v":57207.2432191322},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E222:$BI222)","v":0},57207.2432191322,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E222:$BI222)","v":72093.242967529673},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E222:$BI222)","v":0},72093.242967529673,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E222:$BI222)","v":110346.8004605046},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E222:$BI222)","v":0},110346.8004605046,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E222:$BI222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E222:$BI222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E222:$BI222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E222:$BI222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E222:$BI222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E222:$BI222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E222:$BI222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E222:$BI222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E222:$BI222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E222:$BI222)","v":0},0]
[{"$f":"ACCOUNTS!A223","v":"n/a"},{"$f":"ACCOUNTS!B223","v":"CIAC - Accum. Def. FIT."},{"$f":"IF(ACCOUNTS!N223>\"\",ACCOUNTS!N223,IF(ACCOUNTS!O223>\"\",ACCOUNTS!O223,IF(ACCOUNTS!P223>\"\",ACCOUNTS!P223,IF(ACCOUNTS!U223=\"\",\"\",ACCOUNTS!U223))))","v":"DIR_252"},{"$f":"ACCOUNTS!C223","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E223:$BI223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E223:$BI223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E223:$BI223)","v":0},0]
[{"$f":"ACCOUNTS!A224","v":"n/a"},{"$f":"ACCOUNTS!B224","v":"Customer Deposit"},{"$f":"IF(ACCOUNTS!N224>\"\",ACCOUNTS!N224,IF(ACCOUNTS!O224>\"\",ACCOUNTS!O224,IF(ACCOUNTS!P224>\"\",ACCOUNTS!P224,IF(ACCOUNTS!U224=\"\",\"\",ACCOUNTS!U224))))","v":"DIR_235"},{"$f":"ACCOUNTS!C224","v":-13197398.865525},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E224:$BI224)","v":-10061032.007877843},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E224:$BI224)","v":0},-10061032.007877843,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E224:$BI224)","v":-2803684.0759553839},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E224:$BI224)","v":0},-2803684.0759553839,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E224:$BI224)","v":-144378.4318984698},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E224:$BI224)","v":0},-144378.4318984698,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E224:$BI224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E224:$BI224)","v":-25137.771015023103},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E224:$BI224)","v":0},-25137.771015023103,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E224:$BI224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E224:$BI224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E224:$BI224)","v":-163166.57877827823},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E224:$BI224)","v":0},-163166.57877827823,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E224:$BI224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E224:$BI224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E224:$BI224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E224:$BI224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E224:$BI224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E224:$BI224)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E224:$BI224)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E224:$BI224)","v":0},0]
[{"$f":"ACCOUNTS!A225","v":"n/a"},{"$f":"ACCOUNTS!B225","v":"Liberalized Depr.Tot. Accum. Def. FIT"},{"$f":"IF(ACCOUNTS!N225>\"\",ACCOUNTS!N225,IF(ACCOUNTS!O225>\"\",ACCOUNTS!O225,IF(ACCOUNTS!P225>\"\",ACCOUNTS!P225,IF(ACCOUNTS!U225=\"\",\"\",ACCOUNTS!U225))))","v":"NETPLT"},{"$f":"ACCOUNTS!C225","v":-605816769.71084452},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E225:$BI225)","v":-169930721.66774511},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E225:$BI225)","v":-62631968.003541924},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E225:$BI225)","v":-154574561.58321512},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E225:$BI225)","v":-5521411.8475121669},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E225:$BI225)","v":0},-392658663.10201436,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E225:$BI225)","v":-60391602.081325345},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E225:$BI225)","v":-24073452.264916595},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E225:$BI225)","v":-79764984.348488629},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E225:$BI225)","v":-1967990.1674793102},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E225:$BI225)","v":0},-166198028.86220989,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E225:$BI225)","v":-9621584.2075508665},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E225:$BI225)","v":-8874659.522490466},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E225:$BI225)","v":-4207633.3399393652},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E225:$BI225)","v":-235430.7794584595},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E225:$BI225)","v":0},-22939307.849439155,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E225:$BI225)","v":-1300345.9835954672},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E225:$BI225)","v":-7695826.2242134931},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E225:$BI225)","v":-2280751.9769752584},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E225:$BI225)","v":-5297.7107181625861},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E225:$BI225)","v":0},-11282221.895502381,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E225:$BI225)","v":-200003.29123134722},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E225:$BI225)","v":-824805.91704987711},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E225:$BI225)","v":-447964.50943581911},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E225:$BI225)","v":-4915.883587547436},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E225:$BI225)","v":0},-1477689.6013045909,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E225:$BI225)","v":-417896.73046430718},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E225:$BI225)","v":-6948883.0237789508},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E225:$BI225)","v":-435815.82308427058},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E225:$BI225)","v":0},-7802595.577327529,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E225:$BI225)","v":-364971.11276179203},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E225:$BI225)","v":-358001.51023777621},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E225:$BI225)","v":-390841.63520529913},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E225:$BI225)","v":0},-1113814.2582048674,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E225:$BI225)","v":-2344448.5648418018},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E225:$BI225)","v":0},-2344448.5648418018,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E225:$BI225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E225:$BI225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E225:$BI225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E225:$BI225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E225:$BI225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E225:$BI225)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E225:$BI225)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E225:$BI225)","v":0},0]
[{"$f":"ACCOUNTS!A226","v":"n/a"},{"$f":"ACCOUNTS!B226","v":"Allowance for Working Capital"},{"$f":"IF(ACCOUNTS!N226>\"\",ACCOUNTS!N226,IF(ACCOUNTS!O226>\"\",ACCOUNTS!O226,IF(ACCOUNTS!P226>\"\",ACCOUNTS!P226,IF(ACCOUNTS!U226=\"\",\"\",ACCOUNTS!U226))))","v":"OM"},{"$f":"ACCOUNTS!C226","v":68039917.329523593},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E226:$BI226)","v":13717322.504961178},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E226:$BI226)","v":4738051.1294463119},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E226:$BI226)","v":18586750.775933016},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E226:$BI226)","v":10471403.884531323},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E226:$BI226)","v":0},47513528.294871822,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E226:$BI226)","v":4848844.8963490929},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E226:$BI226)","v":1821114.7956774477},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E226:$BI226)","v":7401603.9643685222},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E226:$BI226)","v":1625926.2241243413},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E226:$BI226)","v":685.0131555774725},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E226:$BI226)","v":0},15698174.893674983,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E226:$BI226)","v":813612.79423779761},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E226:$BI226)","v":660164.98179707408},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E226:$BI226)","v":287533.78045552608},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E226:$BI226)","v":274116.50686903787},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E226:$BI226)","v":36087.085051806607},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E226:$BI226)","v":0},2071515.1484112421,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E226:$BI226)","v":162930.65082304325},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E226:$BI226)","v":552701.06357809179},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E226:$BI226)","v":159282.76015612835},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E226:$BI226)","v":30295.896412818605},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E226:$BI226)","v":44033.825179181549},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E226:$BI226)","v":0},949244.19614926341,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E226:$BI226)","v":34092.519315896359},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E226:$BI226)","v":63422.215277655916},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E226:$BI226)","v":30543.643650805228},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E226:$BI226)","v":43373.792645082809},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E226:$BI226)","v":1290.9210210618999},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E226:$BI226)","v":0},172723.0919105022,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E226:$BI226)","v":130997.62456799156},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E226:$BI226)","v":510482.893198498},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E226:$BI226)","v":28553.343655087592},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E226:$BI226)","v":41435.176349965805},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E226:$BI226)","v":4790.9766996521921},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E226:$BI226)","v":0},716260.01447119517,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E226:$BI226)","v":52097.163234205189},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E226:$BI226)","v":30549.164243209278},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E226:$BI226)","v":27432.238487377905},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E226:$BI226)","v":6763.4336120878434},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E226:$BI226)","v":0},116841.99957688022,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E226:$BI226)","v":479558.61132175085},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E226:$BI226)","v":322071.07913591876},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E226:$BI226)","v":0},801629.69045766955,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E226:$BI226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E226:$BI226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E226:$BI226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E226:$BI226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E226:$BI226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E226:$BI226)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E226:$BI226)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E226:$BI226)","v":0},0]
[{"$f":"ACCOUNTS!A227","v":0},{"$f":"ACCOUNTS!B227","v":"Total Other Rate Base"},null,{"$f":"ACCOUNTS!C227","v":-556115944.61684597},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E227:$BI227)","v":-150127448.56797397},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E227:$BI227)","v":-57893916.874095619},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E227:$BI227)","v":-158879126.89796785},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E227:$BI227)","v":4949992.0370191559},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E227:$BI227)","v":0},-361950500.30301833,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E227:$BI227)","v":-53582478.729736701},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E227:$BI227)","v":-22252337.469239146},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E227:$BI227)","v":-76109085.193143263},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E227:$BI227)","v":-342063.94335496891},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E227:$BI227)","v":685.0131555774725},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E227:$BI227)","v":0},-152285280.32231849,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E227:$BI227)","v":-8439283.2800097335},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E227:$BI227)","v":-8214494.5406933911},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E227:$BI227)","v":-4088431.0155066294},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E227:$BI227)","v":38685.727410578358},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E227:$BI227)","v":36087.085051806607},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E227:$BI227)","v":0},-20667436.023747373,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E227:$BI227)","v":-1080208.0895532919},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E227:$BI227)","v":-7143125.1606354015},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E227:$BI227)","v":-2121469.2168191299},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E227:$BI227)","v":24998.185694656022},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E227:$BI227)","v":44033.825179181549},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUM(AD227:AI227)","v":-10275770.456133986},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E227:$BI227)","v":-93817.528947921164},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E227:$BI227)","v":-761383.70177222101},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E227:$BI227)","v":-442558.636800037},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E227:$BI227)","v":38457.909057535377},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E227:$BI227)","v":1290.9210210618999},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUM(AL227:AQ227)","v":-1258011.0374415817},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E227:$BI227)","v":-176552.30543581094},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E227:$BI227)","v":-6438400.1305804532},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E227:$BI227)","v":-407262.47942918295},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E227:$BI227)","v":41435.176349965805},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E227:$BI227)","v":4790.9766996521921},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUM(AT227:AY227)","v":-6975988.762395829},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E227:$BI227)","v":-312873.94952758681},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E227:$BI227)","v":-327452.34599456692},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E227:$BI227)","v":-363409.39671792119},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E227:$BI227)","v":6763.4336120878434},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUM(BB227:BG227)","v":-996972.25862798712},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E227:$BI227)","v":-2028056.5322983288},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E227:$BI227)","v":322071.07913591876},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUM(BJ227:BO227)","v":-1705985.4531624101},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E227:$BI227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E227:$BI227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E227:$BI227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E227:$BI227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E227:$BI227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E227:$BI227)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E227:$BI227)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E227:$BI227)","v":0},0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A229","v":"TOTAL RATE BASE"},{"$f":"ACCOUNTS!B229","v":0},null,{"$f":"ACCOUNTS!C229","v":2142648724.0681672},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E229:$BI229)","v":583963730.45856535},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E229:$BI229)","v":212420801.29986846},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E229:$BI229)","v":563194645.84929395},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E229:$BI229)","v":42523112.470024936},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(F229:K229)","v":1402102290.0777526},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E229:$BI229)","v":207272999.23812813},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E229:$BI229)","v":81646816.140261069},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E229:$BI229)","v":276019986.22260159},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E229:$BI229)","v":9112872.5746864229},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E229:$BI229)","v":840.24617571009958},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(N229:S229)","v":574053514.42185295},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E229:$BI229)","v":33309185.373778347},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E229:$BI229)","v":30087847.924040161},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E229:$BI229)","v":14921485.68325221},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E229:$BI229)","v":1163353.3133736623},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E229:$BI229)","v":72835.584652447811},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(V229:AA229)","v":79554707.879096836},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E229:$BI229)","v":4841792.237744282},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E229:$BI229)","v":26156940.67068043},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E229:$BI229)","v":8007104.9049477987},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E229:$BI229)","v":110347.29038619553},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E229:$BI229)","v":172126.05570466371},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(AD229:AI229)","v":39288311.159463361},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E229:$BI229)","v":831722.59354328178},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E229:$BI229)","v":2807575.6972072879},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E229:$BI229)","v":1566184.7552895427},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E229:$BI229)","v":83094.766123436508},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E229:$BI229)","v":2616.7568753556907},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(AL229:AQ229)","v":5291194.5690389043},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E229:$BI229)","v":2097318.6932997536},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E229:$BI229)","v":23850788.618098184},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E229:$BI229)","v":1545489.4955346722},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E229:$BI229)","v":173744.54103726454},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E229:$BI229)","v":407695.88243039825},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(AT229:AY229)","v":28075037.230400275},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E229:$BI229)","v":1399821.161693644},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E229:$BI229)","v":1395944.0865432555},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E229:$BI229)","v":1370591.9380680558},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E229:$BI229)","v":210770.88598248421},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(BB229:BG229)","v":4377128.0722874394},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E229:$BI229)","v":9420029.8484167978},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E229:$BI229)","v":486510.80985840951},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(BJ229:BO229)","v":9906540.6582752075},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(BR229:BW229)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(BZ229:CE229)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(CH229:CM229)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(CP229:CU229)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(CX229:DC229)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(DF229:DK229)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E229:$BI229)","v":0},{"$f":"SUM(DN229:DS229)","v":0}]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A231","v":"EXPENSES"},null,null,null,0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A233","v":"O & M Expenses"},null,null,null,0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B235","v":"Production Expense"},null,null,0]
[{"$f":"ACCOUNTS!A236","v":710},{"$f":"ACCOUNTS!B236","v":"Oper.Supervision and Engineering"},{"$f":"IF(ACCOUNTS!N236>\"\",ACCOUNTS!N236,IF(ACCOUNTS!O236>\"\",ACCOUNTS!O236,IF(ACCOUNTS!P236>\"\",ACCOUNTS!P236,IF(ACCOUNTS!U236=\"\",\"\",ACCOUNTS!U236))))","v":"PROD_OML"},{"$f":"ACCOUNTS!C236","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(F236:K236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(N236:S236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(V236:AA236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(AD236:AI236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(AL236:AQ236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(AT236:AY236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(BB236:BG236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(BJ236:BO236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(BR236:BW236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(BZ236:CE236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(CH236:CM236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(CP236:CU236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(CX236:DC236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(DF236:DK236)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E236:$BI236)","v":0},{"$f":"SUM(DN236:DS236)","v":0}]
[{"$f":"ACCOUNTS!A237","v":717},{"$f":"ACCOUNTS!B237","v":"LPG Expenses"},{"$f":"IF(ACCOUNTS!N237>\"\",ACCOUNTS!N237,IF(ACCOUNTS!O237>\"\",ACCOUNTS!O237,IF(ACCOUNTS!P237>\"\",ACCOUNTS!P237,IF(ACCOUNTS!U237=\"\",\"\",ACCOUNTS!U237))))","v":"PDAYXT"},{"$f":"ACCOUNTS!C237","v":175624.44280800904},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E237:$BI237)","v":125363.80914825527},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E237:$BI237)","v":0},125363.80914825527,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E237:$BI237)","v":44683.271339862775},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E237:$BI237)","v":0},44683.271339862775,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E237:$BI237)","v":5345.4623778796567},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E237:$BI237)","v":0},5345.4623778796567,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E237:$BI237)","v":120.28466880144958},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E237:$BI237)","v":0},120.28466880144958,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E237:$BI237)","v":111.61527320987973},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E237:$BI237)","v":0},111.61527320987973,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E237:$BI237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E237:$BI237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E237:$BI237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E237:$BI237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E237:$BI237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E237:$BI237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E237:$BI237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E237:$BI237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E237:$BI237)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E237:$BI237)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E237:$BI237)","v":0},0]
[{"$f":"ACCOUNTS!A238","v":735},{"$f":"ACCOUNTS!B238","v":"Misc.Production Expenses"},{"$f":"IF(ACCOUNTS!N238>\"\",ACCOUNTS!N238,IF(ACCOUNTS!O238>\"\",ACCOUNTS!O238,IF(ACCOUNTS!P238>\"\",ACCOUNTS!P238,IF(ACCOUNTS!U238=\"\",\"\",ACCOUNTS!U238))))","v":"PDAYXT"},{"$f":"ACCOUNTS!C238","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E238:$BI238)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E238:$BI238)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E238:$BI238)","v":0},0]
[{"$f":"ACCOUNTS!A239","v":741},{"$f":"ACCOUNTS!B239","v":"Main.Structures and Improvements"},{"$f":"IF(ACCOUNTS!N239>\"\",ACCOUNTS!N239,IF(ACCOUNTS!O239>\"\",ACCOUNTS!O239,IF(ACCOUNTS!P239>\"\",ACCOUNTS!P239,IF(ACCOUNTS!U239=\"\",\"\",ACCOUNTS!U239))))","v":"PDAYXT"},{"$f":"ACCOUNTS!C239","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E239:$BI239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E239:$BI239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E239:$BI239)","v":0},0]
[{"$f":"ACCOUNTS!A240","v":742},{"$f":"ACCOUNTS!B240","v":"Maintenance of Production Equipment"},{"$f":"IF(ACCOUNTS!N240>\"\",ACCOUNTS!N240,IF(ACCOUNTS!O240>\"\",ACCOUNTS!O240,IF(ACCOUNTS!P240>\"\",ACCOUNTS!P240,IF(ACCOUNTS!U240=\"\",\"\",ACCOUNTS!U240))))","v":"PDAYXT"},{"$f":"ACCOUNTS!C240","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E240:$BI240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E240:$BI240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E240:$BI240)","v":0},0]
[{"$f":"ACCOUNTS!A241","v":"~"},{"$f":"ACCOUNTS!B241","v":"~"},{"$f":"IF(ACCOUNTS!N241>\"\",ACCOUNTS!N241,IF(ACCOUNTS!O241>\"\",ACCOUNTS!O241,IF(ACCOUNTS!P241>\"\",ACCOUNTS!P241,IF(ACCOUNTS!U241=\"\",\"\",ACCOUNTS!U241))))","v":""},{"$f":"ACCOUNTS!C241","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E241:$BI241)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E241:$BI241)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E241:$BI241)","v":0},0]
[{"$f":"ACCOUNTS!A242","v":"~"},{"$f":"ACCOUNTS!B242","v":"~"},{"$f":"IF(ACCOUNTS!N242>\"\",ACCOUNTS!N242,IF(ACCOUNTS!O242>\"\",ACCOUNTS!O242,IF(ACCOUNTS!P242>\"\",ACCOUNTS!P242,IF(ACCOUNTS!U242=\"\",\"\",ACCOUNTS!U242))))","v":""},{"$f":"ACCOUNTS!C242","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E242:$BI242)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E242:$BI242)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E242:$BI242)","v":0},0]
[{"$f":"ACCOUNTS!A243","v":"~"},{"$f":"ACCOUNTS!B243","v":"~"},{"$f":"IF(ACCOUNTS!N243>\"\",ACCOUNTS!N243,IF(ACCOUNTS!O243>\"\",ACCOUNTS!O243,IF(ACCOUNTS!P243>\"\",ACCOUNTS!P243,IF(ACCOUNTS!U243=\"\",\"\",ACCOUNTS!U243))))","v":""},{"$f":"ACCOUNTS!C243","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E243:$BI243)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E243:$BI243)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E243:$BI243)","v":0},0]
[{"$f":"ACCOUNTS!A244","v":"~"},{"$f":"ACCOUNTS!B244","v":"~"},{"$f":"IF(ACCOUNTS!N244>\"\",ACCOUNTS!N244,IF(ACCOUNTS!O244>\"\",ACCOUNTS!O244,IF(ACCOUNTS!P244>\"\",ACCOUNTS!P244,IF(ACCOUNTS!U244=\"\",\"\",ACCOUNTS!U244))))","v":""},{"$f":"ACCOUNTS!C244","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E244:$BI244)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E244:$BI244)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E244:$BI244)","v":0},0]
[{"$f":"ACCOUNTS!A245","v":0},{"$f":"ACCOUNTS!B245","v":"Sub-total"},null,{"$f":"ACCOUNTS!C245","v":175624.44280800904},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E245:$BI245)","v":125363.80914825527},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E245:$BI245)","v":0},125363.80914825527,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E245:$BI245)","v":44683.271339862775},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E245:$BI245)","v":0},44683.271339862775,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E245:$BI245)","v":5345.4623778796567},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E245:$BI245)","v":0},5345.4623778796567,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E245:$BI245)","v":120.28466880144958},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E245:$BI245)","v":0},120.28466880144958,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E245:$BI245)","v":111.61527320987973},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E245:$BI245)","v":0},111.61527320987973,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E245:$BI245)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E245:$BI245)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E245:$BI245)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUM(BR245:BW245)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUM(BZ245:CE245)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUM(CH245:CM245)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUM(CP245:CU245)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUM(CX245:DC245)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUM(DF245:DK245)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E245:$BI245)","v":0},{"$f":"SUM(DN245:DS245)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B247","v":"Other Gas Supply Expenses"},null,null,0]
[{"$f":"ACCOUNTS!A248","v":807.2},{"$f":"ACCOUNTS!B248","v":"Oper.of Purch.Gas Measuring Sta."},{"$f":"IF(ACCOUNTS!N248>\"\",ACCOUNTS!N248,IF(ACCOUNTS!O248>\"\",ACCOUNTS!O248,IF(ACCOUNTS!P248>\"\",ACCOUNTS!P248,IF(ACCOUNTS!U248=\"\",\"\",ACCOUNTS!U248))))","v":"COM_1"},{"$f":"ACCOUNTS!C248","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(F248:K248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(N248:S248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(V248:AA248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(AD248:AI248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(AL248:AQ248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(AT248:AY248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(BB248:BG248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(BJ248:BO248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(BR248:BW248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(BZ248:CE248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(CH248:CM248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(CP248:CU248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(CX248:DC248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(DF248:DK248)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E248:$BI248)","v":0},{"$f":"SUM(DN248:DS248)","v":0}]
[{"$f":"ACCOUNTS!A249","v":807.4},{"$f":"ACCOUNTS!B249","v":"Purch.Gas Calculation Exp."},{"$f":"IF(ACCOUNTS!N249>\"\",ACCOUNTS!N249,IF(ACCOUNTS!O249>\"\",ACCOUNTS!O249,IF(ACCOUNTS!P249>\"\",ACCOUNTS!P249,IF(ACCOUNTS!U249=\"\",\"\",ACCOUNTS!U249))))","v":"COM1XT_COM"},{"$f":"ACCOUNTS!C249","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E249:$BI249)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E249:$BI249)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E249:$BI249)","v":0},0]
[{"$f":"ACCOUNTS!A250","v":807.5},{"$f":"ACCOUNTS!B250","v":"Purchased Gas Cost Adjustment"},{"$f":"IF(ACCOUNTS!N250>\"\",ACCOUNTS!N250,IF(ACCOUNTS!O250>\"\",ACCOUNTS!O250,IF(ACCOUNTS!P250>\"\",ACCOUNTS!P250,IF(ACCOUNTS!U250=\"\",\"\",ACCOUNTS!U250))))","v":"COM1XT_COM"},{"$f":"ACCOUNTS!C250","v":2275422.3457612148},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E250:$BI250)","v":1446865.279397381},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E250:$BI250)","v":0},1446865.279397381,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E250:$BI250)","v":556036.08228158695},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E250:$BI250)","v":0},556036.08228158695,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E250:$BI250)","v":156348.90394361623},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E250:$BI250)","v":0},156348.90394361623,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E250:$BI250)","v":38434.796435180557},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E250:$BI250)","v":0},38434.796435180557,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E250:$BI250)","v":22316.47260686052},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E250:$BI250)","v":0},22316.47260686052,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E250:$BI250)","v":55420.811096589539},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E250:$BI250)","v":0},55420.811096589539,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E250:$BI250)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E250:$BI250)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E250:$BI250)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E250:$BI250)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E250:$BI250)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E250:$BI250)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E250:$BI250)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E250:$BI250)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E250:$BI250)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E250:$BI250)","v":0},0]
[{"$f":"ACCOUNTS!A251","v":812},{"$f":"ACCOUNTS!B251","v":"Gas Used for Other Utility Operations"},{"$f":"IF(ACCOUNTS!N251>\"\",ACCOUNTS!N251,IF(ACCOUNTS!O251>\"\",ACCOUNTS!O251,IF(ACCOUNTS!P251>\"\",ACCOUNTS!P251,IF(ACCOUNTS!U251=\"\",\"\",ACCOUNTS!U251))))","v":"COM_1"},{"$f":"ACCOUNTS!C251","v":-64440.99},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E251:$BI251)","v":-32956.4582669679},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E251:$BI251)","v":0},-32956.4582669679,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E251:$BI251)","v":-12667.264820190569},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E251:$BI251)","v":0},-12667.264820190569,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E251:$BI251)","v":-4669.7773598614431},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E251:$BI251)","v":0},-4669.7773598614431,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E251:$BI251)","v":-4920.1718358522721},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E251:$BI251)","v":0},-4920.1718358522721,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E251:$BI251)","v":-527.32308720079686},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E251:$BI251)","v":0},-527.32308720079686,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E251:$BI251)","v":-6695.5084891969755},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E251:$BI251)","v":0},-6695.5084891969755,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E251:$BI251)","v":-2004.4861407300421},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E251:$BI251)","v":0},-2004.4861407300421,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E251:$BI251)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E251:$BI251)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E251:$BI251)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E251:$BI251)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E251:$BI251)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E251:$BI251)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E251:$BI251)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E251:$BI251)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E251:$BI251)","v":0},0]
[{"$f":"ACCOUNTS!A252","v":813},{"$f":"ACCOUNTS!B252","v":"Other Gas Supply Expenses"},{"$f":"IF(ACCOUNTS!N252>\"\",ACCOUNTS!N252,IF(ACCOUNTS!O252>\"\",ACCOUNTS!O252,IF(ACCOUNTS!P252>\"\",ACCOUNTS!P252,IF(ACCOUNTS!U252=\"\",\"\",ACCOUNTS!U252))))","v":"COM1XT_COM"},{"$f":"ACCOUNTS!C252","v":654751.78295638133},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E252:$BI252)","v":416334.85016435391},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E252:$BI252)","v":0},416334.85016435391,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E252:$BI252)","v":159999.13903462896},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E252:$BI252)","v":0},159999.13903462896,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E252:$BI252)","v":44989.328601373199},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E252:$BI252)","v":0},44989.328601373199,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E252:$BI252)","v":11059.595833001855},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E252:$BI252)","v":0},11059.595833001855,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E252:$BI252)","v":6421.5552140721311},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E252:$BI252)","v":0},6421.5552140721311,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E252:$BI252)","v":15947.314108951265},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E252:$BI252)","v":0},15947.314108951265,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E252:$BI252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E252:$BI252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E252:$BI252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E252:$BI252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E252:$BI252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E252:$BI252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E252:$BI252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E252:$BI252)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E252:$BI252)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E252:$BI252)","v":0},0]
[{"$f":"ACCOUNTS!A253","v":"~"},{"$f":"ACCOUNTS!B253","v":"~"},{"$f":"IF(ACCOUNTS!N253>\"\",ACCOUNTS!N253,IF(ACCOUNTS!O253>\"\",ACCOUNTS!O253,IF(ACCOUNTS!P253>\"\",ACCOUNTS!P253,IF(ACCOUNTS!U253=\"\",\"\",ACCOUNTS!U253))))","v":""},{"$f":"ACCOUNTS!C253","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E253:$BI253)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E253:$BI253)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E253:$BI253)","v":0},0]
[{"$f":"ACCOUNTS!A254","v":"~"},{"$f":"ACCOUNTS!B254","v":"~"},{"$f":"IF(ACCOUNTS!N254>\"\",ACCOUNTS!N254,IF(ACCOUNTS!O254>\"\",ACCOUNTS!O254,IF(ACCOUNTS!P254>\"\",ACCOUNTS!P254,IF(ACCOUNTS!U254=\"\",\"\",ACCOUNTS!U254))))","v":""},{"$f":"ACCOUNTS!C254","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E254:$BI254)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E254:$BI254)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E254:$BI254)","v":0},0]
[{"$f":"ACCOUNTS!A255","v":"~"},{"$f":"ACCOUNTS!B255","v":"~"},{"$f":"IF(ACCOUNTS!N255>\"\",ACCOUNTS!N255,IF(ACCOUNTS!O255>\"\",ACCOUNTS!O255,IF(ACCOUNTS!P255>\"\",ACCOUNTS!P255,IF(ACCOUNTS!U255=\"\",\"\",ACCOUNTS!U255))))","v":""},{"$f":"ACCOUNTS!C255","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E255:$BI255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E255:$BI255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E255:$BI255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUM(AD255:AI255)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUM(AL255:AQ255)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUM(AT255:AY255)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUM(BB255:BG255)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUM(BJ255:BO255)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUM(BR255:BW255)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUM(BZ255:CE255)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUM(CH255:CM255)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUM(CP255:CU255)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUM(CX255:DC255)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUM(DF255:DK255)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E255:$BI255)","v":0},{"$f":"SUM(DN255:DS255)","v":0}]
[{"$f":"ACCOUNTS!A256","v":"~"},{"$f":"ACCOUNTS!B256","v":"~"},{"$f":"IF(ACCOUNTS!N256>\"\",ACCOUNTS!N256,IF(ACCOUNTS!O256>\"\",ACCOUNTS!O256,IF(ACCOUNTS!P256>\"\",ACCOUNTS!P256,IF(ACCOUNTS!U256=\"\",\"\",ACCOUNTS!U256))))","v":""},{"$f":"ACCOUNTS!C256","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E256:$BI256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E256:$BI256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E256:$BI256)","v":0},0]
[{"$f":"ACCOUNTS!A257","v":0},{"$f":"ACCOUNTS!B257","v":"Sub-total"},null,{"$f":"ACCOUNTS!C257","v":2865733.138717596},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E257:$BI257)","v":1830243.6712947669},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E257:$BI257)","v":0},1830243.6712947669,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E257:$BI257)","v":703367.95649602532},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E257:$BI257)","v":0},703367.95649602532,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E257:$BI257)","v":196668.455185128},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E257:$BI257)","v":0},196668.455185128,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E257:$BI257)","v":44574.220432330141},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUM(AD257:AI257)","v":44574.220432330141},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E257:$BI257)","v":28210.704733731858},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUM(AL257:AQ257)","v":28210.704733731858},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E257:$BI257)","v":64672.616716343822},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUM(AT257:AY257)","v":64672.616716343822},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E257:$BI257)","v":-2004.4861407300421},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUM(BB257:BG257)","v":-2004.4861407300421},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUM(BJ257:BO257)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUM(BR257:BW257)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUM(BZ257:CE257)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUM(CH257:CM257)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUM(CP257:CU257)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUM(CX257:DC257)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUM(DF257:DK257)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E257:$BI257)","v":0},{"$f":"SUM(DN257:DS257)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B259","v":"Underground Storage Expenses"},null,null,0]
[{"$f":"ACCOUNTS!A260","v":0},{"$f":"ACCOUNTS!B260","v":"JP Storage Balancing - DIR"},{"$f":"IF(ACCOUNTS!N260>\"\",ACCOUNTS!N260,IF(ACCOUNTS!O260>\"\",ACCOUNTS!O260,IF(ACCOUNTS!P260>\"\",ACCOUNTS!P260,IF(ACCOUNTS!U260=\"\",\"\",ACCOUNTS!U260))))","v":"COM_1"},{"$f":"ACCOUNTS!C260","v":470499.932802975},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E260:$BI260)","v":240623.41996968773},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(F260:K260)","v":240623.41996968773},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E260:$BI260)","v":92486.897651590261},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(N260:S260)","v":92486.897651590261},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E260:$BI260)","v":34095.223149421865},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(V260:AA260)","v":34095.223149421865},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E260:$BI260)","v":35923.416417835673},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(AD260:AI260)","v":35923.416417835673},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E260:$BI260)","v":3850.1189552400151},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(AL260:AQ260)","v":3850.1189552400151},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E260:$BI260)","v":48885.59741631725},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(AT260:AY260)","v":48885.59741631725},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E260:$BI260)","v":14635.259242882201},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(BB260:BG260)","v":14635.259242882201},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(BJ260:BO260)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(BR260:BW260)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(BZ260:CE260)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(CH260:CM260)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(CP260:CU260)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(CX260:DC260)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(DF260:DK260)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E260:$BI260)","v":0},{"$f":"SUM(DN260:DS260)","v":0}]
[{"$f":"ACCOUNTS!A261","v":814},{"$f":"ACCOUNTS!B261","v":"Operation Supv & Eng"},{"$f":"IF(ACCOUNTS!N261>\"\",ACCOUNTS!N261,IF(ACCOUNTS!O261>\"\",ACCOUNTS!O261,IF(ACCOUNTS!P261>\"\",ACCOUNTS!P261,IF(ACCOUNTS!U261=\"\",\"\",ACCOUNTS!U261))))","v":"STOR_OML"},{"$f":"ACCOUNTS!C261","v":134408.30109999992},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E261:$BI261)","v":94516.86250214497},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E261:$BI261)","v":0},94516.86250214497,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E261:$BI261)","v":30443.784636996352},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E261:$BI261)","v":0},30443.784636996352,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E261:$BI261)","v":5725.85088536885},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E261:$BI261)","v":0},5725.85088536885,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E261:$BI261)","v":888.44775474854703},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E261:$BI261)","v":0},888.44775474854703,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E261:$BI261)","v":1119.6323444864443},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E261:$BI261)","v":0},1119.6323444864443,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E261:$BI261)","v":1713.7229762547613},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E261:$BI261)","v":0},1713.7229762547613,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E261:$BI261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E261:$BI261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUM(BR261:BW261)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUM(BZ261:CE261)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUM(CH261:CM261)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUM(CP261:CU261)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUM(CX261:DC261)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUM(DF261:DK261)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E261:$BI261)","v":0},{"$f":"SUM(DN261:DS261)","v":0}]
[{"$f":"ACCOUNTS!A262","v":815},{"$f":"ACCOUNTS!B262","v":"Oper Map & Records"},{"$f":"IF(ACCOUNTS!N262>\"\",ACCOUNTS!N262,IF(ACCOUNTS!O262>\"\",ACCOUNTS!O262,IF(ACCOUNTS!P262>\"\",ACCOUNTS!P262,IF(ACCOUNTS!U262=\"\",\"\",ACCOUNTS!U262))))","v":"STORPT"},{"$f":"ACCOUNTS!C262","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E262:$BI262)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E262:$BI262)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E262:$BI262)","v":0},0]
[{"$f":"ACCOUNTS!A263","v":816},{"$f":"ACCOUNTS!B263","v":"Oper Wells Expense"},{"$f":"IF(ACCOUNTS!N263>\"\",ACCOUNTS!N263,IF(ACCOUNTS!O263>\"\",ACCOUNTS!O263,IF(ACCOUNTS!P263>\"\",ACCOUNTS!P263,IF(ACCOUNTS!U263=\"\",\"\",ACCOUNTS!U263))))","v":"STORPT"},{"$f":"ACCOUNTS!C263","v":17207.6378},{"$f":"(ROUND((SUM(F263:DT263)/2-D263),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E263:$BI263)","v":12100.531906279064},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E263:$BI263)","v":0},12100.531906279064,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E263:$BI263)","v":3897.5689373893738},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E263:$BI263)","v":0},3897.5689373893738,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E263:$BI263)","v":733.05270080700802},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E263:$BI263)","v":0},733.05270080700802,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E263:$BI263)","v":113.74362329423295},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E263:$BI263)","v":0},113.74362329423295,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E263:$BI263)","v":143.34105628456285},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E263:$BI263)","v":0},143.34105628456285,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E263:$BI263)","v":219.39957594575944},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E263:$BI263)","v":0},219.39957594575944,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E263:$BI263)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E263:$BI263)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E263:$BI263)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E263:$BI263)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E263:$BI263)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E263:$BI263)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E263:$BI263)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E263:$BI263)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E263:$BI263)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E263:$BI263)","v":0},0]
[{"$f":"ACCOUNTS!A264","v":817},{"$f":"ACCOUNTS!B264","v":"Oper Lines Expense"},{"$f":"IF(ACCOUNTS!N264>\"\",ACCOUNTS!N264,IF(ACCOUNTS!O264>\"\",ACCOUNTS!O264,IF(ACCOUNTS!P264>\"\",ACCOUNTS!P264,IF(ACCOUNTS!U264=\"\",\"\",ACCOUNTS!U264))))","v":"STORPT"},{"$f":"ACCOUNTS!C264","v":6150.5686999999989},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E264:$BI264)","v":4325.1231610716104},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E264:$BI264)","v":0},4325.1231610716104,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E264:$BI264)","v":1393.1177417274171},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E264:$BI264)","v":0},1393.1177417274171,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E264:$BI264)","v":262.01684678846783},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E264:$BI264)","v":0},262.01684678846783,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E264:$BI264)","v":40.655665663656627},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E264:$BI264)","v":0},40.655665663656627,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E264:$BI264)","v":51.234749618496174},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E264:$BI264)","v":0},51.234749618496174,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E264:$BI264)","v":78.420535130351283},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E264:$BI264)","v":0},78.420535130351283,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E264:$BI264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E264:$BI264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E264:$BI264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E264:$BI264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E264:$BI264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E264:$BI264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E264:$BI264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E264:$BI264)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E264:$BI264)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E264:$BI264)","v":0},0]
[{"$f":"ACCOUNTS!A265","v":818},{"$f":"ACCOUNTS!B265","v":"Oper Compressor Sta Exp"},{"$f":"IF(ACCOUNTS!N265>\"\",ACCOUNTS!N265,IF(ACCOUNTS!O265>\"\",ACCOUNTS!O265,IF(ACCOUNTS!P265>\"\",ACCOUNTS!P265,IF(ACCOUNTS!U265=\"\",\"\",ACCOUNTS!U265))))","v":"STORPT"},{"$f":"ACCOUNTS!C265","v":238731.99600000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E265:$BI265)","v":167878.01836738369},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E265:$BI265)","v":0},167878.01836738369,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E265:$BI265)","v":54073.337827378273},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E265:$BI265)","v":0},54073.337827378273,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E265:$BI265)","v":10170.084730447305},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E265:$BI265)","v":0},10170.084730447305,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E265:$BI265)","v":1578.0342739027392},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E265:$BI265)","v":0},1578.0342739027392,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E265:$BI265)","v":1988.6574132541325},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E265:$BI265)","v":0},1988.6574132541325,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E265:$BI265)","v":3043.8633876338763},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E265:$BI265)","v":0},3043.8633876338763,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E265:$BI265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E265:$BI265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E265:$BI265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E265:$BI265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E265:$BI265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E265:$BI265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E265:$BI265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E265:$BI265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E265:$BI265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E265:$BI265)","v":0},0]
[{"$f":"ACCOUNTS!A266","v":819},{"$f":"ACCOUNTS!B266","v":"Oper Compressor Sta Fuel"},{"$f":"IF(ACCOUNTS!N266>\"\",ACCOUNTS!N266,IF(ACCOUNTS!O266>\"\",ACCOUNTS!O266,IF(ACCOUNTS!P266>\"\",ACCOUNTS!P266,IF(ACCOUNTS!U266=\"\",\"\",ACCOUNTS!U266))))","v":"STORPT"},{"$f":"ACCOUNTS!C266","v":25648.345400000002},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E266:$BI266)","v":18036.096846248467},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E266:$BI266)","v":0},18036.096846248467,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E266:$BI266)","v":5809.4083271832724},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E266:$BI266)","v":0},5809.4083271832724,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E266:$BI266)","v":1092.6304403444035},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E266:$BI266)","v":0},1092.6304403444035,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E266:$BI266)","v":169.53725846658469},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E266:$BI266)","v":0},169.53725846658469,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E266:$BI266)","v":213.6528537105371},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E266:$BI266)","v":0},213.6528537105371,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E266:$BI266)","v":327.01967404674048},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E266:$BI266)","v":0},327.01967404674048,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E266:$BI266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E266:$BI266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E266:$BI266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E266:$BI266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E266:$BI266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E266:$BI266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E266:$BI266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E266:$BI266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E266:$BI266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E266:$BI266)","v":0},0]
[{"$f":"ACCOUNTS!A267","v":820},{"$f":"ACCOUNTS!B267","v":"Oper Meas & Reg Sta Exp"},{"$f":"IF(ACCOUNTS!N267>\"\",ACCOUNTS!N267,IF(ACCOUNTS!O267>\"\",ACCOUNTS!O267,IF(ACCOUNTS!P267>\"\",ACCOUNTS!P267,IF(ACCOUNTS!U267=\"\",\"\",ACCOUNTS!U267))))","v":"STORPT"},{"$f":"ACCOUNTS!C267","v":8458.6405999999988},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E267:$BI267)","v":5948.1755516755165},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E267:$BI267)","v":0},5948.1755516755165,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E267:$BI267)","v":1915.9012549125489},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E267:$BI267)","v":0},1915.9012549125489,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E267:$BI267)","v":360.34169297692972},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E267:$BI267)","v":0},360.34169297692972,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E267:$BI267)","v":55.912173487734869},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E267:$BI267)","v":0},55.912173487734869,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E267:$BI267)","v":70.461180809808084},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E267:$BI267)","v":0},70.461180809808084,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E267:$BI267)","v":107.84874613746135},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E267:$BI267)","v":0},107.84874613746135,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E267:$BI267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E267:$BI267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E267:$BI267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E267:$BI267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E267:$BI267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E267:$BI267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E267:$BI267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E267:$BI267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E267:$BI267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E267:$BI267)","v":0},0]
[{"$f":"ACCOUNTS!A268","v":821},{"$f":"ACCOUNTS!B268","v":"Oper Purification Exp"},{"$f":"IF(ACCOUNTS!N268>\"\",ACCOUNTS!N268,IF(ACCOUNTS!O268>\"\",ACCOUNTS!O268,IF(ACCOUNTS!P268>\"\",ACCOUNTS!P268,IF(ACCOUNTS!U268=\"\",\"\",ACCOUNTS!U268))))","v":"STORPT"},{"$f":"ACCOUNTS!C268","v":14420.581000000002},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E268:$BI268)","v":10140.653965739659},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E268:$BI268)","v":0},10140.653965739659,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E268:$BI268)","v":3266.2942594425949},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E268:$BI268)","v":0},3266.2942594425949,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E268:$BI268)","v":614.32289382893839},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E268:$BI268)","v":0},614.32289382893839,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E268:$BI268)","v":95.320993619936218},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E268:$BI268)","v":0},95.320993619936218,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E268:$BI268)","v":120.12464097640978},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E268:$BI268)","v":0},120.12464097640978,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E268:$BI268)","v":183.86424639246391},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E268:$BI268)","v":0},183.86424639246391,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E268:$BI268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E268:$BI268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E268:$BI268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E268:$BI268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E268:$BI268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E268:$BI268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E268:$BI268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E268:$BI268)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E268:$BI268)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E268:$BI268)","v":0},0]
[{"$f":"ACCOUNTS!A269","v":823},{"$f":"ACCOUNTS!B269","v":"Storage Gas Losses"},{"$f":"IF(ACCOUNTS!N269>\"\",ACCOUNTS!N269,IF(ACCOUNTS!O269>\"\",ACCOUNTS!O269,IF(ACCOUNTS!P269>\"\",ACCOUNTS!P269,IF(ACCOUNTS!U269=\"\",\"\",ACCOUNTS!U269))))","v":"STORPT"},{"$f":"ACCOUNTS!C269","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E269:$BI269)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E269:$BI269)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E269:$BI269)","v":0},0]
[{"$f":"ACCOUNTS!A270","v":824},{"$f":"ACCOUNTS!B270","v":"Oper Other Expenses"},{"$f":"IF(ACCOUNTS!N270>\"\",ACCOUNTS!N270,IF(ACCOUNTS!O270>\"\",ACCOUNTS!O270,IF(ACCOUNTS!P270>\"\",ACCOUNTS!P270,IF(ACCOUNTS!U270=\"\",\"\",ACCOUNTS!U270))))","v":"STORPT"},{"$f":"ACCOUNTS!C270","v":114586.6958873831},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E270:$BI270)","v":80578.170329711094},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E270:$BI270)","v":0},80578.170329711094,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E270:$BI270)","v":25954.146159953871},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E270:$BI270)","v":0},25954.146159953871,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E270:$BI270)","v":4881.4420592231118},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E270:$BI270)","v":0},4881.4420592231118,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E270:$BI270)","v":757.42563407194302},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E270:$BI270)","v":0},757.42563407194302,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E270:$BI270)","v":954.51672190912029},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E270:$BI270)","v":0},954.51672190912029,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E270:$BI270)","v":1460.9949825139595},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E270:$BI270)","v":0},1460.9949825139595,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E270:$BI270)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E270:$BI270)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E270:$BI270)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E270:$BI270)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E270:$BI270)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E270:$BI270)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E270:$BI270)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E270:$BI270)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E270:$BI270)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E270:$BI270)","v":0},0]
[{"$f":"ACCOUNTS!A271","v":825},{"$f":"ACCOUNTS!B271","v":"Oper Storage Well Royalty"},{"$f":"IF(ACCOUNTS!N271>\"\",ACCOUNTS!N271,IF(ACCOUNTS!O271>\"\",ACCOUNTS!O271,IF(ACCOUNTS!P271>\"\",ACCOUNTS!P271,IF(ACCOUNTS!U271=\"\",\"\",ACCOUNTS!U271))))","v":"STORPT"},{"$f":"ACCOUNTS!C271","v":27794.530499999997},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E271:$BI271)","v":19545.309300693007},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E271:$BI271)","v":0},19545.309300693007,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E271:$BI271)","v":6295.5241134911339},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E271:$BI271)","v":0},6295.5241134911339,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E271:$BI271)","v":1184.0588398883988},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E271:$BI271)","v":0},1184.0588398883988,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E271:$BI271)","v":183.72368384183841},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E271:$BI271)","v":0},183.72368384183841,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E271:$BI271)","v":231.5307543725437},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E271:$BI271)","v":0},231.5307543725437,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E271:$BI271)","v":354.38380771307703},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E271:$BI271)","v":0},354.38380771307703,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E271:$BI271)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E271:$BI271)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E271:$BI271)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E271:$BI271)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E271:$BI271)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E271:$BI271)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E271:$BI271)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E271:$BI271)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E271:$BI271)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E271:$BI271)","v":0},0]
[{"$f":"ACCOUNTS!A272","v":826},{"$f":"ACCOUNTS!B272","v":"Oper Other Storage Rents"},{"$f":"IF(ACCOUNTS!N272>\"\",ACCOUNTS!N272,IF(ACCOUNTS!O272>\"\",ACCOUNTS!O272,IF(ACCOUNTS!P272>\"\",ACCOUNTS!P272,IF(ACCOUNTS!U272=\"\",\"\",ACCOUNTS!U272))))","v":"STORPT"},{"$f":"ACCOUNTS!C272","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E272:$BI272)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E272:$BI272)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E272:$BI272)","v":0},0]
[{"$f":"ACCOUNTS!A273","v":830},{"$f":"ACCOUNTS!B273","v":"Maint Supv & Engineering"},{"$f":"IF(ACCOUNTS!N273>\"\",ACCOUNTS!N273,IF(ACCOUNTS!O273>\"\",ACCOUNTS!O273,IF(ACCOUNTS!P273>\"\",ACCOUNTS!P273,IF(ACCOUNTS!U273=\"\",\"\",ACCOUNTS!U273))))","v":"STORPT"},{"$f":"ACCOUNTS!C273","v":114632.239},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E273:$BI273)","v":80610.196566765677},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E273:$BI273)","v":0},80610.196566765677,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E273:$BI273)","v":25964.46177811778},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E273:$BI273)","v":0},25964.46177811778,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E273:$BI273)","v":4883.3822152221519},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E273:$BI273)","v":0},4883.3822152221519,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E273:$BI273)","v":757.72667705677065},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E273:$BI273)","v":0},757.72667705677065,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E273:$BI273)","v":954.89609983099831},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E273:$BI273)","v":0},954.89609983099831,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E273:$BI273)","v":1461.5756630066298},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E273:$BI273)","v":0},1461.5756630066298,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E273:$BI273)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E273:$BI273)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUM(BR273:BW273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUM(BZ273:CE273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUM(CH273:CM273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUM(CP273:CU273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUM(CX273:DC273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUM(DF273:DK273)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E273:$BI273)","v":0},{"$f":"SUM(DN273:DS273)","v":0}]
[{"$f":"ACCOUNTS!A274","v":831},{"$f":"ACCOUNTS!B274","v":"Maint Structures"},{"$f":"IF(ACCOUNTS!N274>\"\",ACCOUNTS!N274,IF(ACCOUNTS!O274>\"\",ACCOUNTS!O274,IF(ACCOUNTS!P274>\"\",ACCOUNTS!P274,IF(ACCOUNTS!U274=\"\",\"\",ACCOUNTS!U274))))","v":"STORPT"},{"$f":"ACCOUNTS!C274","v":37302.986300000004},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E274:$BI274)","v":26231.722283382838},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E274:$BI274)","v":0},26231.722283382838,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E274:$BI274)","v":8449.2108890588916},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E274:$BI274)","v":0},8449.2108890588916,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E274:$BI274)","v":1589.1231076110762},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E274:$BI274)","v":0},1589.1231076110762,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E274:$BI274)","v":246.57520519505198},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E274:$BI274)","v":0},246.57520519505198,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E274:$BI274)","v":310.73698324883253},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E274:$BI274)","v":0},310.73698324883253,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E274:$BI274)","v":475.61783150331502},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E274:$BI274)","v":0},475.61783150331502,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E274:$BI274)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E274:$BI274)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUM(BR274:BW274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUM(BZ274:CE274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUM(CH274:CM274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUM(CP274:CU274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUM(CX274:DC274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUM(DF274:DK274)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E274:$BI274)","v":0},{"$f":"SUM(DN274:DS274)","v":0}]
[{"$f":"ACCOUNTS!A275","v":832},{"$f":"ACCOUNTS!B275","v":"Maint Reservoirs & Wells"},{"$f":"IF(ACCOUNTS!N275>\"\",ACCOUNTS!N275,IF(ACCOUNTS!O275>\"\",ACCOUNTS!O275,IF(ACCOUNTS!P275>\"\",ACCOUNTS!P275,IF(ACCOUNTS!U275=\"\",\"\",ACCOUNTS!U275))))","v":"STORPT"},{"$f":"ACCOUNTS!C275","v":718818.70109999913},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E275:$BI275)","v":505478.36539717339},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E275:$BI275)","v":0},505478.36539717339,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E275:$BI275)","v":162814.06393978919},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E275:$BI275)","v":0},162814.06393978919,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E275:$BI275)","v":30621.982886688827},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E275:$BI275)","v":0},30621.982886688827,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E275:$BI275)","v":4751.4391286622813},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E275:$BI275)","v":0},4751.4391286622813,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E275:$BI275)","v":5987.8196583595764},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E275:$BI275)","v":0},5987.8196583595764,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E275:$BI275)","v":9165.0300893258809},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E275:$BI275)","v":0},9165.0300893258809,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E275:$BI275)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E275:$BI275)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUM(BR275:BW275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUM(BZ275:CE275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUM(CH275:CM275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUM(CP275:CU275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUM(CX275:DC275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUM(DF275:DK275)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E275:$BI275)","v":0},{"$f":"SUM(DN275:DS275)","v":0}]
[{"$f":"ACCOUNTS!A276","v":833},{"$f":"ACCOUNTS!B276","v":"Maint Of Lines"},{"$f":"IF(ACCOUNTS!N276>\"\",ACCOUNTS!N276,IF(ACCOUNTS!O276>\"\",ACCOUNTS!O276,IF(ACCOUNTS!P276>\"\",ACCOUNTS!P276,IF(ACCOUNTS!U276=\"\",\"\",ACCOUNTS!U276))))","v":"STORPT"},{"$f":"ACCOUNTS!C276","v":12713.233},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E276:$BI276)","v":8940.0348459484594},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E276:$BI276)","v":0},8940.0348459484594,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E276:$BI276)","v":2879.5760702607026},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E276:$BI276)","v":0},2879.5760702607026,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E276:$BI276)","v":541.5891416914169},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E276:$BI276)","v":0},541.5891416914169,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E276:$BI276)","v":84.035310483104837},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E276:$BI276)","v":0},84.035310483104837,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E276:$BI276)","v":105.90228991289912},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E276:$BI276)","v":0},105.90228991289912,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E276:$BI276)","v":162.09534170341701},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E276:$BI276)","v":0},162.09534170341701,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E276:$BI276)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E276:$BI276)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUM(BR276:BW276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUM(BZ276:CE276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUM(CH276:CM276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUM(CP276:CU276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUM(CX276:DC276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUM(DF276:DK276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E276:$BI276)","v":0},{"$f":"SUM(DN276:DS276)","v":0}]
[{"$f":"ACCOUNTS!A277","v":834},{"$f":"ACCOUNTS!B277","v":"Maint Compressor Sta Equip"},{"$f":"IF(ACCOUNTS!N277>\"\",ACCOUNTS!N277,IF(ACCOUNTS!O277>\"\",ACCOUNTS!O277,IF(ACCOUNTS!P277>\"\",ACCOUNTS!P277,IF(ACCOUNTS!U277=\"\",\"\",ACCOUNTS!U277))))","v":"STORPT"},{"$f":"ACCOUNTS!C277","v":208078.90580000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E277:$BI277)","v":146322.54978405786},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E277:$BI277)","v":0},146322.54978405786,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E277:$BI277)","v":47130.343467134669},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E277:$BI277)","v":0},47130.343467134669,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E277:$BI277)","v":8864.2500295802965},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E277:$BI277)","v":0},8864.2500295802965,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E277:$BI277)","v":1375.4153214912151},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E277:$BI277)","v":0},1375.4153214912151,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E277:$BI277)","v":1733.3146184601846},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E277:$BI277)","v":0},1733.3146184601846,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E277:$BI277)","v":2653.0325792757926},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E277:$BI277)","v":0},2653.0325792757926,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E277:$BI277)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E277:$BI277)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E277:$BI277)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E277:$BI277)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E277:$BI277)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E277:$BI277)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E277:$BI277)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E277:$BI277)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E277:$BI277)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E277:$BI277)","v":0},0]
[{"$f":"ACCOUNTS!A278","v":835},{"$f":"ACCOUNTS!B278","v":"Maint M&R Sta Equip"},{"$f":"IF(ACCOUNTS!N278>\"\",ACCOUNTS!N278,IF(ACCOUNTS!O278>\"\",ACCOUNTS!O278,IF(ACCOUNTS!P278>\"\",ACCOUNTS!P278,IF(ACCOUNTS!U278=\"\",\"\",ACCOUNTS!U278))))","v":"STORPT"},{"$f":"ACCOUNTS!C278","v":0},{"$f":"(ROUND((SUM(F278:DT278)/2-D278),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUM(F278:K278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUM(N278:S278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUM(V278:AA278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E278:$BI278)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E278:$BI278)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E278:$BI278)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E278:$BI278)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E278:$BI278)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUM(BR278:BW278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUM(BZ278:CE278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUM(CH278:CM278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUM(CP278:CU278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUM(CX278:DC278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUM(DF278:DK278)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E278:$BI278)","v":0},{"$f":"SUM(DN278:DS278)","v":0}]
[{"$f":"ACCOUNTS!A279","v":836},{"$f":"ACCOUNTS!B279","v":" Maint Purification Equip"},{"$f":"IF(ACCOUNTS!N279>\"\",ACCOUNTS!N279,IF(ACCOUNTS!O279>\"\",ACCOUNTS!O279,IF(ACCOUNTS!P279>\"\",ACCOUNTS!P279,IF(ACCOUNTS!U279=\"\",\"\",ACCOUNTS!U279))))","v":"STORPT"},{"$f":"ACCOUNTS!C279","v":79219.406699999992},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E279:$BI279)","v":55707.64386787868},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E279:$BI279)","v":0},55707.64386787868,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E279:$BI279)","v":17943.375051300511},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E279:$BI279)","v":0},17943.375051300511,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E279:$BI279)","v":3374.7804732247318},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E279:$BI279)","v":0},3374.7804732247318,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E279:$BI279)","v":523.64551474214738},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E279:$BI279)","v":0},523.64551474214738,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E279:$BI279)","v":659.90425685356843},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E279:$BI279)","v":0},659.90425685356843,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E279:$BI279)","v":1010.0575360003597},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E279:$BI279)","v":0},1010.0575360003597,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E279:$BI279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E279:$BI279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E279:$BI279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E279:$BI279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E279:$BI279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E279:$BI279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E279:$BI279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E279:$BI279)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E279:$BI279)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E279:$BI279)","v":0},0]
[{"$f":"ACCOUNTS!A280","v":837},{"$f":"ACCOUNTS!B280","v":"Maint Other Equipment"},{"$f":"IF(ACCOUNTS!N280>\"\",ACCOUNTS!N280,IF(ACCOUNTS!O280>\"\",ACCOUNTS!O280,IF(ACCOUNTS!P280>\"\",ACCOUNTS!P280,IF(ACCOUNTS!U280=\"\",\"\",ACCOUNTS!U280))))","v":"STORPT"},{"$f":"ACCOUNTS!C280","v":11803.168799999999},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E280:$BI280)","v":8300.071300873009},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E280:$BI280)","v":0},8300.071300873009,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E280:$BI280)","v":2673.4444676446765},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E280:$BI280)","v":0},2673.4444676446765,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E280:$BI280)","v":502.82001908019078},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E280:$BI280)","v":0},502.82001908019078,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E280:$BI280)","v":78.019725965259653},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E280:$BI280)","v":0},78.019725965259653,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E280:$BI280)","v":98.321379317793173},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E280:$BI280)","v":0},98.321379317793173,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E280:$BI280)","v":150.49190711907116},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E280:$BI280)","v":0},150.49190711907116,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E280:$BI280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E280:$BI280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E280:$BI280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E280:$BI280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E280:$BI280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E280:$BI280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E280:$BI280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E280:$BI280)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E280:$BI280)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E280:$BI280)","v":0},0]
[{"$f":"ACCOUNTS!A281","v":0},{"$f":"ACCOUNTS!B281","v":"Sub-total"},null,{"$f":"ACCOUNTS!C281","v":2240475.8704903573},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E281:$BI281)","v":1244659.5259770269},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E281:$BI281)","v":240623.41996968773},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E281:$BI281)","v":0},1485282.9459467146,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E281:$BI281)","v":400903.55892178125},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E281:$BI281)","v":92486.897651590261},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E281:$BI281)","v":0},493390.45657337154,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E281:$BI281)","v":75401.728962772104},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E281:$BI281)","v":34095.223149421865},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E281:$BI281)","v":0},109496.95211219398,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E281:$BI281)","v":11699.657944693043},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E281:$BI281)","v":35923.416417835673},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E281:$BI281)","v":0},47623.074362528714,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E281:$BI281)","v":14744.047001405906},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E281:$BI281)","v":3850.1189552400151},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E281:$BI281)","v":0},18594.16595664592,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E281:$BI281)","v":22567.418879702916},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E281:$BI281)","v":48885.59741631725},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E281:$BI281)","v":0},71453.016296020171,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E281:$BI281)","v":14635.259242882201},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E281:$BI281)","v":0},14635.259242882201,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E281:$BI281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUM(BR281:BW281)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUM(BZ281:CE281)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUM(CH281:CM281)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUM(CP281:CU281)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUM(CX281:DC281)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUM(DF281:DK281)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E281:$BI281)","v":0},{"$f":"SUM(DN281:DS281)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B283","v":"Natural Gas Local Storage Expenses"},null,null,0]
[{"$f":"ACCOUNTS!A284","v":841},{"$f":"ACCOUNTS!B284","v":"Operating Labor & Expenses"},{"$f":"IF(ACCOUNTS!N284>\"\",ACCOUNTS!N284,IF(ACCOUNTS!O284>\"\",ACCOUNTS!O284,IF(ACCOUNTS!P284>\"\",ACCOUNTS!P284,IF(ACCOUNTS!U284=\"\",\"\",ACCOUNTS!U284))))","v":"LNGPLT"},{"$f":"ACCOUNTS!C284","v":888955.73142224923},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E284:$BI284)","v":625119.92153534107},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(F284:K284)","v":625119.92153534107},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E284:$BI284)","v":201350.48667200617},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(N284:S284)","v":201350.48667200617},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E284:$BI284)","v":37869.892857516388},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(V284:AA284)","v":37869.892857516388},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E284:$BI284)","v":5876.0561452625207},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(AD284:AI284)","v":5876.0561452625207},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E284:$BI284)","v":7405.0752935002711},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(AL284:AQ284)","v":7405.0752935002711},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E284:$BI284)","v":11334.298918622862},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(AT284:AY284)","v":11334.298918622862},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(BB284:BG284)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(BJ284:BO284)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(BR284:BW284)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(BZ284:CE284)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(CH284:CM284)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(CP284:CU284)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(CX284:DC284)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(DF284:DK284)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E284:$BI284)","v":0},{"$f":"SUM(DN284:DS284)","v":0}]
[{"$f":"ACCOUNTS!A285","v":843.2},{"$f":"ACCOUNTS!B285","v":"Maint Struc & Impro"},{"$f":"IF(ACCOUNTS!N285>\"\",ACCOUNTS!N285,IF(ACCOUNTS!O285>\"\",ACCOUNTS!O285,IF(ACCOUNTS!P285>\"\",ACCOUNTS!P285,IF(ACCOUNTS!U285=\"\",\"\",ACCOUNTS!U285))))","v":"LNGPLT"},{"$f":"ACCOUNTS!C285","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E285:$BI285)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E285:$BI285)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E285:$BI285)","v":0},0]
[{"$f":"ACCOUNTS!A286","v":843.3},{"$f":"ACCOUNTS!B286","v":"Maintenance of Gas Holders"},{"$f":"IF(ACCOUNTS!N286>\"\",ACCOUNTS!N286,IF(ACCOUNTS!O286>\"\",ACCOUNTS!O286,IF(ACCOUNTS!P286>\"\",ACCOUNTS!P286,IF(ACCOUNTS!U286=\"\",\"\",ACCOUNTS!U286))))","v":"LNGPLT"},{"$f":"ACCOUNTS!C286","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E286:$BI286)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E286:$BI286)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E286:$BI286)","v":0},0]
[{"$f":"ACCOUNTS!A287","v":843.6},{"$f":"ACCOUNTS!B287","v":"Maintenance of Vaporizing Equipment"},{"$f":"IF(ACCOUNTS!N287>\"\",ACCOUNTS!N287,IF(ACCOUNTS!O287>\"\",ACCOUNTS!O287,IF(ACCOUNTS!P287>\"\",ACCOUNTS!P287,IF(ACCOUNTS!U287=\"\",\"\",ACCOUNTS!U287))))","v":"LNGPLT"},{"$f":"ACCOUNTS!C287","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E287:$BI287)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E287:$BI287)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E287:$BI287)","v":0},0]
[{"$f":"ACCOUNTS!A288","v":843.8},{"$f":"ACCOUNTS!B288","v":"Maint Measur & Reg"},{"$f":"IF(ACCOUNTS!N288>\"\",ACCOUNTS!N288,IF(ACCOUNTS!O288>\"\",ACCOUNTS!O288,IF(ACCOUNTS!P288>\"\",ACCOUNTS!P288,IF(ACCOUNTS!U288=\"\",\"\",ACCOUNTS!U288))))","v":"LNGPLT"},{"$f":"ACCOUNTS!C288","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E288:$BI288)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E288:$BI288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E288:$BI288)","v":0},0]
[{"$f":"ACCOUNTS!A289","v":843.9},{"$f":"ACCOUNTS!B289","v":"Other Gas Maintenance"},{"$f":"IF(ACCOUNTS!N289>\"\",ACCOUNTS!N289,IF(ACCOUNTS!O289>\"\",ACCOUNTS!O289,IF(ACCOUNTS!P289>\"\",ACCOUNTS!P289,IF(ACCOUNTS!U289=\"\",\"\",ACCOUNTS!U289))))","v":"LNGPLT"},{"$f":"ACCOUNTS!C289","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E289:$BI289)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E289:$BI289)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E289:$BI289)","v":0},0]
[{"$f":"ACCOUNTS!A290","v":844.1},{"$f":"ACCOUNTS!B290","v":"Gas LNG Oper Sup & Eng"},{"$f":"IF(ACCOUNTS!N290>\"\",ACCOUNTS!N290,IF(ACCOUNTS!O290>\"\",ACCOUNTS!O290,IF(ACCOUNTS!P290>\"\",ACCOUNTS!P290,IF(ACCOUNTS!U290=\"\",\"\",ACCOUNTS!U290))))","v":"LNGPLT"},{"$f":"ACCOUNTS!C290","v":1375.3600000000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E290:$BI290)","v":967.16282362823642},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E290:$BI290)","v":0},967.16282362823642,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E290:$BI290)","v":311.52215522155223},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E290:$BI290)","v":0},311.52215522155223,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E290:$BI290)","v":58.590921909219098},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E290:$BI290)","v":0},58.590921909219098,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E290:$BI290)","v":9.0912205122051226},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E290:$BI290)","v":0},9.0912205122051226,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E290:$BI290)","v":11.456863368633687},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E290:$BI290)","v":0},11.456863368633687,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E290:$BI290)","v":17.536015360153602},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E290:$BI290)","v":0},17.536015360153602,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E290:$BI290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E290:$BI290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E290:$BI290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E290:$BI290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E290:$BI290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E290:$BI290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E290:$BI290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E290:$BI290)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E290:$BI290)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E290:$BI290)","v":0},0]
[{"$f":"ACCOUNTS!A291","v":"~"},{"$f":"ACCOUNTS!B291","v":"~"},{"$f":"IF(ACCOUNTS!N291>\"\",ACCOUNTS!N291,IF(ACCOUNTS!O291>\"\",ACCOUNTS!O291,IF(ACCOUNTS!P291>\"\",ACCOUNTS!P291,IF(ACCOUNTS!U291=\"\",\"\",ACCOUNTS!U291))))","v":""},{"$f":"ACCOUNTS!C291","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E291:$BI291)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E291:$BI291)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E291:$BI291)","v":0},0]
[{"$f":"ACCOUNTS!A292","v":"~"},{"$f":"ACCOUNTS!B292","v":"~"},{"$f":"IF(ACCOUNTS!N292>\"\",ACCOUNTS!N292,IF(ACCOUNTS!O292>\"\",ACCOUNTS!O292,IF(ACCOUNTS!P292>\"\",ACCOUNTS!P292,IF(ACCOUNTS!U292=\"\",\"\",ACCOUNTS!U292))))","v":""},{"$f":"ACCOUNTS!C292","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E292:$BI292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E292:$BI292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E292:$BI292)","v":0},0]
[{"$f":"ACCOUNTS!A293","v":"~"},{"$f":"ACCOUNTS!B293","v":"~"},{"$f":"IF(ACCOUNTS!N293>\"\",ACCOUNTS!N293,IF(ACCOUNTS!O293>\"\",ACCOUNTS!O293,IF(ACCOUNTS!P293>\"\",ACCOUNTS!P293,IF(ACCOUNTS!U293=\"\",\"\",ACCOUNTS!U293))))","v":""},{"$f":"ACCOUNTS!C293","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E293:$BI293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E293:$BI293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E293:$BI293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUM(AD293:AI293)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUM(AL293:AQ293)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUM(AT293:AY293)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUM(BB293:BG293)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUM(BJ293:BO293)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E293:$BI293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E293:$BI293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E293:$BI293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E293:$BI293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E293:$BI293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E293:$BI293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E293:$BI293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E293:$BI293)","v":0},0]
[{"$f":"ACCOUNTS!A294","v":0},{"$f":"ACCOUNTS!B294","v":"Sub-total"},null,{"$f":"ACCOUNTS!C294","v":890331.09142224921},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E294:$BI294)","v":626087.08435896924},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E294:$BI294)","v":0},626087.08435896924,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E294:$BI294)","v":201662.00882722772},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E294:$BI294)","v":0},201662.00882722772,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E294:$BI294)","v":37928.483779425609},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E294:$BI294)","v":0},37928.483779425609,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E294:$BI294)","v":5885.1473657747256},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUM(AD294:AI294)","v":5885.1473657747256},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E294:$BI294)","v":7416.5321568689042},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUM(AL294:AQ294)","v":7416.5321568689042},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E294:$BI294)","v":11351.834933983017},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUM(AT294:AY294)","v":11351.834933983017},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUM(BB294:BG294)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUM(BJ294:BO294)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E294:$BI294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E294:$BI294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E294:$BI294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E294:$BI294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E294:$BI294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E294:$BI294)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E294:$BI294)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E294:$BI294)","v":0},0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B296","v":"Transmission"},null,null,0]
[{"$f":"ACCOUNTS!A297","v":850},{"$f":"ACCOUNTS!B297","v":"Oper Supervision & Engineering"},{"$f":"IF(ACCOUNTS!N297>\"\",ACCOUNTS!N297,IF(ACCOUNTS!O297>\"\",ACCOUNTS!O297,IF(ACCOUNTS!P297>\"\",ACCOUNTS!P297,IF(ACCOUNTS!U297=\"\",\"\",ACCOUNTS!U297))))","v":"PAVG"},{"$f":"ACCOUNTS!C297","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(F297:K297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(N297:S297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(V297:AA297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(AD297:AI297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(AL297:AQ297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(AT297:AY297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(BB297:BG297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(BJ297:BO297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(BR297:BW297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(BZ297:CE297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(CH297:CM297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(CP297:CU297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(CX297:DC297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(DF297:DK297)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E297:$BI297)","v":0},{"$f":"SUM(DN297:DS297)","v":0}]
[{"$f":"ACCOUNTS!A298","v":856},{"$f":"ACCOUNTS!B298","v":"Oper Mains Expenses"},{"$f":"IF(ACCOUNTS!N298>\"\",ACCOUNTS!N298,IF(ACCOUNTS!O298>\"\",ACCOUNTS!O298,IF(ACCOUNTS!P298>\"\",ACCOUNTS!P298,IF(ACCOUNTS!U298=\"\",\"\",ACCOUNTS!U298))))","v":"PAVG"},{"$f":"ACCOUNTS!C298","v":0},{"$f":"(ROUND((SUM(F298:DT298)/2-D298),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(F298:K298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(N298:S298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(V298:AA298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(AD298:AI298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(AL298:AQ298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(AT298:AY298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(BB298:BG298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(BJ298:BO298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(BR298:BW298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(BZ298:CE298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(CH298:CM298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(CP298:CU298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(CX298:DC298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(DF298:DK298)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E298:$BI298)","v":0},{"$f":"SUM(DN298:DS298)","v":0}]
[{"$f":"ACCOUNTS!A299","v":857},{"$f":"ACCOUNTS!B299","v":" Oper Meas & Reg Sta Exp"},{"$f":"IF(ACCOUNTS!N299>\"\",ACCOUNTS!N299,IF(ACCOUNTS!O299>\"\",ACCOUNTS!O299,IF(ACCOUNTS!P299>\"\",ACCOUNTS!P299,IF(ACCOUNTS!U299=\"\",\"\",ACCOUNTS!U299))))","v":"PAVG"},{"$f":"ACCOUNTS!C299","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E299:$BI299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E299:$BI299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E299:$BI299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUM(AD299:AI299)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUM(AL299:AQ299)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUM(AT299:AY299)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUM(BB299:BG299)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUM(BJ299:BO299)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUM(BR299:BW299)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUM(BZ299:CE299)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUM(CH299:CM299)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUM(CP299:CU299)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUM(CX299:DC299)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUM(DF299:DK299)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E299:$BI299)","v":0},{"$f":"SUM(DN299:DS299)","v":0}]
[{"$f":"ACCOUNTS!A300","v":862},{"$f":"ACCOUNTS!B300","v":"Maint Structures & Improvements"},{"$f":"IF(ACCOUNTS!N300>\"\",ACCOUNTS!N300,IF(ACCOUNTS!O300>\"\",ACCOUNTS!O300,IF(ACCOUNTS!P300>\"\",ACCOUNTS!P300,IF(ACCOUNTS!U300=\"\",\"\",ACCOUNTS!U300))))","v":"PAVG"},{"$f":"ACCOUNTS!C300","v":2168.52},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E300:$BI300)","v":1382.6583279079305},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E300:$BI300)","v":0},1382.6583279079305,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E300:$BI300)","v":502.73373190865163},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E300:$BI300)","v":0},502.73373190865163,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E300:$BI300)","v":108.55682940909321},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E300:$BI300)","v":0},108.55682940909321,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E300:$BI300)","v":62.630508615718171},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E300:$BI300)","v":0},62.630508615718171,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E300:$BI300)","v":6.7571364727337491},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E300:$BI300)","v":0},6.7571364727337491,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E300:$BI300)","v":76.108903707131688},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E300:$BI300)","v":0},76.108903707131688,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E300:$BI300)","v":29.074561978740682},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E300:$BI300)","v":0},29.074561978740682,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E300:$BI300)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E300:$BI300)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E300:$BI300)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E300:$BI300)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E300:$BI300)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E300:$BI300)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E300:$BI300)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E300:$BI300)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E300:$BI300)","v":0},0]
[{"$f":"ACCOUNTS!A301","v":863},{"$f":"ACCOUNTS!B301","v":"Maint Mains"},{"$f":"IF(ACCOUNTS!N301>\"\",ACCOUNTS!N301,IF(ACCOUNTS!O301>\"\",ACCOUNTS!O301,IF(ACCOUNTS!P301>\"\",ACCOUNTS!P301,IF(ACCOUNTS!U301=\"\",\"\",ACCOUNTS!U301))))","v":"PAVG"},{"$f":"ACCOUNTS!C301","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E301:$BI301)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E301:$BI301)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E301:$BI301)","v":0},0]
[{"$f":"ACCOUNTS!A302","v":864},{"$f":"ACCOUNTS!B302","v":"Maint Supv & Eng"},{"$f":"IF(ACCOUNTS!N302>\"\",ACCOUNTS!N302,IF(ACCOUNTS!O302>\"\",ACCOUNTS!O302,IF(ACCOUNTS!P302>\"\",ACCOUNTS!P302,IF(ACCOUNTS!U302=\"\",\"\",ACCOUNTS!U302))))","v":"PAVG"},{"$f":"ACCOUNTS!C302","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E302:$BI302)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E302:$BI302)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E302:$BI302)","v":0},0]
[{"$f":"ACCOUNTS!A303","v":865},{"$f":"ACCOUNTS!B303","v":"Maint Structures"},{"$f":"IF(ACCOUNTS!N303>\"\",ACCOUNTS!N303,IF(ACCOUNTS!O303>\"\",ACCOUNTS!O303,IF(ACCOUNTS!P303>\"\",ACCOUNTS!P303,IF(ACCOUNTS!U303=\"\",\"\",ACCOUNTS!U303))))","v":"PAVG"},{"$f":"ACCOUNTS!C303","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E303:$BI303)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E303:$BI303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E303:$BI303)","v":0},0]
[{"$f":"ACCOUNTS!A304","v":867},{"$f":"ACCOUNTS!B304","v":"Maint Other Equipment"},{"$f":"IF(ACCOUNTS!N304>\"\",ACCOUNTS!N304,IF(ACCOUNTS!O304>\"\",ACCOUNTS!O304,IF(ACCOUNTS!P304>\"\",ACCOUNTS!P304,IF(ACCOUNTS!U304=\"\",\"\",ACCOUNTS!U304))))","v":"PAVG"},{"$f":"ACCOUNTS!C304","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E304:$BI304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E304:$BI304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E304:$BI304)","v":0},0]
[{"$f":"ACCOUNTS!A305","v":0},{"$f":"ACCOUNTS!B305","v":"Sub-total"},null,{"$f":"ACCOUNTS!C305","v":2168.52},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E305:$BI305)","v":1382.6583279079305},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E305:$BI305)","v":0},1382.6583279079305,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E305:$BI305)","v":502.73373190865163},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E305:$BI305)","v":0},502.73373190865163,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E305:$BI305)","v":108.55682940909321},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E305:$BI305)","v":0},108.55682940909321,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E305:$BI305)","v":62.630508615718171},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUM(AD305:AI305)","v":62.630508615718171},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E305:$BI305)","v":6.7571364727337491},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUM(AL305:AQ305)","v":6.7571364727337491},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E305:$BI305)","v":76.108903707131688},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUM(AT305:AY305)","v":76.108903707131688},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E305:$BI305)","v":29.074561978740682},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUM(BB305:BG305)","v":29.074561978740682},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUM(BJ305:BO305)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUM(BR305:BW305)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUM(BZ305:CE305)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUM(CH305:CM305)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUM(CP305:CU305)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUM(CX305:DC305)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUM(DF305:DK305)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E305:$BI305)","v":0},{"$f":"SUM(DN305:DS305)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B307","v":"Distribution"},null,null,0]
[{"$f":"ACCOUNTS!A308","v":870},{"$f":"ACCOUNTS!B308","v":"Oper Supv & Engineering"},{"$f":"IF(ACCOUNTS!N308>\"\",ACCOUNTS!N308,IF(ACCOUNTS!O308>\"\",ACCOUNTS!O308,IF(ACCOUNTS!P308>\"\",ACCOUNTS!P308,IF(ACCOUNTS!U308=\"\",\"\",ACCOUNTS!U308))))","v":"DIST_OML"},{"$f":"ACCOUNTS!C308","v":2478849.0870702593},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E308:$BI308)","v":563722.19419375015},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E308:$BI308)","v":183423.96722965885},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E308:$BI308)","v":917170.52265170927},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(F308:K308)","v":1664316.6840751183},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E308:$BI308)","v":201834.24541056508},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E308:$BI308)","v":70501.50681988959},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E308:$BI308)","v":363983.83844332193},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(N308:S308)","v":636319.59067377658},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E308:$BI308)","v":34648.042636330385},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E308:$BI308)","v":25990.325856208372},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E308:$BI308)","v":28486.264015004301},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(V308:AA308)","v":89124.63250754305},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E308:$BI308)","v":9019.6396425018902},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E308:$BI308)","v":22688.413833447132},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E308:$BI308)","v":12799.0220120632},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(AD308:AI308)","v":44507.075488012226},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E308:$BI308)","v":982.85016079410661},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E308:$BI308)","v":2431.6476792868311},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E308:$BI308)","v":2715.4728829742858},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(AL308:AQ308)","v":6129.9707230552231},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E308:$BI308)","v":7787.4458887928722},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E308:$BI308)","v":20875.521523771589},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E308:$BI308)","v":2767.6195562260245},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(AT308:AY308)","v":31430.586968790485},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E308:$BI308)","v":3487.0485114146677},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E308:$BI308)","v":1362.1918368938661},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E308:$BI308)","v":2171.3062856547417},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(BB308:BG308)","v":7020.5466339632749},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(BJ308:BO308)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(BR308:BW308)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(BZ308:CE308)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(CH308:CM308)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(CP308:CU308)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(CX308:DC308)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(DF308:DK308)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E308:$BI308)","v":0},{"$f":"SUM(DN308:DS308)","v":0}]
[{"$f":"ACCOUNTS!A309","v":871},{"$f":"ACCOUNTS!B309","v":"Oper Load Dispatching"},{"$f":"IF(ACCOUNTS!N309>\"\",ACCOUNTS!N309,IF(ACCOUNTS!O309>\"\",ACCOUNTS!O309,IF(ACCOUNTS!P309>\"\",ACCOUNTS!P309,IF(ACCOUNTS!U309=\"\",\"\",ACCOUNTS!U309))))","v":"COM_1"},{"$f":"ACCOUNTS!C309","v":256555.13816795388},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E309:$BI309)","v":131207.61652184976},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E309:$BI309)","v":0},131207.61652184976,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E309:$BI309)","v":50431.439308335466},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E309:$BI309)","v":0},50431.439308335466,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E309:$BI309)","v":18591.511020746817},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E309:$BI309)","v":0},18591.511020746817,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E309:$BI309)","v":19588.391878479135},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E309:$BI309)","v":0},19588.391878479135,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E309:$BI309)","v":2099.4005134923041},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E309:$BI309)","v":0},2099.4005134923041,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E309:$BI309)","v":26656.435687140096},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E309:$BI309)","v":0},26656.435687140096,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E309:$BI309)","v":7980.3432379102896},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E309:$BI309)","v":0},7980.3432379102896,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E309:$BI309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E309:$BI309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E309:$BI309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E309:$BI309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E309:$BI309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E309:$BI309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E309:$BI309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E309:$BI309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E309:$BI309)","v":0},0]
[{"$f":"ACCOUNTS!A310","v":874},{"$f":"ACCOUNTS!B310","v":"Oper Mains & Services Exp"},{"$f":"IF(ACCOUNTS!N310>\"\",ACCOUNTS!N310,IF(ACCOUNTS!O310>\"\",ACCOUNTS!O310,IF(ACCOUNTS!P310>\"\",ACCOUNTS!P310,IF(ACCOUNTS!U310=\"\",\"\",ACCOUNTS!U310))))","v":"DMAINS_SERV"},{"$f":"ACCOUNTS!C310","v":18158259.387260601},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E310:$BI310)","v":5424810.8802459789},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E310:$BI310)","v":2078253.8858608073},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E310:$BI310)","v":3886342.6346253301},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E310:$BI310)","v":0},11389407.400732117,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E310:$BI310)","v":1933558.8011912641},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E310:$BI310)","v":798805.26367650228},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E310:$BI310)","v":2746461.4447651724},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E310:$BI310)","v":0},5478825.5096329395,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E310:$BI310)","v":306651.05421450874},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E310:$BI310)","v":294478.94144511642},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E310:$BI310)","v":48792.282690677275},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E310:$BI310)","v":0},649922.27835030248,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E310:$BI310)","v":40792.504416971329},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E310:$BI310)","v":252003.20385877538},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E310:$BI310)","v":48980.783672780963},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E310:$BI310)","v":0},341776.49194852769,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E310:$BI310)","v":4521.8107159289839},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E310:$BI310)","v":27008.631380510004},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E310:$BI310)","v":7720.2264842400118},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E310:$BI310)","v":0},39250.668580678997,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E310:$BI310)","v":10194.840124901835},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E310:$BI310)","v":218851.10958938449},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E310:$BI310)","v":6303.571839944595},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E310:$BI310)","v":0},235349.52155423092,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E310:$BI310)","v":10249.6741390729},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E310:$BI310)","v":4871.4486484825275},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E310:$BI310)","v":8606.3936742519854},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E310:$BI310)","v":0},23727.516461807412,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E310:$BI310)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUM(BR310:BW310)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUM(BZ310:CE310)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUM(CH310:CM310)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUM(CP310:CU310)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUM(CX310:DC310)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUM(DF310:DK310)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E310:$BI310)","v":0},{"$f":"SUM(DN310:DS310)","v":0}]
[{"$f":"ACCOUNTS!A311","v":875},{"$f":"ACCOUNTS!B311","v":"Oper Meas & Reg Sta Gen"},{"$f":"IF(ACCOUNTS!N311>\"\",ACCOUNTS!N311,IF(ACCOUNTS!O311>\"\",ACCOUNTS!O311,IF(ACCOUNTS!P311>\"\",ACCOUNTS!P311,IF(ACCOUNTS!U311=\"\",\"\",ACCOUNTS!U311))))","v":"PAVG"},{"$f":"ACCOUNTS!C311","v":1234611.5420754969},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E311:$BI311)","v":787193.99884803372},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E311:$BI311)","v":0},787193.99884803372,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E311:$BI311)","v":286223.26195059757},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E311:$BI311)","v":0},286223.26195059757,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E311:$BI311)","v":61805.062696948713},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E311:$BI311)","v":0},61805.062696948713,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E311:$BI311)","v":35657.659981473313},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E311:$BI311)","v":0},35657.659981473313,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E311:$BI311)","v":3847.0655934076685},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E311:$BI311)","v":0},3847.0655934076685,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E311:$BI311)","v":43331.364696446122},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E311:$BI311)","v":0},43331.364696446122,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E311:$BI311)","v":16553.128308589563},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E311:$BI311)","v":0},16553.128308589563,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E311:$BI311)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUM(BR311:BW311)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUM(BZ311:CE311)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUM(CH311:CM311)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUM(CP311:CU311)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUM(CX311:DC311)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUM(DF311:DK311)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E311:$BI311)","v":0},{"$f":"SUM(DN311:DS311)","v":0}]
[{"$f":"ACCOUNTS!A312","v":876},{"$f":"ACCOUNTS!B312","v":"Oper Meas & Reg Sta Indus"},{"$f":"IF(ACCOUNTS!N312>\"\",ACCOUNTS!N312,IF(ACCOUNTS!O312>\"\",ACCOUNTS!O312,IF(ACCOUNTS!P312>\"\",ACCOUNTS!P312,IF(ACCOUNTS!U312=\"\",\"\",ACCOUNTS!U312))))","v":"INDUSMR"},{"$f":"ACCOUNTS!C312","v":402001.3361088786},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E312:$BI312)","v":1801.1612506074123},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E312:$BI312)","v":0},1801.1612506074123,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E312:$BI312)","v":210736.73606378294},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E312:$BI312)","v":0},210736.73606378294,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E312:$BI312)","v":114174.58449947053},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E312:$BI312)","v":0},114174.58449947053,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E312:$BI312)","v":45539.591760742725},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E312:$BI312)","v":0},45539.591760742725,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E312:$BI312)","v":10654.896582042889},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E312:$BI312)","v":0},10654.896582042889,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E312:$BI312)","v":11491.196228874063},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E312:$BI312)","v":0},11491.196228874063,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E312:$BI312)","v":7603.1697233579716},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E312:$BI312)","v":0},7603.1697233579716,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E312:$BI312)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUM(BR312:BW312)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUM(BZ312:CE312)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUM(CH312:CM312)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUM(CP312:CU312)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUM(CX312:DC312)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUM(DF312:DK312)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E312:$BI312)","v":0},{"$f":"SUM(DN312:DS312)","v":0}]
[{"$f":"ACCOUNTS!A313","v":878},{"$f":"ACCOUNTS!B313","v":"Oper Meter & House Reg"},{"$f":"IF(ACCOUNTS!N313>\"\",ACCOUNTS!N313,IF(ACCOUNTS!O313>\"\",ACCOUNTS!O313,IF(ACCOUNTS!P313>\"\",ACCOUNTS!P313,IF(ACCOUNTS!U313=\"\",\"\",ACCOUNTS!U313))))","v":"MRHREG"},{"$f":"ACCOUNTS!C313","v":2973291.5607245159},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E313:$BI313)","v":2354360.0167112835},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E313:$BI313)","v":0},2354360.0167112835,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E313:$BI313)","v":606772.57417975529},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E313:$BI313)","v":0},606772.57417975529,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E313:$BI313)","v":12028.212115445152},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E313:$BI313)","v":0},12028.212115445152,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E313:$BI313)","v":68.268365354355169},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E313:$BI313)","v":0},68.268365354355169,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E313:$BI313)","v":39.733230892989994},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E313:$BI313)","v":0},39.733230892989994,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E313:$BI313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E313:$BI313)","v":22.756121784785059},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E313:$BI313)","v":0},22.756121784785059,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E313:$BI313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUM(BR313:BW313)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUM(BZ313:CE313)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUM(CH313:CM313)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUM(CP313:CU313)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUM(CX313:DC313)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUM(DF313:DK313)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E313:$BI313)","v":0},{"$f":"SUM(DN313:DS313)","v":0}]
[{"$f":"ACCOUNTS!A314","v":879},{"$f":"ACCOUNTS!B314","v":"Oper Customer Install Exp"},{"$f":"IF(ACCOUNTS!N314>\"\",ACCOUNTS!N314,IF(ACCOUNTS!O314>\"\",ACCOUNTS!O314,IF(ACCOUNTS!P314>\"\",ACCOUNTS!P314,IF(ACCOUNTS!U314=\"\",\"\",ACCOUNTS!U314))))","v":"CUSINSTL"},{"$f":"ACCOUNTS!C314","v":3722836.2230376536},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E314:$BI314)","v":3296362.5364782223},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E314:$BI314)","v":0},3296362.5364782223,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E314:$BI314)","v":420091.60578335065},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E314:$BI314)","v":0},420091.60578335065,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E314:$BI314)","v":6310.610129345313},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E314:$BI314)","v":0},6310.610129345313,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E314:$BI314)","v":35.414638100783044},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E314:$BI314)","v":0},35.414638100783044,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E314:$BI314)","v":24.251129268287784},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E314:$BI314)","v":0},24.251129268287784,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E314:$BI314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E314:$BI314)","v":11.804879366927683},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E314:$BI314)","v":0},11.804879366927683,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E314:$BI314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E314:$BI314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E314:$BI314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E314:$BI314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E314:$BI314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E314:$BI314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E314:$BI314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E314:$BI314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E314:$BI314)","v":0},0]
[{"$f":"ACCOUNTS!A315","v":880},{"$f":"ACCOUNTS!B315","v":"Oper Other Expense"},{"$f":"IF(ACCOUNTS!N315>\"\",ACCOUNTS!N315,IF(ACCOUNTS!O315>\"\",ACCOUNTS!O315,IF(ACCOUNTS!P315>\"\",ACCOUNTS!P315,IF(ACCOUNTS!U315=\"\",\"\",ACCOUNTS!U315))))","v":"DISTOM"},{"$f":"ACCOUNTS!C315","v":15432514.652217746},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E315:$BI315)","v":3584135.2843162213},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E315:$BI315)","v":1274791.1639088979},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E315:$BI315)","v":5503631.7774187457},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E315:$BI315)","v":0},10362558.225643866,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E315:$BI315)","v":1280745.8092594645},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E315:$BI315)","v":489983.39362995641},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E315:$BI315)","v":2298681.1440356737},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E315:$BI315)","v":0},4069410.3469250947,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E315:$BI315)","v":212587.81907735704},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E315:$BI315)","v":180631.99836433402},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E315:$BI315)","v":104607.79271728684},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E315:$BI315)","v":0},497827.61015897791,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E315:$BI315)","v":44109.387717062418},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E315:$BI315)","v":156699.97692397324},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E315:$BI315)","v":54595.164232813404},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E315:$BI315)","v":0},255404.52887384908,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E315:$BI315)","v":4828.5835980776383},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E315:$BI315)","v":16794.436932816952},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E315:$BI315)","v":10638.796463413993},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E315:$BI315)","v":0},32261.816994308585,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E315:$BI315)","v":30882.969841406473},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E315:$BI315)","v":141650.2840415971},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E315:$BI315)","v":10267.03252058269},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E315:$BI315)","v":0},182800.28640358627,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E315:$BI315)","v":15464.390617998801},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E315:$BI315)","v":7415.0876670636799},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E315:$BI315)","v":9372.3589330011855},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E315:$BI315)","v":0},32251.837218063665,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E315:$BI315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E315:$BI315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E315:$BI315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E315:$BI315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E315:$BI315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E315:$BI315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E315:$BI315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E315:$BI315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E315:$BI315)","v":0},0]
[{"$f":"ACCOUNTS!A316","v":881},{"$f":"ACCOUNTS!B316","v":"Oper Rents Expense"},{"$f":"IF(ACCOUNTS!N316>\"\",ACCOUNTS!N316,IF(ACCOUNTS!O316>\"\",ACCOUNTS!O316,IF(ACCOUNTS!P316>\"\",ACCOUNTS!P316,IF(ACCOUNTS!U316=\"\",\"\",ACCOUNTS!U316))))","v":"DISTOM"},{"$f":"ACCOUNTS!C316","v":219684.74447500188},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E316:$BI316)","v":51020.838913358559},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E316:$BI316)","v":18146.891638432451},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E316:$BI316)","v":78345.2319958101},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E316:$BI316)","v":0},147512.96254760111,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E316:$BI316)","v":18231.657133347468},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E316:$BI316)","v":6975.005632741937},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E316:$BI316)","v":32722.157803648191},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E316:$BI316)","v":0},57928.820569737596,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E316:$BI316)","v":3026.2275309614374},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E316:$BI316)","v":2571.3304214472341},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E316:$BI316)","v":1489.1115758564113},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E316:$BI316)","v":0},7086.6695282650826,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E316:$BI316)","v":627.90541839395621},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E316:$BI316)","v":2230.6536015395732},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E316:$BI316)","v":777.17241644301976},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E316:$BI316)","v":0},3635.731436376549,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E316:$BI316)","v":68.735794381211406},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E316:$BI316)","v":239.07196392372938},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E316:$BI316)","v":151.44526574292217},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E316:$BI316)","v":0},459.25302404786294,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E316:$BI316)","v":439.62487586322129},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E316:$BI316)","v":2016.4183968565221},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E316:$BI316)","v":146.15313619524812},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E316:$BI316)","v":0},2602.1964089149915,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E316:$BI316)","v":220.13850483456187},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E316:$BI316)","v":105.5551655779266},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E316:$BI316)","v":133.41728964621336},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E316:$BI316)","v":0},459.11096005870183,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E316:$BI316)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E316:$BI316)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E316:$BI316)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E316:$BI316)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E316:$BI316)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E316:$BI316)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E316:$BI316)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E316:$BI316)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E316:$BI316)","v":0},0]
[{"$f":"ACCOUNTS!A317","v":885},{"$f":"ACCOUNTS!B317","v":"Dist Maint Supv & Engineering"},{"$f":"IF(ACCOUNTS!N317>\"\",ACCOUNTS!N317,IF(ACCOUNTS!O317>\"\",ACCOUNTS!O317,IF(ACCOUNTS!P317>\"\",ACCOUNTS!P317,IF(ACCOUNTS!U317=\"\",\"\",ACCOUNTS!U317))))","v":"DISTOM"},{"$f":"ACCOUNTS!C317","v":59997.681179252366},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E317:$BI317)","v":13934.203915420301},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E317:$BI317)","v":4956.0629324491074},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E317:$BI317)","v":21396.716747138777},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E317:$BI317)","v":0},40286.983595008191,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E317:$BI317)","v":4979.2130749456501},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E317:$BI317)","v":1904.9304728775094},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E317:$BI317)","v":8936.6860502408235},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E317:$BI317)","v":0},15820.829598063983,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E317:$BI317)","v":826.48722382796598},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E317:$BI317)","v":702.25114265983439},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E317:$BI317)","v":406.688419726539},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E317:$BI317)","v":0},1935.4267862143392,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E317:$BI317)","v":171.48605012858542},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E317:$BI317)","v":609.20954673642098},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E317:$BI317)","v":212.25207501089528},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E317:$BI317)","v":0},992.94767187590162,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E317:$BI317)","v":18.772301584900632},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E317:$BI317)","v":65.292487672150727},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E317:$BI317)","v":41.360927413805655},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E317:$BI317)","v":0},125.42571667085701,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E317:$BI317)","v":120.06511059083283},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E317:$BI317)","v":550.70017896642457},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E317:$BI317)","v":39.915604015863572},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E317:$BI317)","v":0},710.6808935731209,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E317:$BI317)","v":60.121606804810583},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E317:$BI317)","v":28.827969763227131},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E317:$BI317)","v":36.437341277943595},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E317:$BI317)","v":0},125.38691784598132,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E317:$BI317)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E317:$BI317)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E317:$BI317)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E317:$BI317)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E317:$BI317)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E317:$BI317)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E317:$BI317)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E317:$BI317)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E317:$BI317)","v":0},0]
[{"$f":"ACCOUNTS!A318","v":886},{"$f":"ACCOUNTS!B318","v":"Maint of Facilities and Structures"},{"$f":"IF(ACCOUNTS!N318>\"\",ACCOUNTS!N318,IF(ACCOUNTS!O318>\"\",ACCOUNTS!O318,IF(ACCOUNTS!P318>\"\",ACCOUNTS!P318,IF(ACCOUNTS!U318=\"\",\"\",ACCOUNTS!U318))))","v":"DISTOM"},{"$f":"ACCOUNTS!C318","v":141288.8206438694},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E318:$BI318)","v":32813.722116009521},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E318:$BI318)","v":11671.055830815645},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E318:$BI318)","v":50387.228563419601},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E318:$BI318)","v":0},94872.00651024477,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E318:$BI318)","v":11725.572209895394},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E318:$BI318)","v":4485.9296998048676},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E318:$BI318)","v":21045.04386979009},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E318:$BI318)","v":0},37256.545779490349,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E318:$BI318)","v":1946.2986374923457},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E318:$BI318)","v":1653.7345076017496},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E318:$BI318)","v":957.71246593696537},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E318:$BI318)","v":0},4557.7456110310604,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E318:$BI318)","v":403.8333032764254},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E318:$BI318)","v":1434.6304172358639},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E318:$BI318)","v":499.83340635960866},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E318:$BI318)","v":0},2338.2971268718979,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E318:$BI318)","v":44.206980996106239},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E318:$BI318)","v":153.75758527302321},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E318:$BI318)","v":97.401041843165928},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E318:$BI318)","v":0},295.36560811229538,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E318:$BI318)","v":282.74189172698806},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E318:$BI318)","v":1296.8464328158141},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E318:$BI318)","v":93.997442998501839},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E318:$BI318)","v":0},1673.585767541304,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E318:$BI318)","v":141.58065368038899},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E318:$BI318)","v":67.887121124474149},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E318:$BI318)","v":85.806465772865778},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E318:$BI318)","v":0},295.27424057772896,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E318:$BI318)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E318:$BI318)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E318:$BI318)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E318:$BI318)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E318:$BI318)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E318:$BI318)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E318:$BI318)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E318:$BI318)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E318:$BI318)","v":0},0]
[{"$f":"ACCOUNTS!A319","v":887},{"$f":"ACCOUNTS!B319","v":"Maint Mains"},{"$f":"IF(ACCOUNTS!N319>\"\",ACCOUNTS!N319,IF(ACCOUNTS!O319>\"\",ACCOUNTS!O319,IF(ACCOUNTS!P319>\"\",ACCOUNTS!P319,IF(ACCOUNTS!U319=\"\",\"\",ACCOUNTS!U319))))","v":"DMAINS"},{"$f":"ACCOUNTS!C319","v":8777737.9699345063},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E319:$BI319)","v":4175129.4283047365},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E319:$BI319)","v":1599498.8857478267},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E319:$BI319)","v":0},5774628.3140525632,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E319:$BI319)","v":1488136.3480537084},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E319:$BI319)","v":614789.24104157242},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E319:$BI319)","v":0},2102925.589095281,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E319:$BI319)","v":236009.67276735979},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E319:$BI319)","v":226641.5772982272},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E319:$BI319)","v":0},462651.250065587,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E319:$BI319)","v":31395.377535783395},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E319:$BI319)","v":193950.72301767376},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E319:$BI319)","v":0},225346.10055345716,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E319:$BI319)","v":3480.1480468279046},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E319:$BI319)","v":20786.813436321856},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E319:$BI319)","v":0},24266.96148314976,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E319:$BI319)","v":7846.3153761425792},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E319:$BI319)","v":168435.67973789948},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E319:$BI319)","v":0},176281.99511404207,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E319:$BI319)","v":7888.5176042555195},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E319:$BI319)","v":3749.2419661701651},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E319:$BI319)","v":0},11637.759570425686,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E319:$BI319)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E319:$BI319)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E319:$BI319)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E319:$BI319)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E319:$BI319)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E319:$BI319)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E319:$BI319)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E319:$BI319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E319:$BI319)","v":0},0]
[{"$f":"ACCOUNTS!A320","v":889},{"$f":"ACCOUNTS!B320","v":"Maint Meas & Reg Sta Gen"},{"$f":"IF(ACCOUNTS!N320>\"\",ACCOUNTS!N320,IF(ACCOUNTS!O320>\"\",ACCOUNTS!O320,IF(ACCOUNTS!P320>\"\",ACCOUNTS!P320,IF(ACCOUNTS!U320=\"\",\"\",ACCOUNTS!U320))))","v":"PAVG"},{"$f":"ACCOUNTS!C320","v":825235.1061635908},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E320:$BI320)","v":526173.70004384278},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E320:$BI320)","v":0},526173.70004384278,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E320:$BI320)","v":191316.43914912213},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E320:$BI320)","v":0},191316.43914912213,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E320:$BI320)","v":41311.542730616209},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E320:$BI320)","v":0},41311.542730616209,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E320:$BI320)","v":23834.179268151493},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUM(AD320:AI320)","v":23834.179268151493},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E320:$BI320)","v":2571.4433043911549},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUM(AL320:AQ320)","v":2571.4433043911549},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E320:$BI320)","v":28963.412479824638},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUM(AT320:AY320)","v":28963.412479824638},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E320:$BI320)","v":11064.389187642248},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUM(BB320:BG320)","v":11064.389187642248},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUM(BJ320:BO320)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E320:$BI320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E320:$BI320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E320:$BI320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E320:$BI320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E320:$BI320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E320:$BI320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E320:$BI320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E320:$BI320)","v":0},0]
[{"$f":"ACCOUNTS!A321","v":890},{"$f":"ACCOUNTS!B321","v":"Maint Meas & Reg Sta Ind"},{"$f":"IF(ACCOUNTS!N321>\"\",ACCOUNTS!N321,IF(ACCOUNTS!O321>\"\",ACCOUNTS!O321,IF(ACCOUNTS!P321>\"\",ACCOUNTS!P321,IF(ACCOUNTS!U321=\"\",\"\",ACCOUNTS!U321))))","v":"INDUSMR"},{"$f":"ACCOUNTS!C321","v":715.66561163590916},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E321:$BI321)","v":3.2065295616871539},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E321:$BI321)","v":0},3.2065295616871539,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E321:$BI321)","v":375.16550708277964},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E321:$BI321)","v":0},375.16550708277964,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E321:$BI321)","v":203.2600802773419},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E321:$BI321)","v":0},203.2600802773419,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E321:$BI321)","v":81.072167835468406},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E321:$BI321)","v":0},81.072167835468406,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E321:$BI321)","v":18.968452078079224},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E321:$BI321)","v":0},18.968452078079224,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E321:$BI321)","v":20.457280209979324},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E321:$BI321)","v":0},20.457280209979324,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E321:$BI321)","v":13.535594590573382},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E321:$BI321)","v":0},13.535594590573382,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E321:$BI321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E321:$BI321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E321:$BI321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E321:$BI321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E321:$BI321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E321:$BI321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E321:$BI321)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E321:$BI321)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E321:$BI321)","v":0},0]
[{"$f":"ACCOUNTS!A322","v":892},{"$f":"ACCOUNTS!B322","v":"Maint Services"},{"$f":"IF(ACCOUNTS!N322>\"\",ACCOUNTS!N322,IF(ACCOUNTS!O322>\"\",ACCOUNTS!O322,IF(ACCOUNTS!P322>\"\",ACCOUNTS!P322,IF(ACCOUNTS!U322=\"\",\"\",ACCOUNTS!U322))))","v":"DSERV"},{"$f":"ACCOUNTS!C322","v":4898591.6298621129},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E322:$BI322)","v":2819046.4987393692},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E322:$BI322)","v":0},2819046.4987393692,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E322:$BI322)","v":1992207.9053985288},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E322:$BI322)","v":0},1992207.9053985288,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E322:$BI322)","v":35392.585424449033},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E322:$BI322)","v":0},35392.585424449033,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E322:$BI322)","v":35529.318873752731},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E322:$BI322)","v":0},35529.318873752731,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E322:$BI322)","v":5600.0408316982894},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E322:$BI322)","v":0},5600.0408316982894,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E322:$BI322)","v":4572.4383554413616},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E322:$BI322)","v":0},4572.4383554413616,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E322:$BI322)","v":6242.8422388731869},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E322:$BI322)","v":0},6242.8422388731869,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E322:$BI322)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E322:$BI322)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E322:$BI322)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E322:$BI322)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E322:$BI322)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E322:$BI322)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E322:$BI322)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E322:$BI322)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E322:$BI322)","v":0},0]
[{"$f":"ACCOUNTS!A323","v":893},{"$f":"ACCOUNTS!B323","v":"Maint Meters & House Reg"},{"$f":"IF(ACCOUNTS!N323>\"\",ACCOUNTS!N323,IF(ACCOUNTS!O323>\"\",ACCOUNTS!O323,IF(ACCOUNTS!P323>\"\",ACCOUNTS!P323,IF(ACCOUNTS!U323=\"\",\"\",ACCOUNTS!U323))))","v":"MRHREG"},{"$f":"ACCOUNTS!C323","v":1085653.5718860901},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E323:$BI323)","v":859659.84480363666},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E323:$BI323)","v":0},859659.84480363666,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E323:$BI323)","v":221554.05853311255},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E323:$BI323)","v":0},221554.05853311255,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E323:$BI323)","v":4391.9242966386228},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E323:$BI323)","v":0},4391.9242966386228,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E323:$BI323)","v":24.927186984555306},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E323:$BI323)","v":0},24.927186984555306,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E323:$BI323)","v":14.50800338969719},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E323:$BI323)","v":0},14.50800338969719,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E323:$BI323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E323:$BI323)","v":8.309062328185103},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E323:$BI323)","v":0},8.309062328185103,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E323:$BI323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E323:$BI323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E323:$BI323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E323:$BI323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E323:$BI323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E323:$BI323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E323:$BI323)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E323:$BI323)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E323:$BI323)","v":0},0]
[{"$f":"ACCOUNTS!A324","v":894},{"$f":"ACCOUNTS!B324","v":"Maint Other Equipment"},{"$f":"IF(ACCOUNTS!N324>\"\",ACCOUNTS!N324,IF(ACCOUNTS!O324>\"\",ACCOUNTS!O324,IF(ACCOUNTS!P324>\"\",ACCOUNTS!P324,IF(ACCOUNTS!U324=\"\",\"\",ACCOUNTS!U324))))","v":"DMAINT"},{"$f":"ACCOUNTS!C324","v":7268.3677832041158},{"$f":"(ROUND((SUM(F324:DT324)/2-D324),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E324:$BI324)","v":2192.131447381877},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E324:$BI324)","v":745.81700260024297},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E324:$BI324)","v":1715.3148117319586},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(F324:K324)","v":4653.2632617140789},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E324:$BI324)","v":783.09804084334655},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E324:$BI324)","v":286.66495054801373},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E324:$BI324)","v":1032.411545852269},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(N324:S324)","v":2102.1745372436289},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E324:$BI324)","v":129.30979792677707},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E324:$BI324)","v":105.67881187746227},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E324:$BI324)","v":18.645563857319541},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(V324:AA324)","v":253.63417366155886},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E324:$BI324)","v":25.752529668810709},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E324:$BI324)","v":90.4356659339348},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E324:$BI324)","v":16.616095493879616},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(AD324:AI324)","v":132.80429109662512},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E324:$BI324)","v":2.8217460873175764},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E324:$BI324)","v":9.6925099659820688},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E324:$BI324)","v":2.626805816902118},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(AL324:AQ324)","v":15.141061870201764},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E324:$BI324)","v":17.163701169590166},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E324:$BI324)","v":78.53846908703629},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E324:$BI324)","v":2.1415830212571159},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(AT324:AY324)","v":97.843753277883579},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E324:$BI324)","v":8.8373929235256341},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E324:$BI324)","v":1.748202784101798},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E324:$BI324)","v":2.9211086325102915},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(BB324:BG324)","v":13.506704340137723},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(BJ324:BO324)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(BR324:BW324)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(BZ324:CE324)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(CH324:CM324)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(CP324:CU324)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(CX324:DC324)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(DF324:DK324)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E324:$BI324)","v":0},{"$f":"SUM(DN324:DS324)","v":0}]
[{"$f":"ACCOUNTS!A325","v":0},{"$f":"ACCOUNTS!B325","v":"Direct Assign to Sales"},{"$f":"IF(ACCOUNTS!N325>\"\",ACCOUNTS!N325,IF(ACCOUNTS!O325>\"\",ACCOUNTS!O325,IF(ACCOUNTS!P325>\"\",ACCOUNTS!P325,IF(ACCOUNTS!U325=\"\",\"\",ACCOUNTS!U325))))","v":""},{"$f":"ACCOUNTS!C325","v":1537867.0426393296},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E325:$BI325)","v":9699.9507759372063},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E325:$BI325)","v":0},9699.9507759372063,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E325:$BI325)","v":864639.80668105453},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E325:$BI325)","v":0},864639.80668105453,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E325:$BI325)","v":264221.32526863302},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E325:$BI325)","v":0},264221.32526863302,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E325:$BI325)","v":13874.993128075475},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E325:$BI325)","v":0},13874.993128075475,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E325:$BI325)","v":42132.446511202819},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E325:$BI325)","v":0},42132.446511202819,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E325:$BI325)","v":2150.3674802346222},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E325:$BI325)","v":0},2150.3674802346222,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E325:$BI325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E325:$BI325)","v":341148.15279419208},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E325:$BI325)","v":0},341148.15279419208,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E325:$BI325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E325:$BI325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E325:$BI325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E325:$BI325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E325:$BI325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E325:$BI325)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E325:$BI325)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E325:$BI325)","v":0},0]
[{"$f":"ACCOUNTS!A326","v":0},{"$f":"ACCOUNTS!B326","v":"Direct Assignment to Transport"},{"$f":"IF(ACCOUNTS!N326>\"\",ACCOUNTS!N326,IF(ACCOUNTS!O326>\"\",ACCOUNTS!O326,IF(ACCOUNTS!P326>\"\",ACCOUNTS!P326,IF(ACCOUNTS!U326=\"\",\"\",ACCOUNTS!U326))))","v":""},{"$f":"ACCOUNTS!C326","v":113489.25065038592},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E326:$BI326)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E326:$BI326)","v":828.37169546149426},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E326:$BI326)","v":0},828.37169546149426,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E326:$BI326)","v":43753.71063643205},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E326:$BI326)","v":0},43753.71063643205,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E326:$BI326)","v":53371.155172022045},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E326:$BI326)","v":0},53371.155172022045,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E326:$BI326)","v":1548.2953302199403},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E326:$BI326)","v":0},1548.2953302199403,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E326:$BI326)","v":5812.4489223384917},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E326:$BI326)","v":0},5812.4489223384917,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E326:$BI326)","v":8175.2688939118943},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E326:$BI326)","v":0},8175.2688939118943,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E326:$BI326)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E326:$BI326)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E326:$BI326)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E326:$BI326)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E326:$BI326)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E326:$BI326)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E326:$BI326)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E326:$BI326)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E326:$BI326)","v":0},0]
[{"$f":"ACCOUNTS!A327","v":"~"},{"$f":"ACCOUNTS!B327","v":"~"},{"$f":"IF(ACCOUNTS!N327>\"\",ACCOUNTS!N327,IF(ACCOUNTS!O327>\"\",ACCOUNTS!O327,IF(ACCOUNTS!P327>\"\",ACCOUNTS!P327,IF(ACCOUNTS!U327=\"\",\"\",ACCOUNTS!U327))))","v":""},{"$f":"ACCOUNTS!C327","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E327:$BI327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E327:$BI327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E327:$BI327)","v":0},0]
[{"$f":"ACCOUNTS!A328","v":"~"},{"$f":"ACCOUNTS!B328","v":"~"},{"$f":"IF(ACCOUNTS!N328>\"\",ACCOUNTS!N328,IF(ACCOUNTS!O328>\"\",ACCOUNTS!O328,IF(ACCOUNTS!P328>\"\",ACCOUNTS!P328,IF(ACCOUNTS!U328=\"\",\"\",ACCOUNTS!U328))))","v":""},{"$f":"ACCOUNTS!C328","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E328:$BI328)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E328:$BI328)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E328:$BI328)","v":0},0]
[{"$f":"ACCOUNTS!A329","v":"~"},{"$f":"ACCOUNTS!B329","v":"~"},{"$f":"IF(ACCOUNTS!N329>\"\",ACCOUNTS!N329,IF(ACCOUNTS!O329>\"\",ACCOUNTS!O329,IF(ACCOUNTS!P329>\"\",ACCOUNTS!P329,IF(ACCOUNTS!U329=\"\",\"\",ACCOUNTS!U329))))","v":""},{"$f":"ACCOUNTS!C329","v":0},{"$f":"(ROUND((SUM(F329:DT329)/2-D329),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(F329:K329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(N329:S329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(V329:AA329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(AD329:AI329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(AL329:AQ329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(AT329:AY329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(BB329:BG329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(BJ329:BO329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(BR329:BW329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(BZ329:CE329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(CH329:CM329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(CP329:CU329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(CX329:DC329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(DF329:DK329)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E329:$BI329)","v":0},{"$f":"SUM(DN329:DS329)","v":0}]
[{"$f":"ACCOUNTS!A330","v":"~"},{"$f":"ACCOUNTS!B330","v":"~"},{"$f":"IF(ACCOUNTS!N330>\"\",ACCOUNTS!N330,IF(ACCOUNTS!O330>\"\",ACCOUNTS!O330,IF(ACCOUNTS!P330>\"\",ACCOUNTS!P330,IF(ACCOUNTS!U330=\"\",\"\",ACCOUNTS!U330))))","v":""},{"$f":"ACCOUNTS!C330","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E330:$BI330)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E330:$BI330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E330:$BI330)","v":0},0]
[{"$f":"ACCOUNTS!A331","v":"~"},{"$f":"ACCOUNTS!B331","v":"~"},{"$f":"IF(ACCOUNTS!N331>\"\",ACCOUNTS!N331,IF(ACCOUNTS!O331>\"\",ACCOUNTS!O331,IF(ACCOUNTS!P331>\"\",ACCOUNTS!P331,IF(ACCOUNTS!U331=\"\",\"\",ACCOUNTS!U331))))","v":""},{"$f":"ACCOUNTS!C331","v":0},{"$f":"(ROUND((SUM(F331:DT331)/2-D331),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E331:$BI331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E331:$BI331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E331:$BI331)","v":0},0]
[{"$f":"ACCOUNTS!A332","v":"~"},{"$f":"ACCOUNTS!B332","v":"~"},{"$f":"IF(ACCOUNTS!N332>\"\",ACCOUNTS!N332,IF(ACCOUNTS!O332>\"\",ACCOUNTS!O332,IF(ACCOUNTS!P332>\"\",ACCOUNTS!P332,IF(ACCOUNTS!U332=\"\",\"\",ACCOUNTS!U332))))","v":""},{"$f":"ACCOUNTS!C332","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E332:$BI332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E332:$BI332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E332:$BI332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUM(AD332:AI332)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUM(AL332:AQ332)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUM(AT332:AY332)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUM(BB332:BG332)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUM(BJ332:BO332)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E332:$BI332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E332:$BI332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E332:$BI332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E332:$BI332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E332:$BI332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E332:$BI332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E332:$BI332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E332:$BI332)","v":0},0]
[{"$f":"ACCOUNTS!A333","v":0},{"$f":"ACCOUNTS!B333","v":"Sub-total"},null,{"$f":"ACCOUNTS!C333","v":62326448.777492091},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E333:$BI333)","v":15161126.382344736},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E333:$BI333)","v":5302695.3466733368},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E333:$BI333)","v":19790222.691326562},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E333:$BI333)","v":9699.9507759372063},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E333:$BI333)","v":0},40263744.371120572,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E333:$BI333)","v":5417534.4454737538},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E333:$BI333)","v":2038163.3752322281},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E333:$BI333)","v":8924600.7719793115},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E333:$BI333)","v":864639.80668105453},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E333:$BI333)","v":828.37169546149426},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E333:$BI333)","v":0},17245766.771061812,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E333:$BI333)","v":898941.51731332939},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E333:$BI333)","v":751367.34886821895},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E333:$BI333)","v":357259.67399397155},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E333:$BI333)","v":264221.32526863302},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E333:$BI333)","v":43753.71063643205},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E333:$BI333)","v":0},2315543.5760805849,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E333:$BI333)","v":186037.72586341162},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E333:$BI333)","v":649295.63874379429},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E333:$BI333)","v":199159.43690373556},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E333:$BI333)","v":13874.993128075475},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E333:$BI333)","v":53371.155172022045},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUM(AD333:AI333)","v":1101738.949811039},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E333:$BI333)","v":20366.438242476994},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E333:$BI333)","v":69588.744489262812},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E333:$BI333)","v":37719.728100815315},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E333:$BI333)","v":42132.446511202819},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E333:$BI333)","v":1548.2953302199403},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUM(AL333:AQ333)","v":171355.65267397786},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E333:$BI333)","v":129865.94398686514},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E333:$BI333)","v":580411.53405751847},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E333:$BI333)","v":35704.523547509576},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E333:$BI333)","v":2150.3674802346222},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E333:$BI333)","v":5812.4489223384917},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUM(AT333:AY333)","v":753944.81799446628},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E333:$BI333)","v":65137.826527216981},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E333:$BI333)","v":25582.331815770252},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E333:$BI333)","v":34311.058718539069},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E333:$BI333)","v":8175.2688939118943},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUM(BB333:BG333)","v":133206.4859554382},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E333:$BI333)","v":341148.15279419208},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUM(BJ333:BO333)","v":341148.15279419208},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E333:$BI333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E333:$BI333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E333:$BI333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E333:$BI333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E333:$BI333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E333:$BI333)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E333:$BI333)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E333:$BI333)","v":0},0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B335","v":"Customer Accounts Expense"},null,null,0]
[{"$f":"ACCOUNTS!A336","v":901},{"$f":"ACCOUNTS!B336","v":"Supervision - Customer Accounting"},{"$f":"IF(ACCOUNTS!N336>\"\",ACCOUNTS!N336,IF(ACCOUNTS!O336>\"\",ACCOUNTS!O336,IF(ACCOUNTS!P336>\"\",ACCOUNTS!P336,IF(ACCOUNTS!U336=\"\",\"\",ACCOUNTS!U336))))","v":"CUSTACC"},{"$f":"ACCOUNTS!C336","v":97955.520264675113},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E336:$BI336)","v":906.96642404967145},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E336:$BI336)","v":87614.675454938086},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(F336:K336)","v":88521.641878987764},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E336:$BI336)","v":66.590978822983899},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E336:$BI336)","v":7826.4429507041277},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E336:$BI336)","v":0.19072539392112206},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(N336:S336)","v":7893.2246549210322},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E336:$BI336)","v":1.6932274059559271},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E336:$BI336)","v":526.56694065000306},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E336:$BI336)","v":9.2819691708279386},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(V336:AA336)","v":537.54213722678685},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E336:$BI336)","v":0.15348482902872548},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E336:$BI336)","v":160.7967635258855},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E336:$BI336)","v":11.443523635267322},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(AD336:AI336)","v":172.39377199018153},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E336:$BI336)","v":0.26791325067067712},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E336:$BI336)","v":81.147956928525133},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E336:$BI336)","v":0.44502591914928469},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(AL336:AQ336)","v":81.860896098345094},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E336:$BI336)","v":1.7619431903807773E-2},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E336:$BI336)","v":332.5523945797072},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E336:$BI336)","v":1.2079274948337728},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(AT336:AY336)","v":333.77794150644479},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E336:$BI336)","v":1.174628793587185E-2},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E336:$BI336)","v":1.9072539392112202},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(BB336:BG336)","v":1.9190002271470921},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E336:$BI336)","v":413.1599837174096},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(BJ336:BO336)","v":413.1599837174096},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(BR336:BW336)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(BZ336:CE336)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(CH336:CM336)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(CP336:CU336)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(CX336:DC336)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(DF336:DK336)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E336:$BI336)","v":0},{"$f":"SUM(DN336:DS336)","v":0}]
[{"$f":"ACCOUNTS!A337","v":902},{"$f":"ACCOUNTS!B337","v":"Direct Assignment to Sales"},{"$f":"IF(ACCOUNTS!N337>\"\",ACCOUNTS!N337,IF(ACCOUNTS!O337>\"\",ACCOUNTS!O337,IF(ACCOUNTS!P337>\"\",ACCOUNTS!P337,IF(ACCOUNTS!U337=\"\",\"\",ACCOUNTS!U337))))","v":""},{"$f":"ACCOUNTS!C337","v":8124107.8350805454},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E337:$BI337)","v":7481155.5395874782},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E337:$BI337)","v":0},7481155.5395874782,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E337:$BI337)","v":624734.49110685033},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E337:$BI337)","v":0},624734.49110685033,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E337:$BI337)","v":15256.154300348717},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E337:$BI337)","v":0},15256.154300348717,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E337:$BI337)","v":54.845371960510676},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E337:$BI337)","v":0},54.845371960510676,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E337:$BI337)","v":2888.5229232535617},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E337:$BI337)","v":0},2888.5229232535617,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E337:$BI337)","v":18.281790653503556},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E337:$BI337)","v":0},18.281790653503556,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E337:$BI337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E337:$BI337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E337:$BI337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E337:$BI337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E337:$BI337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E337:$BI337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E337:$BI337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E337:$BI337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E337:$BI337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E337:$BI337)","v":0},0]
[{"$f":"ACCOUNTS!A338","v":902},{"$f":"ACCOUNTS!B338","v":"Direct Assignment to Transport"},{"$f":"IF(ACCOUNTS!N338>\"\",ACCOUNTS!N338,IF(ACCOUNTS!O338>\"\",ACCOUNTS!O338,IF(ACCOUNTS!P338>\"\",ACCOUNTS!P338,IF(ACCOUNTS!U338=\"\",\"\",ACCOUNTS!U338))))","v":""},{"$f":"ACCOUNTS!C338","v":3519.2447007994347},{"$f":"(ROUND((SUM(F338:DT338)/2-D338),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(F338:K338)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E338:$BI338)","v":27.422685980255338},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(N338:S338)","v":27.422685980255338},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E338:$BI338)","v":1334.5707177057598},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(V338:AA338)","v":1334.5707177057598},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E338:$BI338)","v":1645.3611588153201},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(AD338:AI338)","v":1645.3611588153201},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E338:$BI338)","v":63.986267287262443},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(AL338:AQ338)","v":63.986267287262443},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E338:$BI338)","v":173.6770112082838},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(AT338:AY338)","v":173.6770112082838},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E338:$BI338)","v":274.22685980255335},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(BB338:BG338)","v":274.22685980255335},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(BJ338:BO338)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(BR338:BW338)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(BZ338:CE338)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(CH338:CM338)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(CP338:CU338)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(CX338:DC338)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(DF338:DK338)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E338:$BI338)","v":0},{"$f":"SUM(DN338:DS338)","v":0}]
[{"$f":"ACCOUNTS!A339","v":902},{"$f":"ACCOUNTS!B339","v":"Meter Reading Expense"},{"$f":"IF(ACCOUNTS!N339>\"\",ACCOUNTS!N339,IF(ACCOUNTS!O339>\"\",ACCOUNTS!O339,IF(ACCOUNTS!P339>\"\",ACCOUNTS!P339,IF(ACCOUNTS!U339=\"\",\"\",ACCOUNTS!U339))))","v":"CUST"},{"$f":"ACCOUNTS!C339","v":140287.31250841229},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E339:$BI339)","v":130404.5304613988},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E339:$BI339)","v":0},130404.5304613988,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E339:$BI339)","v":9574.5168686647939},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E339:$BI339)","v":0},9574.5168686647939,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E339:$BI339)","v":243.45391293775418},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E339:$BI339)","v":0},243.45391293775418,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E339:$BI339)","v":22.068200687154498},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E339:$BI339)","v":0},22.068200687154498,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E339:$BI339)","v":38.520832449452726},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E339:$BI339)","v":0},38.520832449452726,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E339:$BI339)","v":2.5333393645968174},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E339:$BI339)","v":0},2.5333393645968174,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E339:$BI339)","v":1.6888929097312118},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E339:$BI339)","v":0},1.6888929097312118,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E339:$BI339)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E339:$BI339)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E339:$BI339)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E339:$BI339)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E339:$BI339)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E339:$BI339)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E339:$BI339)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E339:$BI339)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E339:$BI339)","v":0},0]
[{"$f":"ACCOUNTS!A340","v":903},{"$f":"ACCOUNTS!B340","v":"Direct Assign to Sales"},{"$f":"IF(ACCOUNTS!N340>\"\",ACCOUNTS!N340,IF(ACCOUNTS!O340>\"\",ACCOUNTS!O340,IF(ACCOUNTS!P340>\"\",ACCOUNTS!P340,IF(ACCOUNTS!U340=\"\",\"\",ACCOUNTS!U340))))","v":""},{"$f":"ACCOUNTS!C340","v":5816227.2997266324},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E340:$BI340)","v":5116169.246939919},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E340:$BI340)","v":0},5116169.246939919,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E340:$BI340)","v":500559.22551435209},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E340:$BI340)","v":0},500559.22551435209,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E340:$BI340)","v":60454.161794217383},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E340:$BI340)","v":0},60454.161794217383,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E340:$BI340)","v":23064.672496936138},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E340:$BI340)","v":0},23064.672496936138,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E340:$BI340)","v":8779.0106706764709},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E340:$BI340)","v":0},8779.0106706764709,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E340:$BI340)","v":47796.430770972169},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E340:$BI340)","v":0},47796.430770972169,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E340:$BI340)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E340:$BI340)","v":59404.551539558721},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E340:$BI340)","v":0},59404.551539558721,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E340:$BI340)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E340:$BI340)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E340:$BI340)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E340:$BI340)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E340:$BI340)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E340:$BI340)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E340:$BI340)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E340:$BI340)","v":0},0]
[{"$f":"ACCOUNTS!A341","v":903},{"$f":"ACCOUNTS!B341","v":"Direct Assignment to Transport"},{"$f":"IF(ACCOUNTS!N341>\"\",ACCOUNTS!N341,IF(ACCOUNTS!O341>\"\",ACCOUNTS!O341,IF(ACCOUNTS!P341>\"\",ACCOUNTS!P341,IF(ACCOUNTS!U341=\"\",\"\",ACCOUNTS!U341))))","v":""},{"$f":"ACCOUNTS!C341","v":282703.69630176242},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E341:$BI341)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E341:$BI341)","v":55.438703269091668},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E341:$BI341)","v":0},55.438703269091668,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E341:$BI341)","v":13378.177133138608},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E341:$BI341)","v":0},13378.177133138608,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E341:$BI341)","v":46779.713259476746},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E341:$BI341)","v":0},46779.713259476746,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E341:$BI341)","v":481.88611831057221},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E341:$BI341)","v":0},481.88611831057221,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E341:$BI341)","v":147388.66838195283},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E341:$BI341)","v":0},147388.66838195283,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E341:$BI341)","v":74619.812705614546},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E341:$BI341)","v":0},74619.812705614546,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E341:$BI341)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E341:$BI341)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E341:$BI341)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E341:$BI341)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E341:$BI341)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E341:$BI341)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E341:$BI341)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E341:$BI341)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E341:$BI341)","v":0},0]
[{"$f":"ACCOUNTS!A342","v":903},{"$f":"ACCOUNTS!B342","v":"Cust. Records & Collection Exp."},{"$f":"IF(ACCOUNTS!N342>\"\",ACCOUNTS!N342,IF(ACCOUNTS!O342>\"\",ACCOUNTS!O342,IF(ACCOUNTS!P342>\"\",ACCOUNTS!P342,IF(ACCOUNTS!U342=\"\",\"\",ACCOUNTS!U342))))","v":"CUST"},{"$f":"ACCOUNTS!C342","v":11200431.037659114},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E342:$BI342)","v":10411397.326779859},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E342:$BI342)","v":0},10411397.326779859,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E342:$BI342)","v":764422.0563420757},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E342:$BI342)","v":0},764422.0563420757,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E342:$BI342)","v":19437.172998406899},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E342:$BI342)","v":0},19437.172998406899,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E342:$BI342)","v":1761.908154786797},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUM(AD342:AI342)","v":1761.908154786797},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E342:$BI342)","v":3075.4736094715968},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUM(AL342:AQ342)","v":3075.4736094715968},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E342:$BI342)","v":202.25986470766804},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUM(AT342:AY342)","v":202.25986470766804},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E342:$BI342)","v":134.83990980511203},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUM(BB342:BG342)","v":134.83990980511203},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUM(BJ342:BO342)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUM(BR342:BW342)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUM(BZ342:CE342)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUM(CH342:CM342)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUM(CP342:CU342)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUM(CX342:DC342)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUM(DF342:DK342)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E342:$BI342)","v":0},{"$f":"SUM(DN342:DS342)","v":0}]
[{"$f":"ACCOUNTS!A343","v":904},{"$f":"ACCOUNTS!B343","v":"Uncollectible Accounts"},{"$f":"IF(ACCOUNTS!N343>\"\",ACCOUNTS!N343,IF(ACCOUNTS!O343>\"\",ACCOUNTS!O343,IF(ACCOUNTS!P343>\"\",ACCOUNTS!P343,IF(ACCOUNTS!U343=\"\",\"\",ACCOUNTS!U343))))","v":"DIR_904"},{"$f":"ACCOUNTS!C343","v":2455543.2867576927},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E343:$BI343)","v":2085867.5985295158},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E343:$BI343)","v":0},2085867.5985295158,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E343:$BI343)","v":233015.5352097484},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E343:$BI343)","v":0},233015.5352097484,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E343:$BI343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E343:$BI343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E343:$BI343)","v":83.773641332246498},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E343:$BI343)","v":0},83.773641332246498,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E343:$BI343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E343:$BI343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E343:$BI343)","v":136576.37937709613},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E343:$BI343)","v":0},136576.37937709613,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E343:$BI343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E343:$BI343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E343:$BI343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E343:$BI343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E343:$BI343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E343:$BI343)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E343:$BI343)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E343:$BI343)","v":0},0]
[{"$f":"ACCOUNTS!A344","v":904},{"$f":"ACCOUNTS!B344","v":"Uncollectible Accounts  - Rate Inc Rel"},{"$f":"IF(ACCOUNTS!N344>\"\",ACCOUNTS!N344,IF(ACCOUNTS!O344>\"\",ACCOUNTS!O344,IF(ACCOUNTS!P344>\"\",ACCOUNTS!P344,IF(ACCOUNTS!U344=\"\",\"\",ACCOUNTS!U344))))","v":"CUSTACC"},{"$f":"ACCOUNTS!C344","v":451403.37110400002},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E344:$BI344)","v":4179.5265870462945},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E344:$BI344)","v":403750.18938880949},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E344:$BI344)","v":0},407929.71597585577,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E344:$BI344)","v":306.86777268488538},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E344:$BI344)","v":36066.193330964466},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E344:$BI344)","v":0.87890999443938689},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E344:$BI344)","v":0},36373.940013643791,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E344:$BI344)","v":7.8028125115253975},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E344:$BI344)","v":2426.5512701998168},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E344:$BI344)","v":42.773619729383491},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E344:$BI344)","v":0},2477.1277024407254,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E344:$BI344)","v":0.70729622026082917},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E344:$BI344)","v":740.99143082569958},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E344:$BI344)","v":52.734599666363202},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E344:$BI344)","v":0},794.43332671232361,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E344:$BI344)","v":1.2346108130445723},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E344:$BI344)","v":373.94994398236253},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E344:$BI344)","v":2.0507899870252357},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E344:$BI344)","v":0},377.23534478243232,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E344:$BI344)","v":8.1194719162595186E-2},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E344:$BI344)","v":1532.4840455788203},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E344:$BI344)","v":5.5664299647827828},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E344:$BI344)","v":0},1538.1316702627657,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E344:$BI344)","v":5.4129812775063457E-2},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E344:$BI344)","v":8.7890999443938682},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E344:$BI344)","v":0},8.8432297571689311,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E344:$BI344)","v":1903.9438405450344},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E344:$BI344)","v":0},1903.9438405450344,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E344:$BI344)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E344:$BI344)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E344:$BI344)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E344:$BI344)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E344:$BI344)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E344:$BI344)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E344:$BI344)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E344:$BI344)","v":0},0]
[{"$f":"ACCOUNTS!A345","v":905},{"$f":"ACCOUNTS!B345","v":"Misc. Customer Accounts Expense"},{"$f":"IF(ACCOUNTS!N345>\"\",ACCOUNTS!N345,IF(ACCOUNTS!O345>\"\",ACCOUNTS!O345,IF(ACCOUNTS!P345>\"\",ACCOUNTS!P345,IF(ACCOUNTS!U345=\"\",\"\",ACCOUNTS!U345))))","v":""},{"$f":"ACCOUNTS!C345","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E345:$BI345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E345:$BI345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E345:$BI345)","v":0},0]
[{"$f":"ACCOUNTS!A346","v":"~"},{"$f":"ACCOUNTS!B346","v":"~"},{"$f":"IF(ACCOUNTS!N346>\"\",ACCOUNTS!N346,IF(ACCOUNTS!O346>\"\",ACCOUNTS!O346,IF(ACCOUNTS!P346>\"\",ACCOUNTS!P346,IF(ACCOUNTS!U346=\"\",\"\",ACCOUNTS!U346))))","v":""},{"$f":"ACCOUNTS!C346","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E346:$BI346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E346:$BI346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E346:$BI346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUM(AD346:AI346)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUM(AL346:AQ346)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUM(AT346:AY346)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUM(BB346:BG346)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUM(BJ346:BO346)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E346:$BI346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E346:$BI346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E346:$BI346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E346:$BI346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E346:$BI346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E346:$BI346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E346:$BI346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E346:$BI346)","v":0},0]
[{"$f":"ACCOUNTS!A347","v":"~"},{"$f":"ACCOUNTS!B347","v":"~"},{"$f":"IF(ACCOUNTS!N347>\"\",ACCOUNTS!N347,IF(ACCOUNTS!O347>\"\",ACCOUNTS!O347,IF(ACCOUNTS!P347>\"\",ACCOUNTS!P347,IF(ACCOUNTS!U347=\"\",\"\",ACCOUNTS!U347))))","v":""},{"$f":"ACCOUNTS!C347","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E347:$BI347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E347:$BI347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E347:$BI347)","v":0},0]
[{"$f":"ACCOUNTS!A348","v":0},{"$f":"ACCOUNTS!B348","v":"Sub-total"},null,{"$f":"ACCOUNTS!C348","v":28572178.604103632},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E348:$BI348)","v":12632755.948781872},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E348:$BI348)","v":13088689.651371144},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E348:$BI348)","v":0},25721445.600153014,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E348:$BI348)","v":1007385.5671719968},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E348:$BI348)","v":1169186.3529028709},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E348:$BI348)","v":83.931024637707509},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E348:$BI348)","v":0},2176655.8510995051,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E348:$BI348)","v":19690.122951262136},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E348:$BI348)","v":78663.434305415911},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E348:$BI348)","v":14764.803439744579},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E348:$BI348)","v":0},113118.36069642262,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E348:$BI348)","v":1784.8371365232413},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E348:$BI348)","v":24021.306063248234},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E348:$BI348)","v":48489.252541593698},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E348:$BI348)","v":0},74295.395741365181,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E348:$BI348)","v":3199.2706073170116},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E348:$BI348)","v":12122.63149484092},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E348:$BI348)","v":548.36820150400922},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E348:$BI348)","v":0},15870.27030366194,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E348:$BI348)","v":204.89201822333126},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E348:$BI348)","v":49679.749001784199},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E348:$BI348)","v":147569.11975062074},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E348:$BI348)","v":0},197453.76077062829,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E348:$BI348)","v":136.59467881555418},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E348:$BI348)","v":74904.7359193007},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E348:$BI348)","v":0},75041.330598116256,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E348:$BI348)","v":136576.37937709613},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E348:$BI348)","v":61721.655363821163},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E348:$BI348)","v":0},198298.0347409173,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E348:$BI348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E348:$BI348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E348:$BI348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E348:$BI348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E348:$BI348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E348:$BI348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E348:$BI348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E348:$BI348)","v":0},0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B350","v":"Customer Service & Information Expenses"},null,null,0]
[{"$f":"ACCOUNTS!A351","v":908},{"$f":"ACCOUNTS!B351","v":"Direct Assignment to Rentals"},{"$f":"IF(ACCOUNTS!N351>\"\",ACCOUNTS!N351,IF(ACCOUNTS!O351>\"\",ACCOUNTS!O351,IF(ACCOUNTS!P351>\"\",ACCOUNTS!P351,IF(ACCOUNTS!U351=\"\",\"\",ACCOUNTS!U351))))","v":"DIR_908"},{"$f":"ACCOUNTS!C351","v":463290.22852216166},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(F351:K351)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(N351:S351)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(V351:AA351)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(AD351:AI351)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(AL351:AQ351)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(AT351:AY351)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(BB351:BG351)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E351:$BI351)","v":463290.22852216166},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(BJ351:BO351)","v":463290.22852216166},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(BR351:BW351)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(BZ351:CE351)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(CH351:CM351)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(CP351:CU351)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(CX351:DC351)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(DF351:DK351)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E351:$BI351)","v":0},{"$f":"SUM(DN351:DS351)","v":0}]
[{"$f":"ACCOUNTS!A352","v":"~"},{"$f":"ACCOUNTS!B352","v":"~"},{"$f":"IF(ACCOUNTS!N352>\"\",ACCOUNTS!N352,IF(ACCOUNTS!O352>\"\",ACCOUNTS!O352,IF(ACCOUNTS!P352>\"\",ACCOUNTS!P352,IF(ACCOUNTS!U352=\"\",\"\",ACCOUNTS!U352))))","v":""},{"$f":"ACCOUNTS!C352","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E352:$BI352)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E352:$BI352)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E352:$BI352)","v":0},0]
[{"$f":"ACCOUNTS!A353","v":908},{"$f":"ACCOUNTS!B353","v":"Customer Assistance Expenses"},{"$f":"IF(ACCOUNTS!N353>\"\",ACCOUNTS!N353,IF(ACCOUNTS!O353>\"\",ACCOUNTS!O353,IF(ACCOUNTS!P353>\"\",ACCOUNTS!P353,IF(ACCOUNTS!U353=\"\",\"\",ACCOUNTS!U353))))","v":"CUST"},{"$f":"ACCOUNTS!C353","v":116906.2739296678},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E353:$BI353)","v":108670.60953124915},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E353:$BI353)","v":0},108670.60953124915,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E353:$BI353)","v":7978.7763538861136},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E353:$BI353)","v":0},7978.7763538861136,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E353:$BI353)","v":202.87857345220664},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E353:$BI353)","v":0},202.87857345220664,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E353:$BI353)","v":18.390195581747019},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E353:$BI353)","v":0},18.390195581747019,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E353:$BI353)","v":32.100743180638773},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E353:$BI353)","v":0},32.100743180638773,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E353:$BI353)","v":2.1111193907617753},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E353:$BI353)","v":0},2.1111193907617753,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E353:$BI353)","v":1.407412927174517},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E353:$BI353)","v":0},1.407412927174517,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E353:$BI353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E353:$BI353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E353:$BI353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E353:$BI353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E353:$BI353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E353:$BI353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E353:$BI353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E353:$BI353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E353:$BI353)","v":0},0]
[{"$f":"ACCOUNTS!A354","v":909},{"$f":"ACCOUNTS!B354","v":"Information, Instructional Advertising"},{"$f":"IF(ACCOUNTS!N354>\"\",ACCOUNTS!N354,IF(ACCOUNTS!O354>\"\",ACCOUNTS!O354,IF(ACCOUNTS!P354>\"\",ACCOUNTS!P354,IF(ACCOUNTS!U354=\"\",\"\",ACCOUNTS!U354))))","v":"CUSTXT"},{"$f":"ACCOUNTS!C354","v":1428068.4884608719},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E354:$BI354)","v":1327839.1342770585},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E354:$BI354)","v":0},1327839.1342770585,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E354:$BI354)","v":97487.708535528873},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E354:$BI354)","v":0},97487.708535528873,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E354:$BI354)","v":2295.5245410181683},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E354:$BI354)","v":0},2295.5245410181683,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E354:$BI354)","v":48.868389841877608},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E354:$BI354)","v":0},48.868389841877608,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E354:$BI354)","v":388.6541737571028},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E354:$BI354)","v":0},388.6541737571028,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E354:$BI354)","v":8.5985436671925406},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E354:$BI354)","v":0},8.5985436671925406,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E354:$BI354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E354:$BI354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E354:$BI354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E354:$BI354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E354:$BI354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E354:$BI354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E354:$BI354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E354:$BI354)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E354:$BI354)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E354:$BI354)","v":0},0]
[{"$f":"ACCOUNTS!A355","v":910},{"$f":"ACCOUNTS!B355","v":"Misc. Cust. Serv. & Infor. Expenses"},{"$f":"IF(ACCOUNTS!N355>\"\",ACCOUNTS!N355,IF(ACCOUNTS!O355>\"\",ACCOUNTS!O355,IF(ACCOUNTS!P355>\"\",ACCOUNTS!P355,IF(ACCOUNTS!U355=\"\",\"\",ACCOUNTS!U355))))","v":"CUST"},{"$f":"ACCOUNTS!C355","v":645.19000000000005},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E355:$BI355)","v":599.73847601752811},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E355:$BI355)","v":0},599.73847601752811,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E355:$BI355)","v":44.033793420366607},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E355:$BI355)","v":0},44.033793420366607,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E355:$BI355)","v":1.119659556375711},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E355:$BI355)","v":0},1.119659556375711,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E355:$BI355)","v":0.10149301563169816},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUM(AD355:AI355)","v":0.10149301563169816},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E355:$BI355)","v":0.17715968353568742},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUM(AL355:AQ355)","v":0.17715968353568742},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E355:$BI355)","v":1.1650983937312289E-2},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUM(AT355:AY355)","v":1.1650983937312289E-2},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E355:$BI355)","v":7.7673226248748594E-3},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUM(BB355:BG355)","v":7.7673226248748594E-3},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUM(BJ355:BO355)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E355:$BI355)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E355:$BI355)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E355:$BI355)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E355:$BI355)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E355:$BI355)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E355:$BI355)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E355:$BI355)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E355:$BI355)","v":0},0]
[{"$f":"ACCOUNTS!A356","v":908},{"$f":"ACCOUNTS!B356","v":"Customer Assistance Expense"},{"$f":"IF(ACCOUNTS!N356>\"\",ACCOUNTS!N356,IF(ACCOUNTS!O356>\"\",ACCOUNTS!O356,IF(ACCOUNTS!P356>\"\",ACCOUNTS!P356,IF(ACCOUNTS!U356=\"\",\"\",ACCOUNTS!U356))))","v":"CUSTXT"},{"$f":"ACCOUNTS!C356","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E356:$BI356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E356:$BI356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E356:$BI356)","v":0},0]
[{"$f":"ACCOUNTS!A357","v":"~"},{"$f":"ACCOUNTS!B357","v":"~"},{"$f":"IF(ACCOUNTS!N357>\"\",ACCOUNTS!N357,IF(ACCOUNTS!O357>\"\",ACCOUNTS!O357,IF(ACCOUNTS!P357>\"\",ACCOUNTS!P357,IF(ACCOUNTS!U357=\"\",\"\",ACCOUNTS!U357))))","v":""},{"$f":"ACCOUNTS!C357","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E357:$BI357)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E357:$BI357)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E357:$BI357)","v":0},0]
[{"$f":"ACCOUNTS!A358","v":"~"},{"$f":"ACCOUNTS!B358","v":"~"},{"$f":"IF(ACCOUNTS!N358>\"\",ACCOUNTS!N358,IF(ACCOUNTS!O358>\"\",ACCOUNTS!O358,IF(ACCOUNTS!P358>\"\",ACCOUNTS!P358,IF(ACCOUNTS!U358=\"\",\"\",ACCOUNTS!U358))))","v":""},{"$f":"ACCOUNTS!C358","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E358:$BI358)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E358:$BI358)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E358:$BI358)","v":0},0]
[{"$f":"ACCOUNTS!A359","v":0},{"$f":"ACCOUNTS!B359","v":"Sub-total"},null,{"$f":"ACCOUNTS!C359","v":2008910.1809127014},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E359:$BI359)","v":1437109.4822843252},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E359:$BI359)","v":0},1437109.4822843252,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E359:$BI359)","v":105510.51868283535},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E359:$BI359)","v":0},105510.51868283535,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E359:$BI359)","v":2499.5227740267505},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E359:$BI359)","v":0},2499.5227740267505,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E359:$BI359)","v":67.360078439256327},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E359:$BI359)","v":0},67.360078439256327,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E359:$BI359)","v":420.93207662127725},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E359:$BI359)","v":0},420.93207662127725,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E359:$BI359)","v":10.721314041891628},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E359:$BI359)","v":0},10.721314041891628,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E359:$BI359)","v":1.4151802497993919},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E359:$BI359)","v":0},1.4151802497993919,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E359:$BI359)","v":463290.22852216166},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E359:$BI359)","v":0},463290.22852216166,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E359:$BI359)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E359:$BI359)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E359:$BI359)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E359:$BI359)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E359:$BI359)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E359:$BI359)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E359:$BI359)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E359:$BI359)","v":0},0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B361","v":"Sales Expense"},null,null,0]
[{"$f":"ACCOUNTS!A362","v":911},{"$f":"ACCOUNTS!B362","v":"Sales Supervision Exp"},{"$f":"IF(ACCOUNTS!N362>\"\",ACCOUNTS!N362,IF(ACCOUNTS!O362>\"\",ACCOUNTS!O362,IF(ACCOUNTS!P362>\"\",ACCOUNTS!P362,IF(ACCOUNTS!U362=\"\",\"\",ACCOUNTS!U362))))","v":""},{"$f":"ACCOUNTS!C362","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(F362:K362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(N362:S362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(V362:AA362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(AD362:AI362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(AL362:AQ362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(AT362:AY362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(BB362:BG362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(BJ362:BO362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(BR362:BW362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(BZ362:CE362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(CH362:CM362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(CP362:CU362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(CX362:DC362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(DF362:DK362)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E362:$BI362)","v":0},{"$f":"SUM(DN362:DS362)","v":0}]
[{"$f":"ACCOUNTS!A363","v":912},{"$f":"ACCOUNTS!B363","v":"Demonstrating and Selling"},{"$f":"IF(ACCOUNTS!N363>\"\",ACCOUNTS!N363,IF(ACCOUNTS!O363>\"\",ACCOUNTS!O363,IF(ACCOUNTS!P363>\"\",ACCOUNTS!P363,IF(ACCOUNTS!U363=\"\",\"\",ACCOUNTS!U363))))","v":"CUSTXT"},{"$f":"ACCOUNTS!C363","v":-214062.15},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E363:$BI363)","v":-199038.14294217154},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E363:$BI363)","v":0},-199038.14294217154,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E363:$BI363)","v":-14613.044581762328},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E363:$BI363)","v":0},-14613.044581762328,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E363:$BI363)","v":-344.09058290874538},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E363:$BI363)","v":0},-344.09058290874538,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E363:$BI363)","v":-7.3251897098190906},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E363:$BI363)","v":0},-7.3251897098190906,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E363:$BI363)","v":-58.257813762549475},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E363:$BI363)","v":0},-58.257813762549475,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E363:$BI363)","v":-1.2888896850121567},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E363:$BI363)","v":0},-1.2888896850121567,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E363:$BI363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E363:$BI363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E363:$BI363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E363:$BI363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E363:$BI363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E363:$BI363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E363:$BI363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E363:$BI363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E363:$BI363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E363:$BI363)","v":0},0]
[{"$f":"ACCOUNTS!A364","v":913},{"$f":"ACCOUNTS!B364","v":"Advertising Expenses"},{"$f":"IF(ACCOUNTS!N364>\"\",ACCOUNTS!N364,IF(ACCOUNTS!O364>\"\",ACCOUNTS!O364,IF(ACCOUNTS!P364>\"\",ACCOUNTS!P364,IF(ACCOUNTS!U364=\"\",\"\",ACCOUNTS!U364))))","v":"CUSTXT"},{"$f":"ACCOUNTS!C364","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E364:$BI364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E364:$BI364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E364:$BI364)","v":0},0]
[{"$f":"ACCOUNTS!A365","v":"~"},{"$f":"ACCOUNTS!B365","v":"~"},{"$f":"IF(ACCOUNTS!N365>\"\",ACCOUNTS!N365,IF(ACCOUNTS!O365>\"\",ACCOUNTS!O365,IF(ACCOUNTS!P365>\"\",ACCOUNTS!P365,IF(ACCOUNTS!U365=\"\",\"\",ACCOUNTS!U365))))","v":""},{"$f":"ACCOUNTS!C365","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E365:$BI365)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E365:$BI365)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E365:$BI365)","v":0},0]
[{"$f":"ACCOUNTS!A366","v":"~"},{"$f":"ACCOUNTS!B366","v":"~"},{"$f":"IF(ACCOUNTS!N366>\"\",ACCOUNTS!N366,IF(ACCOUNTS!O366>\"\",ACCOUNTS!O366,IF(ACCOUNTS!P366>\"\",ACCOUNTS!P366,IF(ACCOUNTS!U366=\"\",\"\",ACCOUNTS!U366))))","v":""},{"$f":"ACCOUNTS!C366","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E366:$BI366)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E366:$BI366)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E366:$BI366)","v":0},0]
[{"$f":"ACCOUNTS!A367","v":0},{"$f":"ACCOUNTS!B367","v":"Sub-total"},null,{"$f":"ACCOUNTS!C367","v":-214062.15},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E367:$BI367)","v":-199038.14294217154},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E367:$BI367)","v":0},-199038.14294217154,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E367:$BI367)","v":-14613.044581762328},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E367:$BI367)","v":0},-14613.044581762328,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E367:$BI367)","v":-344.09058290874538},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E367:$BI367)","v":0},-344.09058290874538,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E367:$BI367)","v":-7.3251897098190906},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E367:$BI367)","v":0},-7.3251897098190906,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E367:$BI367)","v":-58.257813762549475},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E367:$BI367)","v":0},-58.257813762549475,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E367:$BI367)","v":-1.2888896850121567},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E367:$BI367)","v":0},-1.2888896850121567,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E367:$BI367)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E367:$BI367)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E367:$BI367)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E367:$BI367)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E367:$BI367)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E367:$BI367)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E367:$BI367)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E367:$BI367)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E367:$BI367)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E367:$BI367)","v":0},0]
[null,{"$f":"ACCOUNTS!B368","v":0},null,null,0]
[{"$f":"ACCOUNTS!A369","v":0},{"$f":"ACCOUNTS!B369","v":"Administrative & General Expenses"},null,null,0]
[{"$f":"ACCOUNTS!A370","v":920},{"$f":"ACCOUNTS!B370","v":"A & G Salaries - DIR Sales Procurement"},{"$f":"IF(ACCOUNTS!N370>\"\",ACCOUNTS!N370,IF(ACCOUNTS!O370>\"\",ACCOUNTS!O370,IF(ACCOUNTS!P370>\"\",ACCOUNTS!P370,IF(ACCOUNTS!U370=\"\",\"\",ACCOUNTS!U370))))","v":""},{"$f":"ACCOUNTS!C370","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUM(F370:K370)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUM(N370:S370)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUM(V370:AA370)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUM(AD370:AI370)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUM(AL370:AQ370)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUM(AT370:AY370)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUM(BB370:BG370)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUM(BJ370:BO370)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E370:$BI370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E370:$BI370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E370:$BI370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E370:$BI370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E370:$BI370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E370:$BI370)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E370:$BI370)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E370:$BI370)","v":0},0]
[{"$f":"ACCOUNTS!A371","v":920},{"$f":"ACCOUNTS!B371","v":"A & G Salaries - DIR Transport"},{"$f":"IF(ACCOUNTS!N371>\"\",ACCOUNTS!N371,IF(ACCOUNTS!O371>\"\",ACCOUNTS!O371,IF(ACCOUNTS!P371>\"\",ACCOUNTS!P371,IF(ACCOUNTS!U371=\"\",\"\",ACCOUNTS!U371))))","v":""},{"$f":"ACCOUNTS!C371","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E371:$BI371)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E371:$BI371)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E371:$BI371)","v":0},0]
[{"$f":"ACCOUNTS!A372","v":920},{"$f":"ACCOUNTS!B372","v":"A & G Salaries"},{"$f":"IF(ACCOUNTS!N372>\"\",ACCOUNTS!N372,IF(ACCOUNTS!O372>\"\",ACCOUNTS!O372,IF(ACCOUNTS!P372>\"\",ACCOUNTS!P372,IF(ACCOUNTS!U372=\"\",\"\",ACCOUNTS!U372))))","v":"OM"},{"$f":"ACCOUNTS!C372","v":24457416.736354537},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E372:$BI372)","v":4930786.0176548995},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E372:$BI372)","v":1703125.0997822913},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E372:$BI372)","v":6681135.5354851931},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E372:$BI372)","v":3764018.2215144597},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E372:$BI372)","v":0},17079064.874436844,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E372:$BI372)","v":1742950.6821063911},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E372:$BI372)","v":654612.25161274534},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E372:$BI372)","v":2660557.5047556027},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E372:$BI372)","v":584450.37570204877},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E372:$BI372)","v":246.23269506198878},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E372:$BI372)","v":0},5642817.0468718493,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E372:$BI372)","v":292458.72058209067},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E372:$BI372)","v":237300.84791788799},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E372:$BI372)","v":103355.99704394166},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E372:$BI372)","v":98533.065675857302},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E372:$BI372)","v":12971.751180087515},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E372:$BI372)","v":0},744620.38239986508,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E372:$BI372)","v":58566.544209711152},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E372:$BI372)","v":198672.20262906255},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E372:$BI372)","v":57255.284793899336},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E372:$BI372)","v":10890.068551688542},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E372:$BI372)","v":15828.261631877634},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E372:$BI372)","v":0},341212.36181623919,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E372:$BI372)","v":12254.790793804927},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E372:$BI372)","v":22797.551941106733},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E372:$BI372)","v":10979.1230021132},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E372:$BI372)","v":15591.008393196815},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E372:$BI372)","v":464.03044896310223},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E372:$BI372)","v":0},62086.504579184773,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E372:$BI372)","v":47087.998064654879},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E372:$BI372)","v":183496.59061561135},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E372:$BI372)","v":10263.695965512301},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E372:$BI372)","v":14894.159418617142},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E372:$BI372)","v":1722.1495603833444},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E372:$BI372)","v":0},257464.59362477902,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E372:$BI372)","v":18726.684011533409},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E372:$BI372)","v":10981.107417061901},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E372:$BI372)","v":9860.7069942123817},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E372:$BI372)","v":2431.1627778495749},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E372:$BI372)","v":0},41999.661200657269,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E372:$BI372)","v":172380.64458250356},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E372:$BI372)","v":115770.66684260387},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E372:$BI372)","v":0},288151.31142510741,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E372:$BI372)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E372:$BI372)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E372:$BI372)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E372:$BI372)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E372:$BI372)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E372:$BI372)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E372:$BI372)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E372:$BI372)","v":0},0]
[{"$f":"ACCOUNTS!A373","v":921},{"$f":"ACCOUNTS!B373","v":"Office Supplies and Expenses- DIR Sales Procurement"},{"$f":"IF(ACCOUNTS!N373>\"\",ACCOUNTS!N373,IF(ACCOUNTS!O373>\"\",ACCOUNTS!O373,IF(ACCOUNTS!P373>\"\",ACCOUNTS!P373,IF(ACCOUNTS!U373=\"\",\"\",ACCOUNTS!U373))))","v":""},{"$f":"ACCOUNTS!C373","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E373:$BI373)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E373:$BI373)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E373:$BI373)","v":0},0]
[{"$f":"ACCOUNTS!A374","v":921},{"$f":"ACCOUNTS!B374","v":"Office Supplies and Expenses- Transport"},{"$f":"IF(ACCOUNTS!N374>\"\",ACCOUNTS!N374,IF(ACCOUNTS!O374>\"\",ACCOUNTS!O374,IF(ACCOUNTS!P374>\"\",ACCOUNTS!P374,IF(ACCOUNTS!U374=\"\",\"\",ACCOUNTS!U374))))","v":""},{"$f":"ACCOUNTS!C374","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E374:$BI374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E374:$BI374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E374:$BI374)","v":0},0]
[{"$f":"ACCOUNTS!A375","v":921},{"$f":"ACCOUNTS!B375","v":"Office Supplies and Expenses"},{"$f":"IF(ACCOUNTS!N375>\"\",ACCOUNTS!N375,IF(ACCOUNTS!O375>\"\",ACCOUNTS!O375,IF(ACCOUNTS!P375>\"\",ACCOUNTS!P375,IF(ACCOUNTS!U375=\"\",\"\",ACCOUNTS!U375))))","v":"OM"},{"$f":"ACCOUNTS!C375","v":4420784.4243172044},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E375:$BI375)","v":891261.01343681384},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E375:$BI375)","v":307847.26755665883},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E375:$BI375)","v":1207644.299903586},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E375:$BI375)","v":680362.6607786013},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E375:$BI375)","v":0},3087115.24167566,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E375:$BI375)","v":315045.91473700618},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E375:$BI375)","v":118324.01095718438},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E375:$BI375)","v":480907.33799946465},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E375:$BI375)","v":105641.94679846917},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E375:$BI375)","v":44.50763033651193},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E375:$BI375)","v":0},1019963.7181224609,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E375:$BI375)","v":52863.185455855084},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E375:$BI375)","v":42893.160126486458},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E375:$BI375)","v":18682.045892952188},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E375:$BI375)","v":17810.28007641419},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E375:$BI375)","v":2344.7004314159108},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E375:$BI375)","v":0},134593.37198312383,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E375:$BI375)","v":10586.157533290143},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E375:$BI375)","v":35910.864519956784},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E375:$BI375)","v":10349.141692077299},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E375:$BI375)","v":1968.427244464051},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E375:$BI375)","v":2861.0271166623643},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E375:$BI375)","v":0},61675.618106450638,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E375:$BI375)","v":2215.1067240061175},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E375:$BI375)","v":4120.7566449157694},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E375:$BI375)","v":1984.5242236175463},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E375:$BI375)","v":2818.1425621124986},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E375:$BI375)","v":83.875521413336585},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E375:$BI375)","v":0},11222.405676065267,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E375:$BI375)","v":8511.3604049228306},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E375:$BI375)","v":33167.806659768969},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E375:$BI375)","v":1855.2076758302483},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E375:$BI375)","v":2692.1840798193107},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E375:$BI375)","v":311.28602153516692},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E375:$BI375)","v":0},46537.844841876526,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E375:$BI375)","v":3384.929565117945},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E375:$BI375)","v":1984.88291524844},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E375:$BI375)","v":1782.3656669337745},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E375:$BI375)","v":439.44324362439284},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E375:$BI375)","v":0},7591.6213909245525,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E375:$BI375)","v":31158.551078345768},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E375:$BI375)","v":20926.051442294905},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E375:$BI375)","v":0},52084.602520640678,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E375:$BI375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E375:$BI375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E375:$BI375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E375:$BI375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E375:$BI375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E375:$BI375)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E375:$BI375)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E375:$BI375)","v":0},0]
[{"$f":"ACCOUNTS!A376","v":922},{"$f":"ACCOUNTS!B376","v":"Admin Expenses Transferred"},{"$f":"IF(ACCOUNTS!N376>\"\",ACCOUNTS!N376,IF(ACCOUNTS!O376>\"\",ACCOUNTS!O376,IF(ACCOUNTS!P376>\"\",ACCOUNTS!P376,IF(ACCOUNTS!U376=\"\",\"\",ACCOUNTS!U376))))","v":"OM"},{"$f":"ACCOUNTS!C376","v":-11012817.359999999},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E376:$BI376)","v":-2220260.8901437488},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E376:$BI376)","v":-766892.34465445974},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E376:$BI376)","v":-3008417.7001545136},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E376:$BI376)","v":-1694882.4015266544},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E376:$BI376)","v":0},-7690453.336479377,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E376:$BI376)","v":-784825.2224035234},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E376:$BI376)","v":-294762.33104838018},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E376:$BI376)","v":-1198010.1656483482},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E376:$BI376)","v":-263169.46360171557},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E376:$BI376)","v":-110.87498438653365},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E376:$BI376)","v":0},-2540878.0576863536,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E376:$BI376)","v":-131689.88817704172},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E376:$BI376)","v":-106853.10413868206},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E376:$BI376)","v":-46539.695127069594},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E376:$BI376)","v":-44367.999609546794},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E376:$BI376)","v":-5840.9900001140259},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E376:$BI376)","v":0},-335291.67705245421,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E376:$BI376)","v":-26371.659024363962},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E376:$BI376)","v":-89459.189645753984},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E376:$BI376)","v":-25781.218070865769},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E376:$BI376)","v":-4903.638732186957},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E376:$BI376)","v":-7127.2349143504043},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E376:$BI376)","v":0},-153642.94038752108,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E376:$BI376)","v":-5518.1532151174888},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E376:$BI376)","v":-10265.404498314327},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E376:$BI376)","v":-4943.7386498599499},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E376:$BI376)","v":-7020.403247955458},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E376:$BI376)","v":-208.94613028829437},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E376:$BI376)","v":0},-27956.645741535522,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E376:$BI376)","v":-21203.037431310193},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E376:$BI376)","v":-82625.83331740812},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E376:$BI376)","v":-4621.592309818232},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E376:$BI376)","v":-6706.6223377605611},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E376:$BI376)","v":-775.45878125855461},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E376:$BI376)","v":0},-115932.54417755567,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E376:$BI376)","v":-8432.3521572454265},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E376:$BI376)","v":-4944.6322029130833},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E376:$BI376)","v":-4440.1322649221811},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E376:$BI376)","v":-1094.7170722691124},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E376:$BI376)","v":0},-18911.833697349801,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E376:$BI376)","v":-77620.485256087093},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E376:$BI376)","v":-52129.839521761431},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E376:$BI376)","v":0},-129750.32477784852,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E376:$BI376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E376:$BI376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E376:$BI376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E376:$BI376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E376:$BI376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E376:$BI376)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E376:$BI376)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E376:$BI376)","v":0},0]
[{"$f":"ACCOUNTS!A377","v":923},{"$f":"ACCOUNTS!B377","v":"Outside Services Employed"},{"$f":"IF(ACCOUNTS!N377>\"\",ACCOUNTS!N377,IF(ACCOUNTS!O377>\"\",ACCOUNTS!O377,IF(ACCOUNTS!P377>\"\",ACCOUNTS!P377,IF(ACCOUNTS!U377=\"\",\"\",ACCOUNTS!U377))))","v":"OM"},{"$f":"ACCOUNTS!C377","v":6482466.0849820441},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E377:$BI377)","v":1306910.4344221046},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E377:$BI377)","v":451415.24212609796},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E377:$BI377)","v":1770842.5621898554},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E377:$BI377)","v":997657.30482698721},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E377:$BI377)","v":0},4526825.5435650451,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E377:$BI377)","v":461971.05795544852},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E377:$BI377)","v":173505.72080597674},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E377:$BI377)","v":705183.78852685681},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E377:$BI377)","v":154909.23590519236},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E377:$BI377)","v":65.264255500067435},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E377:$BI377)","v":0},1495635.0674489746,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E377:$BI377)","v":77516.516068214434},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E377:$BI377)","v":62896.859269630251},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E377:$BI377)","v":27394.624409410229},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E377:$BI377)","v":26116.300972359335},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E377:$BI377)","v":3438.1773837442843},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E377:$BI377)","v":0},197362.47810335853,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E377:$BI377)","v":15523.12906332899},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E377:$BI377)","v":52658.292960973704},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E377:$BI377)","v":15175.578265824759},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E377:$BI377)","v":2886.4250386884014},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E377:$BI377)","v":4195.2987234482198},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E377:$BI377)","v":0},90438.724052264064,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E377:$BI377)","v":3248.1462190283473},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E377:$BI377)","v":6042.5170357083571},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E377:$BI377)","v":2910.0290219225108},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E377:$BI377)","v":4132.4144830609494},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E377:$BI377)","v":122.99179754871622},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E377:$BI377)","v":0},16456.098557268881,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E377:$BI377)","v":12480.727370118952},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E377:$BI377)","v":48635.979760176248},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E377:$BI377)","v":2720.4042732813032},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E377:$BI377)","v":3947.7138708596394},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E377:$BI377)","v":456.4576970166051},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E377:$BI377)","v":0},68241.282971452747,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E377:$BI377)","v":4963.5288672369898},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E377:$BI377)","v":2910.5549933585853},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E377:$BI377)","v":2613.5915887188153},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E377:$BI377)","v":644.38245561128213},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E377:$BI377)","v":0},11132.057904925672,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E377:$BI377)","v":45689.685638483461},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E377:$BI377)","v":30685.146740268385},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E377:$BI377)","v":0},76374.832378751846,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E377:$BI377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E377:$BI377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E377:$BI377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E377:$BI377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E377:$BI377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E377:$BI377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E377:$BI377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E377:$BI377)","v":0},0]
[{"$f":"ACCOUNTS!A378","v":924},{"$f":"ACCOUNTS!B378","v":"Property Insurance"},{"$f":"IF(ACCOUNTS!N378>\"\",ACCOUNTS!N378,IF(ACCOUNTS!O378>\"\",ACCOUNTS!O378,IF(ACCOUNTS!P378>\"\",ACCOUNTS!P378,IF(ACCOUNTS!U378=\"\",\"\",ACCOUNTS!U378))))","v":"PLT"},{"$f":"ACCOUNTS!C378","v":142156.46564635975},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E378:$BI378)","v":38556.949133245682},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E378:$BI378)","v":14103.495195330081},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E378:$BI378)","v":37979.401429389574},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E378:$BI378)","v":828.71277380185927},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E378:$BI378)","v":0},91468.558531767194,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E378:$BI378)","v":13697.24757954973},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E378:$BI378)","v":5420.8709893014848},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E378:$BI378)","v":20689.331821426898},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E378:$BI378)","v":295.37709476271249},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E378:$BI378)","v":0},40102.827485040827,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E378:$BI378)","v":2181.9139621016384},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E378:$BI378)","v":1998.3998894710837},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E378:$BI378)","v":806.63873995476001},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E378:$BI378)","v":35.335979215400094},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E378:$BI378)","v":0},5022.2885707428823,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E378:$BI378)","v":294.26858727383313},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E378:$BI378)","v":1731.775141052791},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E378:$BI378)","v":495.79928948109591},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E378:$BI378)","v":0.79513730641675018},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E378:$BI378)","v":0},2522.6381551141367,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E378:$BI378)","v":47.12622985210858},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E378:$BI378)","v":185.60429273287116},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E378:$BI378)","v":92.097096869588881},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E378:$BI378)","v":0.73782859095342901},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E378:$BI378)","v":0},325.56544804552203,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E378:$BI378)","v":96.959788218794415},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E378:$BI378)","v":1560.6530702804077},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E378:$BI378)","v":86.202213484517415},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E378:$BI378)","v":0},1743.8150719837195,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E378:$BI378)","v":81.53383924542662},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E378:$BI378)","v":78.165076247299083},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E378:$BI378)","v":85.56400912424931},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E378:$BI378)","v":0},245.262924616975,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E378:$BI378)","v":725.50945904850903},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E378:$BI378)","v":0},725.50945904850903,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E378:$BI378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E378:$BI378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E378:$BI378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E378:$BI378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E378:$BI378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E378:$BI378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E378:$BI378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E378:$BI378)","v":0},0]
[{"$f":"ACCOUNTS!A379","v":925},{"$f":"ACCOUNTS!B379","v":"Injuries & Damages"},{"$f":"IF(ACCOUNTS!N379>\"\",ACCOUNTS!N379,IF(ACCOUNTS!O379>\"\",ACCOUNTS!O379,IF(ACCOUNTS!P379>\"\",ACCOUNTS!P379,IF(ACCOUNTS!U379=\"\",\"\",ACCOUNTS!U379))))","v":"OML"},{"$f":"ACCOUNTS!C379","v":3142247.3224037476},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E379:$BI379)","v":579555.19977704203},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E379:$BI379)","v":168896.26105072803},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E379:$BI379)","v":1295759.4442786081},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E379:$BI379)","v":218564.20001833377},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E379:$BI379)","v":0},2262775.105124712,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E379:$BI379)","v":205519.76913941174},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E379:$BI379)","v":64917.584545605525},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E379:$BI379)","v":368285.31899767189},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E379:$BI379)","v":21175.988994499334},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E379:$BI379)","v":2.236570879433585},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E379:$BI379)","v":0},659900.89824806794,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E379:$BI379)","v":35468.307795172797},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E379:$BI379)","v":23931.817236879968},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E379:$BI379)","v":27067.760438635065},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E379:$BI379)","v":2440.6853189492713},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E379:$BI379)","v":529.46611487330028},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E379:$BI379)","v":0},89438.036904510387,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E379:$BI379)","v":8826.9715951784656},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E379:$BI379)","v":20891.426150667292},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E379:$BI379)","v":11857.14003156991},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E379:$BI379)","v":919.99004873972228},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E379:$BI379)","v":1845.5310115735676},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E379:$BI379)","v":0},44341.05883772896,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E379:$BI379)","v":1560.7069579338804},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E379:$BI379)","v":2239.054183742559},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E379:$BI379)","v":2633.5989106603629},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E379:$BI379)","v":355.73662361194175},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E379:$BI379)","v":19.102416870385863},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E379:$BI379)","v":0},6808.1990928191299,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E379:$BI379)","v":8166.7253271158452},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E379:$BI379)","v":19222.120130214433},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E379:$BI379)","v":2556.7396526281595},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E379:$BI379)","v":1906.2907613544139},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E379:$BI379)","v":5804.9851672564409},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E379:$BI379)","v":0},37656.861038569288,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E379:$BI379)","v":3210.8642320610197},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E379:$BI379)","v":1254.3023224284289},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E379:$BI379)","v":2004.734118932811},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E379:$BI379)","v":2939.3045807472622},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E379:$BI379)","v":0},9409.2052541695211,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E379:$BI379)","v":29548.738307741438},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E379:$BI379)","v":2369.2195954288627},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E379:$BI379)","v":0},31917.9579031703,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E379:$BI379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E379:$BI379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E379:$BI379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E379:$BI379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E379:$BI379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E379:$BI379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E379:$BI379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E379:$BI379)","v":0},0]
[{"$f":"ACCOUNTS!A380","v":926},{"$f":"ACCOUNTS!B380","v":"Benefits - DIR Sales"},{"$f":"IF(ACCOUNTS!N380>\"\",ACCOUNTS!N380,IF(ACCOUNTS!O380>\"\",ACCOUNTS!O380,IF(ACCOUNTS!P380>\"\",ACCOUNTS!P380,IF(ACCOUNTS!U380=\"\",\"\",ACCOUNTS!U380))))","v":""},{"$f":"ACCOUNTS!C380","v":799286.36755140801},{"$f":"(ROUND((SUM(F380:DT380)/2-D380),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E380:$BI380)","v":463246.89814951725},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUM(F380:K380)","v":463246.89814951725},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E380:$BI380)","v":235341.97384702798},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUM(N380:S380)","v":235341.97384702798},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E380:$BI380)","v":69370.818070035035},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUM(V380:AA380)","v":69370.818070035035},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E380:$BI380)","v":8545.7195004747537},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUM(AD380:AI380)","v":8545.7195004747537},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E380:$BI380)","v":10931.950370901301},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUM(AL380:AQ380)","v":10931.950370901301},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E380:$BI380)","v":11849.007613451664},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUM(AT380:AY380)","v":11849.007613451664},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUM(BB380:BG380)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E380:$BI380)","v":0},{"$f":"SUM(BJ380:BO380)","v":0}]
[{"$f":"ACCOUNTS!A381","v":926},{"$f":"ACCOUNTS!B381","v":"Benefits - DIR Transport"},{"$f":"IF(ACCOUNTS!N381>\"\",ACCOUNTS!N381,IF(ACCOUNTS!O381>\"\",ACCOUNTS!O381,IF(ACCOUNTS!P381>\"\",ACCOUNTS!P381,IF(ACCOUNTS!U381=\"\",\"\",ACCOUNTS!U381))))","v":""},{"$f":"ACCOUNTS!C381","v":92481.453512402222},{"$f":"(ROUND((SUM(F381:DT381)/2-D381),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUM(F381:K381)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E381:$BI381)","v":196.43448180730115},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUM(N381:S381)","v":196.43448180730115},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E381:$BI381)","v":12901.810023670923},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUM(V381:AA381)","v":12901.810023670923},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E381:$BI381)","v":22987.517652893242},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUM(AD381:AI381)","v":22987.517652893242},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E381:$BI381)","v":454.8428829621925},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUM(AL381:AQ381)","v":454.8428829621925},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E381:$BI381)","v":36363.436035197643},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUM(AT381:AY381)","v":36363.436035197643},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E381:$BI381)","v":19577.412435870916},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUM(BB381:BG381)","v":19577.412435870916},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E381:$BI381)","v":0},{"$f":"SUM(BJ381:BO381)","v":0}]
[{"$f":"ACCOUNTS!A382","v":926},{"$f":"ACCOUNTS!B382","v":"Benefits - DIR Sales Procurement"},{"$f":"IF(ACCOUNTS!N382>\"\",ACCOUNTS!N382,IF(ACCOUNTS!O382>\"\",ACCOUNTS!O382,IF(ACCOUNTS!P382>\"\",ACCOUNTS!P382,IF(ACCOUNTS!U382=\"\",\"\",ACCOUNTS!U382))))","v":""},{"$f":"ACCOUNTS!C382","v":0},{"$f":"(ROUND((SUM(F382:DT382)/2-D382),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUM(F382:K382)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUM(N382:S382)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUM(V382:AA382)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUM(AD382:AI382)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUM(AL382:AQ382)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUM(AT382:AY382)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUM(BB382:BG382)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E382:$BI382)","v":0},{"$f":"SUM(BJ382:BO382)","v":0}]
[{"$f":"ACCOUNTS!A383","v":926},{"$f":"ACCOUNTS!B383","v":"Benefit - DIR Rental"},{"$f":"IF(ACCOUNTS!N383>\"\",ACCOUNTS!N383,IF(ACCOUNTS!O383>\"\",ACCOUNTS!O383,IF(ACCOUNTS!P383>\"\",ACCOUNTS!P383,IF(ACCOUNTS!U383=\"\",\"\",ACCOUNTS!U383))))","v":"DIR_386"},{"$f":"ACCOUNTS!C383","v":96516.88479118979},{"$f":"(ROUND((SUM(F383:DT383)/2-D383),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUM(F383:K383)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUM(N383:S383)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUM(V383:AA383)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUM(AD383:AI383)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUM(AL383:AQ383)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUM(AT383:AY383)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUM(BB383:BG383)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E383:$BI383)","v":96516.88479118979},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E383:$BI383)","v":0},{"$f":"SUM(BJ383:BO383)","v":96516.88479118979}]
[{"$f":"ACCOUNTS!A384","v":926},{"$f":"ACCOUNTS!B384","v":"Emp Pension & Benefits"},{"$f":"IF(ACCOUNTS!N384>\"\",ACCOUNTS!N384,IF(ACCOUNTS!O384>\"\",ACCOUNTS!O384,IF(ACCOUNTS!P384>\"\",ACCOUNTS!P384,IF(ACCOUNTS!U384=\"\",\"\",ACCOUNTS!U384))))","v":"OML"},{"$f":"ACCOUNTS!C384","v":14924011.060835885},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E384:$BI384)","v":2752580.3427914195},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E384:$BI384)","v":802167.8147621688},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E384:$BI384)","v":6154171.2966767466},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E384:$BI384)","v":1038064.2272553884},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E384:$BI384)","v":0},10746983.681485724,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E384:$BI384)","v":976110.08719412191},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E384:$BI384)","v":308324.15478366363},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E384:$BI384)","v":1749160.2698097578},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E384:$BI384)","v":100574.73570740153},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E384:$BI384)","v":10.622527483761653},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E384:$BI384)","v":0},3134179.8700224282,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E384:$BI384)","v":168455.68267979799},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E384:$BI384)","v":113663.46073480978},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E384:$BI384)","v":128557.53056039711},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E384:$BI384)","v":11591.962999320665},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E384:$BI384)","v":2514.6837100850075},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E384:$BI384)","v":0},424783.32068441046,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E384:$BI384)","v":41923.441474795887},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E384:$BI384)","v":99223.212866225673},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E384:$BI384)","v":56315.13716929892},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E384:$BI384)","v":4369.4656258780633},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E384:$BI384)","v":8765.2951546697495},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E384:$BI384)","v":0},210596.55229086831,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E384:$BI384)","v":7412.5317052099208},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E384:$BI384)","v":10634.32186439818},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E384:$BI384)","v":12508.20041830254},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E384:$BI384)","v":1689.5606108648867},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E384:$BI384)","v":90.726366008724384},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E384:$BI384)","v":0},32335.340964784253,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E384:$BI384)","v":38787.621281016734},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E384:$BI384)","v":91294.893113819722},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E384:$BI384)","v":12143.159637195986},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E384:$BI384)","v":9053.8717957628214},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E384:$BI384)","v":27570.605988407875},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E384:$BI384)","v":0},178850.15181620314,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E384:$BI384)","v":15249.905051224312},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E384:$BI384)","v":5957.2719181233097},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E384:$BI384)","v":9521.4256216156937},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E384:$BI384)","v":13960.140489731111},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E384:$BI384)","v":0},44688.743080694432,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E384:$BI384)","v":140340.86183933294},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E384:$BI384)","v":11252.538651439188},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E384:$BI384)","v":0},151593.40049077212,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E384:$BI384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E384:$BI384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E384:$BI384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E384:$BI384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E384:$BI384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E384:$BI384)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E384:$BI384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E384:$BI384)","v":0},0]
[{"$f":"ACCOUNTS!A385","v":928},{"$f":"ACCOUNTS!B385","v":"Regulatory Commission Expense"},{"$f":"IF(ACCOUNTS!N385>\"\",ACCOUNTS!N385,IF(ACCOUNTS!O385>\"\",ACCOUNTS!O385,IF(ACCOUNTS!P385>\"\",ACCOUNTS!P385,IF(ACCOUNTS!U385=\"\",\"\",ACCOUNTS!U385))))","v":"STRREV"},{"$f":"ACCOUNTS!C385","v":1725066.0131764845},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E385:$BI385)","v":1204507.8944927144},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E385:$BI385)","v":0},1204507.8944927144,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E385:$BI385)","v":357911.0360915786},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E385:$BI385)","v":0},357911.0360915786,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E385:$BI385)","v":74665.367748180521},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E385:$BI385)","v":0},74665.367748180521,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E385:$BI385)","v":32626.380447098152},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E385:$BI385)","v":0},32626.380447098152,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E385:$BI385)","v":7904.6687991116178},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E385:$BI385)","v":0},7904.6687991116178,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E385:$BI385)","v":17703.949046145},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E385:$BI385)","v":0},17703.949046145,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E385:$BI385)","v":6588.7964304962979},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E385:$BI385)","v":0},6588.7964304962979,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E385:$BI385)","v":23157.920121160212},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E385:$BI385)","v":0},23157.920121160212,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E385:$BI385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E385:$BI385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E385:$BI385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E385:$BI385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E385:$BI385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E385:$BI385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E385:$BI385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E385:$BI385)","v":0},0]
[{"$f":"ACCOUNTS!A386","v":928},{"$f":"ACCOUNTS!B386","v":"Regulatory Commission Expense - Other Revenue"},{"$f":"IF(ACCOUNTS!N386>\"\",ACCOUNTS!N386,IF(ACCOUNTS!O386>\"\",ACCOUNTS!O386,IF(ACCOUNTS!P386>\"\",ACCOUNTS!P386,IF(ACCOUNTS!U386=\"\",\"\",ACCOUNTS!U386))))","v":"OTHREV"},{"$f":"ACCOUNTS!C386","v":20270.441787454762},{"$f":"(ROUND((SUM(F386:DT386)/2-D386),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E386:$BI386)","v":19347.393886848004},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUM(F386:K386)","v":19347.393886848004},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E386:$BI386)","v":771.92429326001593},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUM(N386:S386)","v":771.92429326001593},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E386:$BI386)","v":-70.062387665529471},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUM(V386:AA386)","v":-70.062387665529471},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E386:$BI386)","v":-574.51342179256619},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUM(AD386:AI386)","v":-574.51342179256619},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E386:$BI386)","v":-0.64714498707592927},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUM(AL386:AQ386)","v":-0.64714498707592927},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUM(AT386:AY386)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUM(BB386:BG386)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E386:$BI386)","v":796.34656179191495},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E386:$BI386)","v":0},{"$f":"SUM(BJ386:BO386)","v":796.34656179191495}]
[{"$f":"ACCOUNTS!A387","v":928},{"$f":"ACCOUNTS!B387","v":"Reg. Comm. Expense  - Rate Inc Rel"},{"$f":"IF(ACCOUNTS!N387>\"\",ACCOUNTS!N387,IF(ACCOUNTS!O387>\"\",ACCOUNTS!O387,IF(ACCOUNTS!P387>\"\",ACCOUNTS!P387,IF(ACCOUNTS!U387=\"\",\"\",ACCOUNTS!U387))))","v":"STRREV"},{"$f":"ACCOUNTS!C387","v":176191.79200000002},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E387:$BI387)","v":123023.93229464574},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E387:$BI387)","v":0},123023.93229464574,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E387:$BI387)","v":36555.694880008283},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E387:$BI387)","v":0},36555.694880008283,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E387:$BI387)","v":7626.0414635767647},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E387:$BI387)","v":0},7626.0414635767647,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E387:$BI387)","v":3332.3364981626819},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E387:$BI387)","v":0},3332.3364981626819,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E387:$BI387)","v":807.35331300013195},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E387:$BI387)","v":0},807.35331300013195,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E387:$BI387)","v":1808.2151547193323},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E387:$BI387)","v":0},1808.2151547193323,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E387:$BI387)","v":672.95502974678345},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E387:$BI387)","v":0},672.95502974678345,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E387:$BI387)","v":2365.2633661403211},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E387:$BI387)","v":0},2365.2633661403211,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E387:$BI387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E387:$BI387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E387:$BI387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E387:$BI387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E387:$BI387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E387:$BI387)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E387:$BI387)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E387:$BI387)","v":0},0]
[{"$f":"ACCOUNTS!A388","v":930.1},{"$f":"ACCOUNTS!B388","v":"Gen Advertising Exp"},{"$f":"IF(ACCOUNTS!N388>\"\",ACCOUNTS!N388,IF(ACCOUNTS!O388>\"\",ACCOUNTS!O388,IF(ACCOUNTS!P388>\"\",ACCOUNTS!P388,IF(ACCOUNTS!U388=\"\",\"\",ACCOUNTS!U388))))","v":"OM"},{"$f":"ACCOUNTS!C388","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E388:$BI388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E388:$BI388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E388:$BI388)","v":0},0]
[{"$f":"ACCOUNTS!A389","v":930.2},{"$f":"ACCOUNTS!B389","v":"Misc. General Expenses"},{"$f":"IF(ACCOUNTS!N389>\"\",ACCOUNTS!N389,IF(ACCOUNTS!O389>\"\",ACCOUNTS!O389,IF(ACCOUNTS!P389>\"\",ACCOUNTS!P389,IF(ACCOUNTS!U389=\"\",\"\",ACCOUNTS!U389))))","v":"OM"},{"$f":"ACCOUNTS!C389","v":2944374.7734988453},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E389:$BI389)","v":593606.51700895408},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E389:$BI389)","v":205035.49634731916},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E389:$BI389)","v":804327.25749683764},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E389:$BI389)","v":453141.90038490039},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E389:$BI389)","v":0},2056111.1712380114,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E389:$BI389)","v":209830.01087839296},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E389:$BI389)","v":78807.333613727169},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E389:$BI389)","v":320298.68423516367},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E389:$BI389)","v":70360.699215674074},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E389:$BI389)","v":29.643414247976601},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E389:$BI389)","v":0},679326.37135720591,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E389:$BI389)","v":35208.464101266589},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E389:$BI389)","v":28568.128755018282},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E389:$BI389)","v":12442.801857060022},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E389:$BI389)","v":11862.179724821683},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E389:$BI389)","v":1561.6406816170747},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E389:$BI389)","v":0},89643.21511978365,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E389:$BI389)","v":7050.6978394718826},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E389:$BI389)","v":23917.710849116193},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E389:$BI389)","v":6892.8381935800808},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E389:$BI389)","v":1311.0314744566995},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E389:$BI389)","v":1905.5297114827963},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E389:$BI389)","v":0},41077.808068107654,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E389:$BI389)","v":1475.3273927802143},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E389:$BI389)","v":2744.5472903582481},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E389:$BI389)","v":1321.7525444750388},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E389:$BI389)","v":1876.9673142994368},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E389:$BI389)","v":55.863608278441191},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E389:$BI389)","v":0},7474.4581501913799,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E389:$BI389)","v":5668.820837895154},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E389:$BI389)","v":22090.752194141249},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E389:$BI389)","v":1235.6238522442054},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E389:$BI389)","v":1793.0751942195154},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E389:$BI389)","v":207.32580944444601},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E389:$BI389)","v":0},30995.597887944572,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E389:$BI389)","v":2254.4644264446424},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E389:$BI389)","v":1321.9914438395181},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E389:$BI389)","v":1187.1088936169522},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E389:$BI389)","v":292.6823560531368},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E389:$BI389)","v":0},5056.2471199542497,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E389:$BI389)","v":20752.52782497447},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E389:$BI389)","v":13937.376732670838},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E389:$BI389)","v":0},34689.904557645306,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E389:$BI389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E389:$BI389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E389:$BI389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E389:$BI389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E389:$BI389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E389:$BI389)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E389:$BI389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E389:$BI389)","v":0},0]
[{"$f":"ACCOUNTS!A390","v":931},{"$f":"ACCOUNTS!B390","v":"Rents"},{"$f":"IF(ACCOUNTS!N390>\"\",ACCOUNTS!N390,IF(ACCOUNTS!O390>\"\",ACCOUNTS!O390,IF(ACCOUNTS!P390>\"\",ACCOUNTS!P390,IF(ACCOUNTS!U390=\"\",\"\",ACCOUNTS!U390))))","v":"OM"},{"$f":"ACCOUNTS!C390","v":2564261.91392205},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E390:$BI390)","v":516973.1099187397},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E390:$BI390)","v":178565.82627243473},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E390:$BI390)","v":700490.22675113042},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E390:$BI390)","v":394642.19270513166},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E390:$BI390)","v":0},1790671.3556474363,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E390:$BI390)","v":182741.37862345856},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E390:$BI390)","v":68633.46539384035},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E390:$BI390)","v":278948.76849782834},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E390:$BI390)","v":61277.27450309541},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E390:$BI390)","v":25.816509107083771},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E390:$BI390)","v":0},591626.70352732984,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E390:$BI390)","v":30663.122220438039},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E390:$BI390)","v":24880.040807938087},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E390:$BI390)","v":10836.46117053994},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E390:$BI390)","v":10330.796187440745},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E390:$BI390)","v":1360.0360114291361},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E390:$BI390)","v":0},78070.456397785951,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E390:$BI390)","v":6140.4669334419305},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E390:$BI390)","v":20829.982497679117},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E390:$BI390)","v":6002.9866502426066},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E390:$BI390)","v":1141.7799487214979},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E390:$BI390)","v":1659.5296593971868},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E390:$BI390)","v":0},35774.745689482341,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E390:$BI390)","v":1284.8655945305068},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E390:$BI390)","v":2390.2317568291642},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E390:$BI390)","v":1151.1169501698055},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E390:$BI390)","v":1634.654610226537},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E390:$BI390)","v":48.65172883968247},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E390:$BI390)","v":0},6509.520640595696,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E390:$BI390)","v":4936.987472620026},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E390:$BI390)","v":19238.880529468908},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E390:$BI390)","v":1076.1072988267488},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E390:$BI390)","v":1561.5927940693891},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E390:$BI390)","v":180.5604645565212},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E390:$BI390)","v":0},26994.128559541594,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E390:$BI390)","v":1963.4176046666848},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E390:$BI390)","v":1151.3250081069634},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E390:$BI390)","v":1033.8555237527698},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E390:$BI390)","v":254.89765272380194},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E390:$BI390)","v":0},4403.4957892502198,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E390:$BI390)","v":18073.418234035995},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E390:$BI390)","v":12138.089436590937},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E390:$BI390)","v":0},30211.507670626932,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E390:$BI390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E390:$BI390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E390:$BI390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E390:$BI390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E390:$BI390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E390:$BI390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E390:$BI390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E390:$BI390)","v":0},0]
[{"$f":"ACCOUNTS!A391","v":932},{"$f":"ACCOUNTS!B391","v":"Maint Of General Plant- DIR"},{"$f":"IF(ACCOUNTS!N391>\"\",ACCOUNTS!N391,IF(ACCOUNTS!O391>\"\",ACCOUNTS!O391,IF(ACCOUNTS!P391>\"\",ACCOUNTS!P391,IF(ACCOUNTS!U391=\"\",\"\",ACCOUNTS!U391))))","v":"GENPLT"},{"$f":"ACCOUNTS!C391","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E391:$BI391)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E391:$BI391)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E391:$BI391)","v":0},0]
[{"$f":"ACCOUNTS!A392","v":932},{"$f":"ACCOUNTS!B392","v":"Maint Of General Plant- Gas"},{"$f":"IF(ACCOUNTS!N392>\"\",ACCOUNTS!N392,IF(ACCOUNTS!O392>\"\",ACCOUNTS!O392,IF(ACCOUNTS!P392>\"\",ACCOUNTS!P392,IF(ACCOUNTS!U392=\"\",\"\",ACCOUNTS!U392))))","v":"GENPLT"},{"$f":"ACCOUNTS!C392","v":1198541.3345693217},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E392:$BI392)","v":263856.25907238445},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E392:$BI392)","v":87426.153328984248},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E392:$BI392)","v":423539.38762239151},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E392:$BI392)","v":52197.816883244581},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E392:$BI392)","v":0},827019.61690700473,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E392:$BI392)","v":93651.666198055391},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E392:$BI392)","v":33603.436008135024},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E392:$BI392)","v":154518.12401753411},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E392:$BI392)","v":5799.3603034074595},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E392:$BI392)","v":0.50488292951172431},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E392:$BI392)","v":0},287573.09141006152,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E392:$BI392)","v":15534.557460604026},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E392:$BI392)","v":12387.880644464258},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E392:$BI392)","v":8893.30140754083},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E392:$BI392)","v":672.87442936392176},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E392:$BI392)","v":119.52154327526691},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E392:$BI392)","v":0},37608.135485248305,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E392:$BI392)","v":3007.8717950982928},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E392:$BI392)","v":10786.510125470893},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E392:$BI392)","v":4387.2142687064961},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E392:$BI392)","v":210.42166510850302},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E392:$BI392)","v":416.60969128953906},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E392:$BI392)","v":0},18808.627545673724,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E392:$BI392)","v":514.90658620855879},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E392:$BI392)","v":1156.0522699713181},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E392:$BI392)","v":912.25759457274398},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E392:$BI392)","v":82.849519249434564},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E392:$BI392)","v":4.3121746236439762},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E392:$BI392)","v":0},2670.3781446256994,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E392:$BI392)","v":2178.0811749866516},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E392:$BI392)","v":9853.7726963804544},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E392:$BI392)","v":874.56911856237514},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E392:$BI392)","v":430.32558142646224},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E392:$BI392)","v":1310.4158441688992},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E392:$BI392)","v":0},14647.164415524843,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E392:$BI392)","v":1006.1243961981448},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E392:$BI392)","v":591.76925790250993},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E392:$BI392)","v":747.75762599103155},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E392:$BI392)","v":663.51785275445184},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E392:$BI392)","v":0},3009.1691328461379,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E392:$BI392)","v":6670.3245121236569},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E392:$BI392)","v":534.82701621315937},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E392:$BI392)","v":0},7205.1515283368162,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E392:$BI392)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E392:$BI392)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E392:$BI392)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E392:$BI392)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E392:$BI392)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E392:$BI392)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E392:$BI392)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E392:$BI392)","v":0},0]
[{"$f":"ACCOUNTS!A393","v":935},{"$f":"ACCOUNTS!B393","v":"Maint Of General Plant- Common"},{"$f":"IF(ACCOUNTS!N393>\"\",ACCOUNTS!N393,IF(ACCOUNTS!O393>\"\",ACCOUNTS!O393,IF(ACCOUNTS!P393>\"\",ACCOUNTS!P393,IF(ACCOUNTS!U393=\"\",\"\",ACCOUNTS!U393))))","v":"GENPLT"},{"$f":"ACCOUNTS!C393","v":7997339.9010601211},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E393:$BI393)","v":1760596.9255806161},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E393:$BI393)","v":583356.3217620065},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E393:$BI393)","v":2826092.3062117486},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E393:$BI393)","v":348293.10568467283},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E393:$BI393)","v":0},5518338.6592390435,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E393:$BI393)","v":624896.43476134352},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E393:$BI393)","v":224220.96914758952},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E393:$BI393)","v":1031031.5739643845},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E393:$BI393)","v":38696.584103818488},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E393:$BI393)","v":3.3688620334476269},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E393:$BI393)","v":0},1918848.9308391693,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E393:$BI393)","v":103655.27883078126},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E393:$BI393)","v":82658.886523211782},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E393:$BI393)","v":59341.094167801341},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E393:$BI393)","v":4489.7955265671417},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E393:$BI393)","v":797.5147619043513},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E393:$BI393)","v":0},250942.56981026588,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E393:$BI393)","v":20070.207368239586},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E393:$BI393)","v":71973.644405526386},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E393:$BI393)","v":29273.953858449458},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E393:$BI393)","v":1404.0513496553176},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E393:$BI393)","v":2779.8534862507622},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E393:$BI393)","v":0},125501.71046812151,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E393:$BI393)","v":3435.7454919851057},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E393:$BI393)","v":7713.8290350869938},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E393:$BI393)","v":6087.094245892913},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E393:$BI393)","v":552.81845270295867},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E393:$BI393)","v":28.773247265935055},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E393:$BI393)","v":0},17818.260472933907,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E393:$BI393)","v":14533.379021698795},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E393:$BI393)","v":65749.897219070248},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E393:$BI393)","v":5835.6155990457637},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E393:$BI393)","v":2871.3735968274982},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E393:$BI393)","v":8743.8293659843603},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E393:$BI393)","v":0},97734.094802626671,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E393:$BI393)","v":6713.4261848689366},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E393:$BI393)","v":3948.6163404994818},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E393:$BI393)","v":4989.4582073874972},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E393:$BI393)","v":4427.3632004570636},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E393:$BI393)","v":0},20078.863933212979,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E393:$BI393)","v":44508.145722812806},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E393:$BI393)","v":3568.6657719346622},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E393:$BI393)","v":0},48076.811494747468,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E393:$BI393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E393:$BI393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E393:$BI393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E393:$BI393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E393:$BI393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E393:$BI393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E393:$BI393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E393:$BI393)","v":0},0]
[{"$f":"ACCOUNTS!A394","v":0},{"$f":"ACCOUNTS!B394","v":"Sub-total"},null,{"$f":"ACCOUNTS!C394","v":60170595.610409051},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E394:$BI394)","v":11414421.87865247},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E394:$BI394)","v":5081925.8542037681},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E394:$BI394)","v":18893564.017890971},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E394:$BI394)","v":6716134.8394483849},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E394:$BI394)","v":0},42106046.590195596,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E394:$BI394)","v":4041589.0267696558},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E394:$BI394)","v":1830846.1220742355},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E394:$BI394)","v":6571570.5369773423},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E394:$BI394)","v":1115354.0885736817},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E394:$BI394)","v":513.75684500055058},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E394:$BI394)","v":0},13559873.531239916,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E394:$BI394)","v":682315.86097928078},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E394:$BI394)","v":606547.72459120757},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E394:$BI394)","v":350838.56056116347},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E394:$BI394)","v":208886.09535079793},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E394:$BI394)","v":32698.311841988747},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E394:$BI394)","v":0},1881286.5533244386,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E394:$BI394)","v":145618.0973754662},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E394:$BI394)","v":482520.63602344564},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E394:$BI394)","v":172223.85614226415},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E394:$BI394)","v":28744.536852995014},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E394:$BI394)","v":56117.218925194662},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E394:$BI394)","v":0},885224.34531936562,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E394:$BI394)","v":27931.100480222194},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E394:$BI394)","v":58470.436783660538},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E394:$BI394)","v":35636.055358736288},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E394:$BI394)","v":32646.437520862259},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E394:$BI394)","v":1164.2240624858659},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E394:$BI394)","v":0},155848.25420596713,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E394:$BI394)","v":121245.62331193846},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E394:$BI394)","v":431197.67687238811},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E394:$BI394)","v":34025.73297679337},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E394:$BI394)","v":44292.972368647286},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E394:$BI394)","v":81895.593172692752},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E394:$BI394)","v":0},712657.59870246006,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E394:$BI394)","v":49122.526021352081},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E394:$BI394)","v":32497.105950146433},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E394:$BI394)","v":29386.435985363791},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E394:$BI394)","v":44535.589973153881},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E394:$BI394)","v":0},155541.65793001617,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E394:$BI394)","v":26319.530049092446},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E394:$BI394)","v":528744.80673450534},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E394:$BI394)","v":159052.74270768341},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E394:$BI394)","v":0},714117.07949128118,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E394:$BI394)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E394:$BI394)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E394:$BI394)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E394:$BI394)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E394:$BI394)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E394:$BI394)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E394:$BI394)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E394:$BI394)","v":0},0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A396","v":0},{"$f":"ACCOUNTS!B396","v":"TOTAL O & M EXPENSES"},null,{"$f":"ACCOUNTS!C396","v":159038404.08635572},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E396:$BI396)","v":28573041.338809364},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E396:$BI396)","v":12455488.292141559},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E396:$BI396)","v":52554613.997341566},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E396:$BI396)","v":19814524.441595465},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(F396:K396)","v":113397668.06988795},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E396:$BI396)","v":10106875.04506419},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E396:$BI396)","v":4664864.3514540801},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E396:$BI396)","v":16594454.350229725},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E396:$BI396)","v":3149180.2481576074},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E396:$BI396)","v":1426.0595650997523},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(N396:S396)","v":34516800.054470703},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E396:$BI396)","v":1700041.6102420967},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E396:$BI396)","v":1588678.7517939766},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E396:$BI396)","v":729943.78969751531},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E396:$BI396)","v":551770.85492484691},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E396:$BI396)","v":91216.825918165385},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(V396:AA396)","v":4661651.8325766008},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E396:$BI396)","v":349423.54372676276},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E396:$BI396)","v":1212313.9116174057},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E396:$BI396)","v":373228.16507125244},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E396:$BI396)","v":66640.836044318712},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E396:$BI396)","v":157977.62663881041},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(AD396:AI396)","v":2159584.0830985503},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E396:$BI396)","v":70576.490290656599},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E396:$BI396)","v":160120.0049618952},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E396:$BI396)","v":76917.728329727353},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E396:$BI396)","v":86901.515526906005},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E396:$BI396)","v":3260.8875942098157},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(AL396:AQ396)","v":397776.62670339498},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E396:$BI396)","v":285106.93001619668},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E396:$BI396)","v":1125167.4250625677},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E396:$BI396)","v":69944.580966883164},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E396:$BI396)","v":96123.088850666099},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E396:$BI396)","v":235277.16184565198},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(AT396:AY396)","v":1811619.1867419654},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E396:$BI396)","v":114289.42711054781},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E396:$BI396)","v":70710.210868068854},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E396:$BI396)","v":63835.504562968214},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E396:$BI396)","v":127615.59478636648},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(BB396:BG396)","v":376450.73732795136},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E396:$BI396)","v":26319.530049092446},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E396:$BI396)","v":1128611.414633763},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E396:$BI396)","v":561922.55086569663},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(BJ396:BO396)","v":1716853.4955485519},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(BR396:BW396)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(BZ396:CE396)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(CH396:CM396)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(CP396:CU396)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(CX396:DC396)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(DF396:DK396)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E396:$BI396)","v":0},{"$f":"SUM(DN396:DS396)","v":0}]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A398","v":"Labor O & M Expenses"},null,null,null,0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B400","v":"Production Expense - Labor"},null,null,{"$f":"(ROUND((SUM(F400:DT400)/2-D400),1))","v":0}]
[{"$f":"ACCOUNTS!A401","v":710},{"$f":"ACCOUNTS!B401","v":"Oper. Supervision and Engineering"},{"$f":"IF(ACCOUNTS!N401>\"\",ACCOUNTS!N401,IF(ACCOUNTS!O401>\"\",ACCOUNTS!O401,IF(ACCOUNTS!P401>\"\",ACCOUNTS!P401,IF(ACCOUNTS!U401=\"\",\"\",ACCOUNTS!U401))))","v":"PROD_OML"},{"$f":"ACCOUNTS!C401","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(F401:K401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(N401:S401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(V401:AA401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(AD401:AI401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(AL401:AQ401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(AT401:AY401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(BB401:BG401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(BJ401:BO401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(BR401:BW401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(BZ401:CE401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(CH401:CM401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(CP401:CU401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(CX401:DC401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(DF401:DK401)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E401:$BI401)","v":0},{"$f":"SUM(DN401:DS401)","v":0}]
[{"$f":"ACCOUNTS!A402","v":717},{"$f":"ACCOUNTS!B402","v":"LPG Expenses"},{"$f":"IF(ACCOUNTS!N402>\"\",ACCOUNTS!N402,IF(ACCOUNTS!O402>\"\",ACCOUNTS!O402,IF(ACCOUNTS!P402>\"\",ACCOUNTS!P402,IF(ACCOUNTS!U402=\"\",\"\",ACCOUNTS!U402))))","v":"PDAYXT"},{"$f":"ACCOUNTS!C402","v":93145.827811614654},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E402:$BI402)","v":66489.126422435511},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E402:$BI402)","v":0},66489.126422435511,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E402:$BI402)","v":23698.639162843858},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E402:$BI402)","v":0},23698.639162843858,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E402:$BI402)","v":2835.0695965922605},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E402:$BI402)","v":0},2835.0695965922605,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E402:$BI402)","v":63.795305877810193},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E402:$BI402)","v":0},63.795305877810193,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E402:$BI402)","v":59.197323865215814},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E402:$BI402)","v":0},59.197323865215814,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E402:$BI402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E402:$BI402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E402:$BI402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E402:$BI402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E402:$BI402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E402:$BI402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E402:$BI402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E402:$BI402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E402:$BI402)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E402:$BI402)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E402:$BI402)","v":0},0]
[{"$f":"ACCOUNTS!A403","v":735},{"$f":"ACCOUNTS!B403","v":"Misc. Production Expenses"},{"$f":"IF(ACCOUNTS!N403>\"\",ACCOUNTS!N403,IF(ACCOUNTS!O403>\"\",ACCOUNTS!O403,IF(ACCOUNTS!P403>\"\",ACCOUNTS!P403,IF(ACCOUNTS!U403=\"\",\"\",ACCOUNTS!U403))))","v":"PDAYXT"},{"$f":"ACCOUNTS!C403","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E403:$BI403)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E403:$BI403)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E403:$BI403)","v":0},0]
[{"$f":"ACCOUNTS!A404","v":741},{"$f":"ACCOUNTS!B404","v":"Maint. Structures and Improvements"},{"$f":"IF(ACCOUNTS!N404>\"\",ACCOUNTS!N404,IF(ACCOUNTS!O404>\"\",ACCOUNTS!O404,IF(ACCOUNTS!P404>\"\",ACCOUNTS!P404,IF(ACCOUNTS!U404=\"\",\"\",ACCOUNTS!U404))))","v":"PDAYXT"},{"$f":"ACCOUNTS!C404","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E404:$BI404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E404:$BI404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E404:$BI404)","v":0},0]
[{"$f":"ACCOUNTS!A405","v":742},{"$f":"ACCOUNTS!B405","v":"Maint. Production Equipment"},{"$f":"IF(ACCOUNTS!N405>\"\",ACCOUNTS!N405,IF(ACCOUNTS!O405>\"\",ACCOUNTS!O405,IF(ACCOUNTS!P405>\"\",ACCOUNTS!P405,IF(ACCOUNTS!U405=\"\",\"\",ACCOUNTS!U405))))","v":"PDAYXT"},{"$f":"ACCOUNTS!C405","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E405:$BI405)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E405:$BI405)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E405:$BI405)","v":0},0]
[{"$f":"ACCOUNTS!A406","v":"~"},{"$f":"ACCOUNTS!B406","v":"~"},{"$f":"IF(ACCOUNTS!N406>\"\",ACCOUNTS!N406,IF(ACCOUNTS!O406>\"\",ACCOUNTS!O406,IF(ACCOUNTS!P406>\"\",ACCOUNTS!P406,IF(ACCOUNTS!U406=\"\",\"\",ACCOUNTS!U406))))","v":""},{"$f":"ACCOUNTS!C406","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E406:$BI406)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E406:$BI406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E406:$BI406)","v":0},0]
[{"$f":"ACCOUNTS!A407","v":"~"},{"$f":"ACCOUNTS!B407","v":"~"},{"$f":"IF(ACCOUNTS!N407>\"\",ACCOUNTS!N407,IF(ACCOUNTS!O407>\"\",ACCOUNTS!O407,IF(ACCOUNTS!P407>\"\",ACCOUNTS!P407,IF(ACCOUNTS!U407=\"\",\"\",ACCOUNTS!U407))))","v":""},{"$f":"ACCOUNTS!C407","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E407:$BI407)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E407:$BI407)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E407:$BI407)","v":0},0]
[{"$f":"ACCOUNTS!A408","v":"~"},{"$f":"ACCOUNTS!B408","v":"~"},{"$f":"IF(ACCOUNTS!N408>\"\",ACCOUNTS!N408,IF(ACCOUNTS!O408>\"\",ACCOUNTS!O408,IF(ACCOUNTS!P408>\"\",ACCOUNTS!P408,IF(ACCOUNTS!U408=\"\",\"\",ACCOUNTS!U408))))","v":""},{"$f":"ACCOUNTS!C408","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E408:$BI408)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E408:$BI408)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E408:$BI408)","v":0},0]
[{"$f":"ACCOUNTS!A409","v":"~"},{"$f":"ACCOUNTS!B409","v":"~"},{"$f":"IF(ACCOUNTS!N409>\"\",ACCOUNTS!N409,IF(ACCOUNTS!O409>\"\",ACCOUNTS!O409,IF(ACCOUNTS!P409>\"\",ACCOUNTS!P409,IF(ACCOUNTS!U409=\"\",\"\",ACCOUNTS!U409))))","v":""},{"$f":"ACCOUNTS!C409","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E409:$BI409)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E409:$BI409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E409:$BI409)","v":0},0]
[{"$f":"ACCOUNTS!A410","v":0},{"$f":"ACCOUNTS!B410","v":"Sub-total"},null,{"$f":"ACCOUNTS!C410","v":93145.827811614654},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E410:$BI410)","v":66489.126422435511},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E410:$BI410)","v":0},66489.126422435511,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E410:$BI410)","v":23698.639162843858},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E410:$BI410)","v":0},23698.639162843858,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E410:$BI410)","v":2835.0695965922605},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E410:$BI410)","v":0},2835.0695965922605,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E410:$BI410)","v":63.795305877810193},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUM(AD410:AI410)","v":63.795305877810193},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E410:$BI410)","v":59.197323865215814},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUM(AL410:AQ410)","v":59.197323865215814},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUM(AT410:AY410)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUM(BB410:BG410)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUM(BJ410:BO410)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E410:$BI410)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E410:$BI410)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E410:$BI410)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E410:$BI410)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E410:$BI410)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E410:$BI410)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E410:$BI410)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E410:$BI410)","v":0},0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A412","v":0},{"$f":"ACCOUNTS!B412","v":"Other Gas Supply Expenses"},{"$f":"IF(ACCOUNTS!N412>\"\",ACCOUNTS!N412,IF(ACCOUNTS!O412>\"\",ACCOUNTS!O412,IF(ACCOUNTS!P412>\"\",ACCOUNTS!P412,IF(ACCOUNTS!U412=\"\",\"\",ACCOUNTS!U412))))","v":""},{"$f":"ACCOUNTS!C412","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(F412:K412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(N412:S412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(V412:AA412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(AD412:AI412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(AL412:AQ412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(AT412:AY412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(BB412:BG412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(BJ412:BO412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(BR412:BW412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(BZ412:CE412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(CH412:CM412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(CP412:CU412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(CX412:DC412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(DF412:DK412)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E412:$BI412)","v":0},{"$f":"SUM(DN412:DS412)","v":0}]
[{"$f":"ACCOUNTS!A413","v":807.2},{"$f":"ACCOUNTS!B413","v":"Purchased Gas Expense"},{"$f":"IF(ACCOUNTS!N413>\"\",ACCOUNTS!N413,IF(ACCOUNTS!O413>\"\",ACCOUNTS!O413,IF(ACCOUNTS!P413>\"\",ACCOUNTS!P413,IF(ACCOUNTS!U413=\"\",\"\",ACCOUNTS!U413))))","v":"COM_1"},{"$f":"ACCOUNTS!C413","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(F413:K413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(N413:S413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(V413:AA413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(AD413:AI413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(AL413:AQ413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(AT413:AY413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(BB413:BG413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(BJ413:BO413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(BR413:BW413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(BZ413:CE413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(CH413:CM413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(CP413:CU413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(CX413:DC413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(DF413:DK413)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E413:$BI413)","v":0},{"$f":"SUM(DN413:DS413)","v":0}]
[{"$f":"ACCOUNTS!A414","v":807.4},{"$f":"ACCOUNTS!B414","v":"Purchased Gas Expense"},{"$f":"IF(ACCOUNTS!N414>\"\",ACCOUNTS!N414,IF(ACCOUNTS!O414>\"\",ACCOUNTS!O414,IF(ACCOUNTS!P414>\"\",ACCOUNTS!P414,IF(ACCOUNTS!U414=\"\",\"\",ACCOUNTS!U414))))","v":"COM1XT_COM"},{"$f":"ACCOUNTS!C414","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(F414:K414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(N414:S414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(V414:AA414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(AD414:AI414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(AL414:AQ414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(AT414:AY414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(BB414:BG414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(BJ414:BO414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(BR414:BW414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(BZ414:CE414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(CH414:CM414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(CP414:CU414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(CX414:DC414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(DF414:DK414)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E414:$BI414)","v":0},{"$f":"SUM(DN414:DS414)","v":0}]
[{"$f":"ACCOUNTS!A415","v":0},{"$f":"ACCOUNTS!B415","v":"Sub-total"},null,{"$f":"ACCOUNTS!C415","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(F415:K415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(N415:S415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(V415:AA415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(AD415:AI415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(AL415:AQ415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(AT415:AY415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(BB415:BG415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(BJ415:BO415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(BR415:BW415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(BZ415:CE415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(CH415:CM415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(CP415:CU415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(CX415:DC415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(DF415:DK415)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E415:$BI415)","v":0},{"$f":"SUM(DN415:DS415)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B417","v":"Natural Gas Underground Storage - Labor"},null,null,0]
[{"$f":"ACCOUNTS!A418","v":0},{"$f":"ACCOUNTS!B418","v":"JP Storage Balancing - DIR"},{"$f":"IF(ACCOUNTS!N418>\"\",ACCOUNTS!N418,IF(ACCOUNTS!O418>\"\",ACCOUNTS!O418,IF(ACCOUNTS!P418>\"\",ACCOUNTS!P418,IF(ACCOUNTS!U418=\"\",\"\",ACCOUNTS!U418))))","v":"COM_1"},{"$f":"ACCOUNTS!C418","v":248992.34483251095},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E418:$BI418)","v":127339.8472194038},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(F418:K418)","v":127339.8472194038},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E418:$BI418)","v":48944.809354940466},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(N418:S418)","v":48944.809354940466},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E418:$BI418)","v":18043.466040445266},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(V418:AA418)","v":18043.466040445266},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E418:$BI418)","v":19010.96060733607},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(AD418:AI418)","v":19010.96060733607},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E418:$BI418)","v":2037.5138862150484},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(AL418:AQ418)","v":2037.5138862150484},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E418:$BI418)","v":25870.650940824118},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(AT418:AY418)","v":25870.650940824118},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E418:$BI418)","v":7745.0967833461855},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(BB418:BG418)","v":7745.0967833461855},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(BJ418:BO418)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(BR418:BW418)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(BZ418:CE418)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(CH418:CM418)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(CP418:CU418)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(CX418:DC418)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(DF418:DK418)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E418:$BI418)","v":0},{"$f":"SUM(DN418:DS418)","v":0}]
[{"$f":"ACCOUNTS!A419","v":814},{"$f":"ACCOUNTS!B419","v":"Operation Supv & Eng"},{"$f":"IF(ACCOUNTS!N419>\"\",ACCOUNTS!N419,IF(ACCOUNTS!O419>\"\",ACCOUNTS!O419,IF(ACCOUNTS!P419>\"\",ACCOUNTS!P419,IF(ACCOUNTS!U419=\"\",\"\",ACCOUNTS!U419))))","v":"STOR_OML"},{"$f":"ACCOUNTS!C419","v":105513.49661034811},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E419:$BI419)","v":74197.832794724745},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E419:$BI419)","v":0},74197.832794724745,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E419:$BI419)","v":23899.045972703574},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E419:$BI419)","v":0},23899.045972703574,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E419:$BI419)","v":4494.9199047998773},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E419:$BI419)","v":0},4494.9199047998773,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E419:$BI419)","v":697.45118710627207},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUM(AD419:AI419)","v":697.45118710627207},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E419:$BI419)","v":878.93621612636105},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUM(AL419:AQ419)","v":878.93621612636105},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E419:$BI419)","v":1345.3105348872871},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUM(AT419:AY419)","v":1345.3105348872871},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUM(BB419:BG419)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUM(BJ419:BO419)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUM(BR419:BW419)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUM(BZ419:CE419)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUM(CH419:CM419)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUM(CP419:CU419)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUM(CX419:DC419)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUM(DF419:DK419)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E419:$BI419)","v":0},{"$f":"SUM(DN419:DS419)","v":0}]
[{"$f":"ACCOUNTS!A420","v":818},{"$f":"ACCOUNTS!B420","v":"Oper Compressor Sta Exp"},{"$f":"IF(ACCOUNTS!N420>\"\",ACCOUNTS!N420,IF(ACCOUNTS!O420>\"\",ACCOUNTS!O420,IF(ACCOUNTS!P420>\"\",ACCOUNTS!P420,IF(ACCOUNTS!U420=\"\",\"\",ACCOUNTS!U420))))","v":"STORPT"},{"$f":"ACCOUNTS!C420","v":135568.42690136452},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E420:$BI420)","v":95332.671123750784},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E420:$BI420)","v":0},95332.671123750784,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E420:$BI420)","v":30706.555758716651},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E420:$BI420)","v":0},30706.555758716651,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E420:$BI420)","v":5775.2727387255154},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E420:$BI420)","v":0},5775.2727387255154,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E420:$BI420)","v":896.11626298064937},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUM(AD420:AI420)","v":896.11626298064937},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E420:$BI420)","v":1129.296289051257},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUM(AL420:AQ420)","v":1129.296289051257},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E420:$BI420)","v":1728.5147281396789},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUM(AT420:AY420)","v":1728.5147281396789},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUM(BB420:BG420)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUM(BJ420:BO420)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUM(BR420:BW420)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUM(BZ420:CE420)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUM(CH420:CM420)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUM(CP420:CU420)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUM(CX420:DC420)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUM(DF420:DK420)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E420:$BI420)","v":0},{"$f":"SUM(DN420:DS420)","v":0}]
[{"$f":"ACCOUNTS!A421","v":841},{"$f":"ACCOUNTS!B421","v":"Operating Labor & Expenses"},{"$f":"IF(ACCOUNTS!N421>\"\",ACCOUNTS!N421,IF(ACCOUNTS!O421>\"\",ACCOUNTS!O421,IF(ACCOUNTS!P421>\"\",ACCOUNTS!P421,IF(ACCOUNTS!U421=\"\",\"\",ACCOUNTS!U421))))","v":"STORPT"},{"$f":"ACCOUNTS!C421","v":525116.38227398868},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E421:$BI421)","v":369265.53267039557},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E421:$BI421)","v":0},369265.53267039557,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E421:$BI421)","v":118940.04998555829},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E421:$BI421)","v":0},118940.04998555829,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E421:$BI421)","v":22370.181586687784},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E421:$BI421)","v":0},22370.181586687784,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E421:$BI421)","v":3471.0539973710388},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E421:$BI421)","v":0},3471.0539973710388,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E421:$BI421)","v":4374.263206974395},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E421:$BI421)","v":0},4374.263206974395,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E421:$BI421)","v":6695.3008270016244},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E421:$BI421)","v":0},6695.3008270016244,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E421:$BI421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E421:$BI421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E421:$BI421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E421:$BI421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E421:$BI421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E421:$BI421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E421:$BI421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E421:$BI421)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E421:$BI421)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E421:$BI421)","v":0},0]
[{"$f":"ACCOUNTS!A422","v":830},{"$f":"ACCOUNTS!B422","v":"Maint Supv & Engineering"},{"$f":"IF(ACCOUNTS!N422>\"\",ACCOUNTS!N422,IF(ACCOUNTS!O422>\"\",ACCOUNTS!O422,IF(ACCOUNTS!P422>\"\",ACCOUNTS!P422,IF(ACCOUNTS!U422=\"\",\"\",ACCOUNTS!U422))))","v":"STORPT"},{"$f":"ACCOUNTS!C422","v":95946.213977141393},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E422:$BI422)","v":67470.052369249519},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E422:$BI422)","v":0},67470.052369249519,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E422:$BI422)","v":21732.034786170389},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E422:$BI422)","v":0},21732.034786170389,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E422:$BI422)","v":4087.3495889221122},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E422:$BI422)","v":0},4087.3495889221122,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E422:$BI422)","v":634.21081649706957},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E422:$BI422)","v":0},634.21081649706957,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E422:$BI422)","v":799.23995482913608},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E422:$BI422)","v":0},799.23995482913608,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E422:$BI422)","v":1223.3264614731672},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E422:$BI422)","v":0},1223.3264614731672,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E422:$BI422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E422:$BI422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E422:$BI422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E422:$BI422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E422:$BI422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E422:$BI422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E422:$BI422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E422:$BI422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E422:$BI422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E422:$BI422)","v":0},0]
[{"$f":"ACCOUNTS!A423","v":834},{"$f":"ACCOUNTS!B423","v":"Maint Compressor Sta Equip"},{"$f":"IF(ACCOUNTS!N423>\"\",ACCOUNTS!N423,IF(ACCOUNTS!O423>\"\",ACCOUNTS!O423,IF(ACCOUNTS!P423>\"\",ACCOUNTS!P423,IF(ACCOUNTS!U423=\"\",\"\",ACCOUNTS!U423))))","v":"STORPT"},{"$f":"ACCOUNTS!C423","v":72004.168530611671},{"$f":"(ROUND((SUM(F423:DT423)/2-D423),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E423:$BI423)","v":50633.837649102621},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(F423:K423)","v":50633.837649102621},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E423:$BI423)","v":16309.107263256175},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(N423:S423)","v":16309.107263256175},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E423:$BI423)","v":3067.408253486592},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(V423:AA423)","v":3067.408253486592},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E423:$BI423)","v":475.95231351047823},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(AD423:AI423)","v":475.95231351047823},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E423:$BI423)","v":599.80072186721384},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(AL423:AQ423)","v":599.80072186721384},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E423:$BI423)","v":918.06232938859262},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(AT423:AY423)","v":918.06232938859262},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(BB423:BG423)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(BJ423:BO423)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(BR423:BW423)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(BZ423:CE423)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(CH423:CM423)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(CP423:CU423)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(CX423:DC423)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(DF423:DK423)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E423:$BI423)","v":0},{"$f":"SUM(DN423:DS423)","v":0}]
[{"$f":"ACCOUNTS!A424","v":824},{"$f":"ACCOUNTS!B424","v":"Other Expenses"},{"$f":"IF(ACCOUNTS!N424>\"\",ACCOUNTS!N424,IF(ACCOUNTS!O424>\"\",ACCOUNTS!O424,IF(ACCOUNTS!P424>\"\",ACCOUNTS!P424,IF(ACCOUNTS!U424=\"\",\"\",ACCOUNTS!U424))))","v":"STORPT"},{"$f":"ACCOUNTS!C424","v":2536.7994098011163},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E424:$BI424)","v":1783.8951839239844},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E424:$BI424)","v":0},1783.8951839239844,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E424:$BI424)","v":574.59081222807515},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E424:$BI424)","v":0},574.59081222807515,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E424:$BI424)","v":108.068735544883},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E424:$BI424)","v":0},108.068735544883,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E424:$BI424)","v":16.768411782903208},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUM(AD424:AI424)","v":16.768411782903208},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E424:$BI424)","v":21.131750401147311},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUM(AL424:AQ424)","v":21.131750401147311},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E424:$BI424)","v":32.344515920123428},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUM(AT424:AY424)","v":32.344515920123428},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUM(BB424:BG424)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUM(BJ424:BO424)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUM(BR424:BW424)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUM(BZ424:CE424)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUM(CH424:CM424)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUM(CP424:CU424)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUM(CX424:DC424)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUM(DF424:DK424)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E424:$BI424)","v":0},{"$f":"SUM(DN424:DS424)","v":0}]
[{"$f":"ACCOUNTS!A425","v":0},{"$f":"ACCOUNTS!B425","v":"Sub-total"},null,{"$f":"ACCOUNTS!C425","v":1185677.8325357665},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E425:$BI425)","v":658683.82179114735},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E425:$BI425)","v":127339.8472194038},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E425:$BI425)","v":0},786023.66901055118,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E425:$BI425)","v":212161.38457863318},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E425:$BI425)","v":48944.809354940466},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E425:$BI425)","v":0},261106.19393357364,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E425:$BI425)","v":39903.200808166766},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E425:$BI425)","v":18043.466040445266},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E425:$BI425)","v":0},57946.666848612032,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E425:$BI425)","v":6191.5529892484119},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E425:$BI425)","v":19010.96060733607},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUM(AD425:AI425)","v":25202.513596584482},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E425:$BI425)","v":7802.6681392495111},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E425:$BI425)","v":2037.5138862150484},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUM(AL425:AQ425)","v":9840.182025464559},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E425:$BI425)","v":11942.859396810476},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E425:$BI425)","v":25870.650940824118},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUM(AT425:AY425)","v":37813.510337634594},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E425:$BI425)","v":7745.0967833461855},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUM(BB425:BG425)","v":7745.0967833461855},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUM(BJ425:BO425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUM(BR425:BW425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUM(BZ425:CE425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUM(CH425:CM425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUM(CP425:CU425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUM(CX425:DC425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUM(DF425:DK425)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E425:$BI425)","v":0},{"$f":"SUM(DN425:DS425)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B427","v":"Natural Gas Local Storage - Labor"},null,null,0]
[{"$f":"ACCOUNTS!A428","v":843.2},{"$f":"ACCOUNTS!B428","v":"Maint Struc & Impro"},{"$f":"IF(ACCOUNTS!N428>\"\",ACCOUNTS!N428,IF(ACCOUNTS!O428>\"\",ACCOUNTS!O428,IF(ACCOUNTS!P428>\"\",ACCOUNTS!P428,IF(ACCOUNTS!U428=\"\",\"\",ACCOUNTS!U428))))","v":"LNGPLT"},{"$f":"ACCOUNTS!C428","v":1.2492057903075831},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E428:$BI428)","v":0.8784502962472549},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUM(F428:K428)","v":0.8784502962472549},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E428:$BI428)","v":0.28294794098407738},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUM(N428:S428)","v":0.28294794098407738},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E428:$BI428)","v":5.3216698834091379E-2},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUM(V428:AA428)","v":5.3216698834091379E-2},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E428:$BI428)","v":8.2573328472615969E-3},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E428:$BI428)","v":0},8.2573328472615969E-3,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E428:$BI428)","v":1.0405988293145098E-2},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E428:$BI428)","v":0},1.0405988293145098E-2,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E428:$BI428)","v":1.5927533101752701E-2},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E428:$BI428)","v":0},1.5927533101752701E-2,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E428:$BI428)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E428:$BI428)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E428:$BI428)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E428:$BI428)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E428:$BI428)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E428:$BI428)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E428:$BI428)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E428:$BI428)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E428:$BI428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E428:$BI428)","v":0},0]
[{"$f":"ACCOUNTS!A429","v":843.3},{"$f":"ACCOUNTS!B429","v":"Maintenance of Gas Holders"},{"$f":"IF(ACCOUNTS!N429>\"\",ACCOUNTS!N429,IF(ACCOUNTS!O429>\"\",ACCOUNTS!O429,IF(ACCOUNTS!P429>\"\",ACCOUNTS!P429,IF(ACCOUNTS!U429=\"\",\"\",ACCOUNTS!U429))))","v":"LNGPLT"},{"$f":"ACCOUNTS!C429","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E429:$BI429)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E429:$BI429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E429:$BI429)","v":0},0]
[{"$f":"ACCOUNTS!A430","v":843.6},{"$f":"ACCOUNTS!B430","v":"Maintenance of Vaporizing Equipment"},{"$f":"IF(ACCOUNTS!N430>\"\",ACCOUNTS!N430,IF(ACCOUNTS!O430>\"\",ACCOUNTS!O430,IF(ACCOUNTS!P430>\"\",ACCOUNTS!P430,IF(ACCOUNTS!U430=\"\",\"\",ACCOUNTS!U430))))","v":"LNGPLT"},{"$f":"ACCOUNTS!C430","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E430:$BI430)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E430:$BI430)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E430:$BI430)","v":0},0]
[{"$f":"ACCOUNTS!A431","v":843.8},{"$f":"ACCOUNTS!B431","v":"Maint Measur & Reg"},{"$f":"IF(ACCOUNTS!N431>\"\",ACCOUNTS!N431,IF(ACCOUNTS!O431>\"\",ACCOUNTS!O431,IF(ACCOUNTS!P431>\"\",ACCOUNTS!P431,IF(ACCOUNTS!U431=\"\",\"\",ACCOUNTS!U431))))","v":"LNGPLT"},{"$f":"ACCOUNTS!C431","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E431:$BI431)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E431:$BI431)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E431:$BI431)","v":0},0]
[{"$f":"ACCOUNTS!A432","v":843.9},{"$f":"ACCOUNTS!B432","v":"Other Gas Maintenance"},{"$f":"IF(ACCOUNTS!N432>\"\",ACCOUNTS!N432,IF(ACCOUNTS!O432>\"\",ACCOUNTS!O432,IF(ACCOUNTS!P432>\"\",ACCOUNTS!P432,IF(ACCOUNTS!U432=\"\",\"\",ACCOUNTS!U432))))","v":"LNGPLT"},{"$f":"ACCOUNTS!C432","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E432:$BI432)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E432:$BI432)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E432:$BI432)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUM(AD432:AI432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUM(AL432:AQ432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUM(AT432:AY432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUM(BB432:BG432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUM(BJ432:BO432)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E432:$BI432)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E432:$BI432)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E432:$BI432)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E432:$BI432)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E432:$BI432)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E432:$BI432)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E432:$BI432)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E432:$BI432)","v":0},0]
[{"$f":"ACCOUNTS!A433","v":"~"},{"$f":"ACCOUNTS!B433","v":"~"},{"$f":"IF(ACCOUNTS!N433>\"\",ACCOUNTS!N433,IF(ACCOUNTS!O433>\"\",ACCOUNTS!O433,IF(ACCOUNTS!P433>\"\",ACCOUNTS!P433,IF(ACCOUNTS!U433=\"\",\"\",ACCOUNTS!U433))))","v":""},{"$f":"ACCOUNTS!C433","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E433:$BI433)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E433:$BI433)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E433:$BI433)","v":0},0]
[{"$f":"ACCOUNTS!A434","v":"~"},{"$f":"ACCOUNTS!B434","v":"~"},{"$f":"IF(ACCOUNTS!N434>\"\",ACCOUNTS!N434,IF(ACCOUNTS!O434>\"\",ACCOUNTS!O434,IF(ACCOUNTS!P434>\"\",ACCOUNTS!P434,IF(ACCOUNTS!U434=\"\",\"\",ACCOUNTS!U434))))","v":""},{"$f":"ACCOUNTS!C434","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E434:$BI434)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E434:$BI434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E434:$BI434)","v":0},0]
[{"$f":"ACCOUNTS!A435","v":"~"},{"$f":"ACCOUNTS!B435","v":"~"},{"$f":"IF(ACCOUNTS!N435>\"\",ACCOUNTS!N435,IF(ACCOUNTS!O435>\"\",ACCOUNTS!O435,IF(ACCOUNTS!P435>\"\",ACCOUNTS!P435,IF(ACCOUNTS!U435=\"\",\"\",ACCOUNTS!U435))))","v":""},{"$f":"ACCOUNTS!C435","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E435:$BI435)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E435:$BI435)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E435:$BI435)","v":0},0]
[{"$f":"ACCOUNTS!A436","v":"~"},{"$f":"ACCOUNTS!B436","v":"~"},{"$f":"IF(ACCOUNTS!N436>\"\",ACCOUNTS!N436,IF(ACCOUNTS!O436>\"\",ACCOUNTS!O436,IF(ACCOUNTS!P436>\"\",ACCOUNTS!P436,IF(ACCOUNTS!U436=\"\",\"\",ACCOUNTS!U436))))","v":""},{"$f":"ACCOUNTS!C436","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E436:$BI436)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E436:$BI436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E436:$BI436)","v":0},0]
[{"$f":"ACCOUNTS!A437","v":"~"},{"$f":"ACCOUNTS!B437","v":"~"},{"$f":"IF(ACCOUNTS!N437>\"\",ACCOUNTS!N437,IF(ACCOUNTS!O437>\"\",ACCOUNTS!O437,IF(ACCOUNTS!P437>\"\",ACCOUNTS!P437,IF(ACCOUNTS!U437=\"\",\"\",ACCOUNTS!U437))))","v":""},{"$f":"ACCOUNTS!C437","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E437:$BI437)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E437:$BI437)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E437:$BI437)","v":0},0]
[{"$f":"ACCOUNTS!A438","v":"~"},{"$f":"ACCOUNTS!B438","v":"~"},{"$f":"IF(ACCOUNTS!N438>\"\",ACCOUNTS!N438,IF(ACCOUNTS!O438>\"\",ACCOUNTS!O438,IF(ACCOUNTS!P438>\"\",ACCOUNTS!P438,IF(ACCOUNTS!U438=\"\",\"\",ACCOUNTS!U438))))","v":""},{"$f":"ACCOUNTS!C438","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E438:$BI438)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E438:$BI438)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E438:$BI438)","v":0},0]
[{"$f":"ACCOUNTS!A439","v":"~"},{"$f":"ACCOUNTS!B439","v":"~"},{"$f":"IF(ACCOUNTS!N439>\"\",ACCOUNTS!N439,IF(ACCOUNTS!O439>\"\",ACCOUNTS!O439,IF(ACCOUNTS!P439>\"\",ACCOUNTS!P439,IF(ACCOUNTS!U439=\"\",\"\",ACCOUNTS!U439))))","v":""},{"$f":"ACCOUNTS!C439","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E439:$BI439)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E439:$BI439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E439:$BI439)","v":0},0]
[{"$f":"ACCOUNTS!A440","v":"~"},{"$f":"ACCOUNTS!B440","v":"~"},{"$f":"IF(ACCOUNTS!N440>\"\",ACCOUNTS!N440,IF(ACCOUNTS!O440>\"\",ACCOUNTS!O440,IF(ACCOUNTS!P440>\"\",ACCOUNTS!P440,IF(ACCOUNTS!U440=\"\",\"\",ACCOUNTS!U440))))","v":""},{"$f":"ACCOUNTS!C440","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E440:$BI440)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E440:$BI440)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E440:$BI440)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUM(AD440:AI440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUM(AL440:AQ440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUM(AT440:AY440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUM(BB440:BG440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUM(BJ440:BO440)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E440:$BI440)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E440:$BI440)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E440:$BI440)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E440:$BI440)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E440:$BI440)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E440:$BI440)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E440:$BI440)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E440:$BI440)","v":0},0]
[{"$f":"ACCOUNTS!A441","v":0},{"$f":"ACCOUNTS!B441","v":"Sub-total"},null,{"$f":"ACCOUNTS!C441","v":1.2492057903075831},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E441:$BI441)","v":0.8784502962472549},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E441:$BI441)","v":0},0.8784502962472549,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E441:$BI441)","v":0.28294794098407738},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E441:$BI441)","v":0},0.28294794098407738,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E441:$BI441)","v":5.3216698834091379E-2},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E441:$BI441)","v":0},5.3216698834091379E-2,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E441:$BI441)","v":8.2573328472615969E-3},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUM(AD441:AI441)","v":8.2573328472615969E-3},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E441:$BI441)","v":1.0405988293145098E-2},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUM(AL441:AQ441)","v":1.0405988293145098E-2},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E441:$BI441)","v":1.5927533101752701E-2},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUM(AT441:AY441)","v":1.5927533101752701E-2},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUM(BB441:BG441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUM(BJ441:BO441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E441:$BI441)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E441:$BI441)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E441:$BI441)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E441:$BI441)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E441:$BI441)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E441:$BI441)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E441:$BI441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E441:$BI441)","v":0},0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B443","v":"Transmission - Labor"},null,null,0]
[{"$f":"ACCOUNTS!A444","v":856},{"$f":"ACCOUNTS!B444","v":"Oper Mains Expenses"},{"$f":"IF(ACCOUNTS!N444>\"\",ACCOUNTS!N444,IF(ACCOUNTS!O444>\"\",ACCOUNTS!O444,IF(ACCOUNTS!P444>\"\",ACCOUNTS!P444,IF(ACCOUNTS!U444=\"\",\"\",ACCOUNTS!U444))))","v":"PAVG"},{"$f":"ACCOUNTS!C444","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(F444:K444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(N444:S444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(V444:AA444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(AD444:AI444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(AL444:AQ444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(AT444:AY444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(BB444:BG444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(BJ444:BO444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(BR444:BW444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(BZ444:CE444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(CH444:CM444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(CP444:CU444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(CX444:DC444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(DF444:DK444)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E444:$BI444)","v":0},{"$f":"SUM(DN444:DS444)","v":0}]
[{"$f":"ACCOUNTS!A445","v":857},{"$f":"ACCOUNTS!B445","v":"Oper Meas & Reg Sta Exp"},{"$f":"IF(ACCOUNTS!N445>\"\",ACCOUNTS!N445,IF(ACCOUNTS!O445>\"\",ACCOUNTS!O445,IF(ACCOUNTS!P445>\"\",ACCOUNTS!P445,IF(ACCOUNTS!U445=\"\",\"\",ACCOUNTS!U445))))","v":"PAVG"},{"$f":"ACCOUNTS!C445","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E445:$BI445)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E445:$BI445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E445:$BI445)","v":0},0]
[{"$f":"ACCOUNTS!A446","v":862},{"$f":"ACCOUNTS!B446","v":"Maint Structures & Improvements"},{"$f":"IF(ACCOUNTS!N446>\"\",ACCOUNTS!N446,IF(ACCOUNTS!O446>\"\",ACCOUNTS!O446,IF(ACCOUNTS!P446>\"\",ACCOUNTS!P446,IF(ACCOUNTS!U446=\"\",\"\",ACCOUNTS!U446))))","v":"PAVG"},{"$f":"ACCOUNTS!C446","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E446:$BI446)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E446:$BI446)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E446:$BI446)","v":0},0]
[{"$f":"ACCOUNTS!A447","v":863},{"$f":"ACCOUNTS!B447","v":"Maint Supv & Eng"},{"$f":"IF(ACCOUNTS!N447>\"\",ACCOUNTS!N447,IF(ACCOUNTS!O447>\"\",ACCOUNTS!O447,IF(ACCOUNTS!P447>\"\",ACCOUNTS!P447,IF(ACCOUNTS!U447=\"\",\"\",ACCOUNTS!U447))))","v":"PAVG"},{"$f":"ACCOUNTS!C447","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E447:$BI447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E447:$BI447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E447:$BI447)","v":0},0]
[{"$f":"ACCOUNTS!A448","v":865},{"$f":"ACCOUNTS!B448","v":"Maint Structures"},{"$f":"IF(ACCOUNTS!N448>\"\",ACCOUNTS!N448,IF(ACCOUNTS!O448>\"\",ACCOUNTS!O448,IF(ACCOUNTS!P448>\"\",ACCOUNTS!P448,IF(ACCOUNTS!U448=\"\",\"\",ACCOUNTS!U448))))","v":"PAVG"},{"$f":"ACCOUNTS!C448","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E448:$BI448)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E448:$BI448)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E448:$BI448)","v":0},0]
[{"$f":"ACCOUNTS!A449","v":867},{"$f":"ACCOUNTS!B449","v":"Maint Other Equipment"},{"$f":"IF(ACCOUNTS!N449>\"\",ACCOUNTS!N449,IF(ACCOUNTS!O449>\"\",ACCOUNTS!O449,IF(ACCOUNTS!P449>\"\",ACCOUNTS!P449,IF(ACCOUNTS!U449=\"\",\"\",ACCOUNTS!U449))))","v":"PAVG"},{"$f":"ACCOUNTS!C449","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E449:$BI449)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E449:$BI449)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E449:$BI449)","v":0},0]
[{"$f":"ACCOUNTS!A450","v":0},{"$f":"ACCOUNTS!B450","v":"Sub-total"},null,{"$f":"ACCOUNTS!C450","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E450:$BI450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E450:$BI450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E450:$BI450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUM(AD450:AI450)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUM(AL450:AQ450)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUM(AT450:AY450)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUM(BB450:BG450)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUM(BJ450:BO450)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E450:$BI450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E450:$BI450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E450:$BI450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E450:$BI450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E450:$BI450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E450:$BI450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E450:$BI450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E450:$BI450)","v":0},0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B452","v":"Distribution - Labor"},null,null,0]
[{"$f":"ACCOUNTS!A453","v":870},{"$f":"ACCOUNTS!B453","v":"Oper Supv & Engineering"},{"$f":"IF(ACCOUNTS!N453>\"\",ACCOUNTS!N453,IF(ACCOUNTS!O453>\"\",ACCOUNTS!O453,IF(ACCOUNTS!P453>\"\",ACCOUNTS!P453,IF(ACCOUNTS!U453=\"\",\"\",ACCOUNTS!U453))))","v":"DIST_OML"},{"$f":"ACCOUNTS!C453","v":1957487.4330063302},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E453:$BI453)","v":445157.84224089945},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E453:$BI453)","v":144845.49004497161},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E453:$BI453)","v":724267.47613606625},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(F453:K453)","v":1314270.8084219373},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E453:$BI453)","v":159383.64340220869},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E453:$BI453)","v":55673.342248943613},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E453:$BI453)","v":287429.27243396745},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(N453:S453)","v":502486.25808511977},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E453:$BI453)","v":27360.724939913172},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E453:$BI453)","v":20523.934477752813},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E453:$BI453)","v":22494.916739193523},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(V453:AA453)","v":70379.576156859504},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E453:$BI453)","v":7122.5922314256359},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E453:$BI453)","v":17916.494063908674},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E453:$BI453)","v":10107.079480581138},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(AD453:AI453)","v":35146.165775915448},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E453:$BI453)","v":776.13310480170594},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E453:$BI453)","v":1920.2136178966457},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E453:$BI453)","v":2144.3435466956985},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(AL453:AQ453)","v":4840.6902693940501},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E453:$BI453)","v":6149.5584955296608},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E453:$BI453)","v":16484.896661673149},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E453:$BI453)","v":2185.5225188629829},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(AT453:AY453)","v":24819.977676065791},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E453:$BI453)","v":2753.6382408196891},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E453:$BI453)","v":1075.6900918139575},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E453:$BI453)","v":1714.6282884046911},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(BB453:BG453)","v":5543.9566210383382},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(BJ453:BO453)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(BR453:BW453)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(BZ453:CE453)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(CH453:CM453)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(CP453:CU453)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(CX453:DC453)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(DF453:DK453)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E453:$BI453)","v":0},{"$f":"SUM(DN453:DS453)","v":0}]
[{"$f":"ACCOUNTS!A454","v":871},{"$f":"ACCOUNTS!B454","v":"Oper Load Dispatching"},{"$f":"IF(ACCOUNTS!N454>\"\",ACCOUNTS!N454,IF(ACCOUNTS!O454>\"\",ACCOUNTS!O454,IF(ACCOUNTS!P454>\"\",ACCOUNTS!P454,IF(ACCOUNTS!U454=\"\",\"\",ACCOUNTS!U454))))","v":"COM_1"},{"$f":"ACCOUNTS!C454","v":220948.39672177829},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E454:$BI454)","v":112997.59075263669},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E454:$BI454)","v":0},112997.59075263669,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E454:$BI454)","v":43432.167210207219},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E454:$BI454)","v":0},43432.167210207219,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E454:$BI454)","v":16011.234785639461},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E454:$BI454)","v":0},16011.234785639461,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E454:$BI454)","v":16869.760671386459},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUM(AD454:AI454)","v":16869.760671386459},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E454:$BI454)","v":1808.0291856378149},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUM(AL454:AQ454)","v":1808.0291856378149},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E454:$BI454)","v":22956.845726999658},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUM(AT454:AY454)","v":22956.845726999658},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E454:$BI454)","v":6872.7683892709847},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUM(BB454:BG454)","v":6872.7683892709847},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUM(BJ454:BO454)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E454:$BI454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E454:$BI454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E454:$BI454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E454:$BI454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E454:$BI454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E454:$BI454)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E454:$BI454)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E454:$BI454)","v":0},0]
[{"$f":"ACCOUNTS!A455","v":874},{"$f":"ACCOUNTS!B455","v":"Oper Mains & Services Exp"},{"$f":"IF(ACCOUNTS!N455>\"\",ACCOUNTS!N455,IF(ACCOUNTS!O455>\"\",ACCOUNTS!O455,IF(ACCOUNTS!P455>\"\",ACCOUNTS!P455,IF(ACCOUNTS!U455=\"\",\"\",ACCOUNTS!U455))))","v":"DMAINS_SERV"},{"$f":"ACCOUNTS!C455","v":2989538.0998428804},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E455:$BI455)","v":893129.59271390748},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E455:$BI455)","v":342159.40197915141},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E455:$BI455)","v":639839.37708299013},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E455:$BI455)","v":0},1875128.371776049,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E455:$BI455)","v":318337.10385827138},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E455:$BI455)","v":131513.63901054009},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E455:$BI455)","v":452171.70620634494},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E455:$BI455)","v":0},902022.44907515636,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E455:$BI455)","v":50486.39246636298},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E455:$BI455)","v":48482.401108842663},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E455:$BI455)","v":8033.0600511423663},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E455:$BI455)","v":0},107001.85362634801,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E455:$BI455)","v":6715.9931765322444},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E455:$BI455)","v":41489.283920397669},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E455:$BI455)","v":8064.0944612054891},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUM(AD455:AI455)","v":56269.371558135404},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E455:$BI455)","v":744.46152173767825},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E455:$BI455)","v":4446.644957241565},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E455:$BI455)","v":1271.0420487904184},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUM(AL455:AQ455)","v":6462.148527769662},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E455:$BI455)","v":1678.4572973213237},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E455:$BI455)","v":36031.191996814967},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E455:$BI455)","v":1037.8069714012397},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUM(AT455:AY455)","v":38747.456265537527},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E455:$BI455)","v":1687.4850554910706},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E455:$BI455)","v":802.02518454406163},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E455:$BI455)","v":1416.9387738493269},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUM(BB455:BG455)","v":3906.4490138844594},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUM(BJ455:BO455)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E455:$BI455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E455:$BI455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E455:$BI455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E455:$BI455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E455:$BI455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E455:$BI455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E455:$BI455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E455:$BI455)","v":0},0]
[{"$f":"ACCOUNTS!A456","v":875},{"$f":"ACCOUNTS!B456","v":"Oper Meas & Reg Sta Gen"},{"$f":"IF(ACCOUNTS!N456>\"\",ACCOUNTS!N456,IF(ACCOUNTS!O456>\"\",ACCOUNTS!O456,IF(ACCOUNTS!P456>\"\",ACCOUNTS!P456,IF(ACCOUNTS!U456=\"\",\"\",ACCOUNTS!U456))))","v":"PAVG"},{"$f":"ACCOUNTS!C456","v":962313.99489561026},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E456:$BI456)","v":613575.83010752278},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E456:$BI456)","v":0},613575.83010752278,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E456:$BI456)","v":223095.80078661637},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E456:$BI456)","v":0},223095.80078661637,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E456:$BI456)","v":48173.757300770005},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E456:$BI456)","v":0},48173.757300770005,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E456:$BI456)","v":27793.248366782733},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E456:$BI456)","v":0},27793.248366782733,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E456:$BI456)","v":2998.5829013019234},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E456:$BI456)","v":0},2998.5829013019234,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E456:$BI456)","v":33774.492821618063},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E456:$BI456)","v":0},33774.492821618063,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E456:$BI456)","v":12902.282610998269},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E456:$BI456)","v":0},12902.282610998269,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E456:$BI456)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E456:$BI456)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E456:$BI456)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E456:$BI456)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E456:$BI456)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E456:$BI456)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E456:$BI456)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E456:$BI456)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E456:$BI456)","v":0},0]
[{"$f":"ACCOUNTS!A457","v":876},{"$f":"ACCOUNTS!B457","v":"Oper Meas & Reg Sta Indus"},{"$f":"IF(ACCOUNTS!N457>\"\",ACCOUNTS!N457,IF(ACCOUNTS!O457>\"\",ACCOUNTS!O457,IF(ACCOUNTS!P457>\"\",ACCOUNTS!P457,IF(ACCOUNTS!U457=\"\",\"\",ACCOUNTS!U457))))","v":"INDUSMR"},{"$f":"ACCOUNTS!C457","v":400715.05826181703},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E457:$BI457)","v":1795.3981010665},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E457:$BI457)","v":0},1795.3981010665,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E457:$BI457)","v":210062.44478459304},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E457:$BI457)","v":0},210062.44478459304,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E457:$BI457)","v":113809.26173671396},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E457:$BI457)","v":0},113809.26173671396,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E457:$BI457)","v":45393.879389204223},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E457:$BI457)","v":0},45393.879389204223,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E457:$BI457)","v":10620.804263920589},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E457:$BI457)","v":0},10620.804263920589,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E457:$BI457)","v":11454.428014896199},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E457:$BI457)","v":0},11454.428014896199,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E457:$BI457)","v":7578.841971422451},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E457:$BI457)","v":0},7578.841971422451,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E457:$BI457)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E457:$BI457)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E457:$BI457)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E457:$BI457)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E457:$BI457)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E457:$BI457)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E457:$BI457)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E457:$BI457)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E457:$BI457)","v":0},0]
[{"$f":"ACCOUNTS!A458","v":878},{"$f":"ACCOUNTS!B458","v":"Oper Meter & House Reg"},{"$f":"IF(ACCOUNTS!N458>\"\",ACCOUNTS!N458,IF(ACCOUNTS!O458>\"\",ACCOUNTS!O458,IF(ACCOUNTS!P458>\"\",ACCOUNTS!P458,IF(ACCOUNTS!U458=\"\",\"\",ACCOUNTS!U458))))","v":"MRHREG"},{"$f":"ACCOUNTS!C458","v":1438319.7381347099},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E458:$BI458)","v":1138913.6966728696},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E458:$BI458)","v":0},1138913.6966728696,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E458:$BI458)","v":293524.18092118978},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E458:$BI458)","v":0},293524.18092118978,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E458:$BI458)","v":5818.6069367176833},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E458:$BI458)","v":0},5818.6069367176833,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E458:$BI458)","v":33.024590886550655},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E458:$BI458)","v":0},33.024590886550655,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E458:$BI458)","v":19.220816084153398},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E458:$BI458)","v":0},19.220816084153398,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E458:$BI458)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E458:$BI458)","v":11.008196962183552},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E458:$BI458)","v":0},11.008196962183552,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E458:$BI458)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E458:$BI458)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E458:$BI458)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E458:$BI458)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E458:$BI458)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E458:$BI458)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E458:$BI458)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E458:$BI458)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E458:$BI458)","v":0},0]
[{"$f":"ACCOUNTS!A459","v":879},{"$f":"ACCOUNTS!B459","v":"Oper Customer Install Exp"},{"$f":"IF(ACCOUNTS!N459>\"\",ACCOUNTS!N459,IF(ACCOUNTS!O459>\"\",ACCOUNTS!O459,IF(ACCOUNTS!P459>\"\",ACCOUNTS!P459,IF(ACCOUNTS!U459=\"\",\"\",ACCOUNTS!U459))))","v":"CUSINSTL"},{"$f":"ACCOUNTS!C459","v":2707736.7984059406},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E459:$BI459)","v":2397548.9670146983},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E459:$BI459)","v":0},2397548.9670146983,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E459:$BI459)","v":305545.94173172559},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E459:$BI459)","v":0},305545.94173172559,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E459:$BI459)","v":4589.9067925365334},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E459:$BI459)","v":0},4589.9067925365334,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E459:$BI459)","v":25.758188929803328},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E459:$BI459)","v":0},25.758188929803328,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E459:$BI459)","v":17.638615074251685},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E459:$BI459)","v":0},17.638615074251685,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E459:$BI459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E459:$BI459)","v":8.5860629766011094},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E459:$BI459)","v":0},8.5860629766011094,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E459:$BI459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E459:$BI459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E459:$BI459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E459:$BI459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E459:$BI459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E459:$BI459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E459:$BI459)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E459:$BI459)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E459:$BI459)","v":0},0]
[{"$f":"ACCOUNTS!A460","v":880},{"$f":"ACCOUNTS!B460","v":"Oper Other Expense"},{"$f":"IF(ACCOUNTS!N460>\"\",ACCOUNTS!N460,IF(ACCOUNTS!O460>\"\",ACCOUNTS!O460,IF(ACCOUNTS!P460>\"\",ACCOUNTS!P460,IF(ACCOUNTS!U460=\"\",\"\",ACCOUNTS!U460))))","v":"DISTOM"},{"$f":"ACCOUNTS!C460","v":10146587.537673682},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E460:$BI460)","v":2356501.401665824},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E460:$BI460)","v":838151.16514376656},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E460:$BI460)","v":3618534.1704293746},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E460:$BI460)","v":0},6813186.737238965,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E460:$BI460)","v":842066.23223859305},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E460:$BI460)","v":322154.84692627954},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E460:$BI460)","v":1511339.5305155974},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E460:$BI460)","v":0},2675560.6096804701,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E460:$BI460)","v":139772.48454460781},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E460:$BI460)","v":118762.13467552161},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E460:$BI460)","v":68777.652239341507},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E460:$BI460)","v":0},327312.27145947091,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E460:$BI460)","v":29001.091124189861},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E460:$BI460)","v":103027.28160909616},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E460:$BI460)","v":35895.291564962543},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E460:$BI460)","v":0},167923.66429824856,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E460:$BI460)","v":3174.7027146887835},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E460:$BI460)","v":11042.025769940137},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E460:$BI460)","v":6994.8081724977055},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E460:$BI460)","v":0},21211.536657126628,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E460:$BI460)","v":20304.970640292624},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E460:$BI460)","v":93132.392170310515},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E460:$BI460)","v":6750.3803864695583},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E460:$BI460)","v":0},120187.7431970727,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E460:$BI460)","v":10167.54538442997},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E460:$BI460)","v":4875.2803939553705},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E460:$BI460)","v":6162.1493639423406},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E460:$BI460)","v":0},21204.975142327683,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E460:$BI460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E460:$BI460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E460:$BI460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E460:$BI460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E460:$BI460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E460:$BI460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E460:$BI460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E460:$BI460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E460:$BI460)","v":0},0]
[{"$f":"ACCOUNTS!A461","v":"~"},{"$f":"ACCOUNTS!B461","v":0},{"$f":"IF(ACCOUNTS!N461>\"\",ACCOUNTS!N461,IF(ACCOUNTS!O461>\"\",ACCOUNTS!O461,IF(ACCOUNTS!P461>\"\",ACCOUNTS!P461,IF(ACCOUNTS!U461=\"\",\"\",ACCOUNTS!U461))))","v":"DISTOM"},{"$f":"ACCOUNTS!C461","v":10213.256354045623},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E461:$BI461)","v":2371.9849480940752},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E461:$BI461)","v":843.65829213729262},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E461:$BI461)","v":3642.3099856232243},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E461:$BI461)","v":0},6857.9532258545914,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E461:$BI461)","v":847.59908343626762},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E461:$BI461)","v":324.27158639689605},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E461:$BI461)","v":1521.2698856484426},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E461:$BI461)","v":0},2693.1405554816065,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E461:$BI461)","v":140.69086878673411},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E461:$BI461)","v":119.54246904106314},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E461:$BI461)","v":69.229560297160234},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E461:$BI461)","v":0},329.46289812495746,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E461:$BI461)","v":29.191644688288697},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E461:$BI461)","v":103.70422909448412},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E461:$BI461)","v":36.131143923509327},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E461:$BI461)","v":0},169.02701770628215,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E461:$BI461)","v":3.1955623063037217},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E461:$BI461)","v":11.114578121723145},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E461:$BI461)","v":7.0407680166204436},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E461:$BI461)","v":0},21.35090844464731,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E461:$BI461)","v":20.438385776566676},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E461:$BI461)","v":93.744324638130692},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E461:$BI461)","v":6.7947342018538253},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E461:$BI461)","v":0},120.9774446165512,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E461:$BI461)","v":10.234351905703363},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E461:$BI461)","v":4.9073137423239253},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E461:$BI461)","v":6.2026381689593766},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E461:$BI461)","v":0},21.344303816986667,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E461:$BI461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E461:$BI461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E461:$BI461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E461:$BI461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E461:$BI461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E461:$BI461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E461:$BI461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E461:$BI461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E461:$BI461)","v":0},0]
[{"$f":"ACCOUNTS!A462","v":"~"},{"$f":"ACCOUNTS!B462","v":0},{"$f":"IF(ACCOUNTS!N462>\"\",ACCOUNTS!N462,IF(ACCOUNTS!O462>\"\",ACCOUNTS!O462,IF(ACCOUNTS!P462>\"\",ACCOUNTS!P462,IF(ACCOUNTS!U462=\"\",\"\",ACCOUNTS!U462))))","v":"DISTOM"},{"$f":"ACCOUNTS!C462","v":49029.443559911197},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E462:$BI462)","v":11386.877809198466},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E462:$BI462)","v":4050.0399857104853},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E462:$BI462)","v":17485.16101792319},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E462:$BI462)","v":0},32922.078812832144,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E462:$BI462)","v":4068.9580269185617},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E462:$BI462)","v":1556.6881797725273},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E462:$BI462)","v":7302.9613095188633},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E462:$BI462)","v":0},12928.607516209951,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E462:$BI462)","v":675.39624694152053},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E462:$BI462)","v":573.87189116618686},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E462:$BI462)","v":332.34129268894333},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E462:$BI462)","v":0},1581.6094307966505,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E462:$BI462)","v":140.13650945895358},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E462:$BI462)","v":497.8393248004628},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E462:$BI462)","v":173.45005553013613},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E462:$BI462)","v":0},811.42588978955246,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E462:$BI462)","v":15.34051788262771},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E462:$BI462)","v":53.356301048429984},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E462:$BI462)","v":33.799693860869269},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E462:$BI462)","v":0},102.49651279192696,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E462:$BI462)","v":98.115884606277191},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E462:$BI462)","v":450.02611454931173},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E462:$BI462)","v":32.618591515371868},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E462:$BI462)","v":0},580.76059067096082,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E462:$BI462)","v":49.130714214785016},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E462:$BI462)","v":23.557899049967652},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E462:$BI462)","v":29.776193555259326},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E462:$BI462)","v":0},102.46480682001199,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E462:$BI462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E462:$BI462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E462:$BI462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E462:$BI462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E462:$BI462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E462:$BI462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E462:$BI462)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E462:$BI462)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E462:$BI462)","v":0},0]
[{"$f":"ACCOUNTS!A463","v":"~"},{"$f":"ACCOUNTS!B463","v":0},{"$f":"IF(ACCOUNTS!N463>\"\",ACCOUNTS!N463,IF(ACCOUNTS!O463>\"\",ACCOUNTS!O463,IF(ACCOUNTS!P463>\"\",ACCOUNTS!P463,IF(ACCOUNTS!U463=\"\",\"\",ACCOUNTS!U463))))","v":"DISTOM"},{"$f":"ACCOUNTS!C463","v":71878.795236096194},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E463:$BI463)","v":16693.541655754143},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E463:$BI463)","v":5937.4933446912082},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E463:$BI463)","v":25633.827700730868},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E463:$BI463)","v":0},48264.862701176215,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E463:$BI463)","v":5965.2278224158372},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E463:$BI463)","v":2282.1566551860628},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E463:$BI463)","v":10706.384214673109},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E463:$BI463)","v":0},18953.768692275007,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E463:$BI463)","v":990.15336524911083},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E463:$BI463)","v":841.31528244821754},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E463:$BI463)","v":487.22339050203448},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E463:$BI463)","v":0},2318.6920381993627,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E463:$BI463)","v":205.44478454447355},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E463:$BI463)","v":729.84901091285542},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E463:$BI463)","v":254.28355126865222},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E463:$BI463)","v":0},1189.5773467259812,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E463:$BI463)","v":22.489709522272747},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E463:$BI463)","v":78.222112248311021},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E463:$BI463)","v":49.551475555692811},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E463:$BI463)","v":0},150.26329732627659,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E463:$BI463)","v":143.84115068337141},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E463:$BI463)","v":659.7532541657207},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E463:$BI463)","v":47.819940227515119},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E463:$BI463)","v":0},851.41434507660722,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E463:$BI463)","v":72.027261384936025},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E463:$BI463)","v":34.536663666927346},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E463:$BI463)","v":43.652890264878394},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E463:$BI463)","v":0},150.21681531674176,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E463:$BI463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E463:$BI463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E463:$BI463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E463:$BI463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E463:$BI463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E463:$BI463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E463:$BI463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E463:$BI463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E463:$BI463)","v":0},0]
[{"$f":"ACCOUNTS!A464","v":887},{"$f":"ACCOUNTS!B464","v":"Maint Mains"},{"$f":"IF(ACCOUNTS!N464>\"\",ACCOUNTS!N464,IF(ACCOUNTS!O464>\"\",ACCOUNTS!O464,IF(ACCOUNTS!P464>\"\",ACCOUNTS!P464,IF(ACCOUNTS!U464=\"\",\"\",ACCOUNTS!U464))))","v":"DMAINS"},{"$f":"ACCOUNTS!C464","v":2892590.6258051945},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E464:$BI464)","v":1375860.1916807722},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E464:$BI464)","v":527094.28086682095},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E464:$BI464)","v":0},1902954.4725475931,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E464:$BI464)","v":490396.18920548051},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E464:$BI464)","v":202595.88536065759},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E464:$BI464)","v":0},692992.07456613809,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E464:$BI464)","v":77773.951487789745},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E464:$BI464)","v":74686.816142843571},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E464:$BI464)","v":0},152460.76763063332,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E464:$BI464)","v":10345.942777590069},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E464:$BI464)","v":63913.965669819248},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E464:$BI464)","v":0},74259.908447409311,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E464:$BI464)","v":1146.8380180803874},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E464:$BI464)","v":6850.0269536656833},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E464:$BI464)","v":0},7996.8649717460703,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E464:$BI464)","v":2585.6522924106525},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E464:$BI464)","v":55505.811398082689},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E464:$BI464)","v":0},58091.463690493343,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E464:$BI464)","v":2599.5594937700125},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E464:$BI464)","v":1235.514457410965},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E464:$BI464)","v":0},3835.0739511809775,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E464:$BI464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E464:$BI464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E464:$BI464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E464:$BI464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E464:$BI464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E464:$BI464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E464:$BI464)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E464:$BI464)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E464:$BI464)","v":0},0]
[{"$f":"ACCOUNTS!A465","v":889},{"$f":"ACCOUNTS!B465","v":"Maint Meas & Reg Sta Gen"},{"$f":"IF(ACCOUNTS!N465>\"\",ACCOUNTS!N465,IF(ACCOUNTS!O465>\"\",ACCOUNTS!O465,IF(ACCOUNTS!P465>\"\",ACCOUNTS!P465,IF(ACCOUNTS!U465=\"\",\"\",ACCOUNTS!U465))))","v":"PAVG"},{"$f":"ACCOUNTS!C465","v":572507.48461437796},{"$f":"(ROUND((SUM(F465:DT465)/2-D465),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E465:$BI465)","v":365033.40591356828},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E465:$BI465)","v":0},365033.40591356828,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E465:$BI465)","v":132725.92564782489},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E465:$BI465)","v":0},132725.92564782489,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E465:$BI465)","v":28659.914293025697},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E465:$BI465)","v":0},28659.914293025697,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E465:$BI465)","v":16534.980054462922},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E465:$BI465)","v":0},16534.980054462922,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E465:$BI465)","v":1783.9407546164523},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E465:$BI465)","v":0},1783.9407546164523,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E465:$BI465)","v":20093.389509032826},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E465:$BI465)","v":0},20093.389509032826,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E465:$BI465)","v":7675.9284418468169},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E465:$BI465)","v":0},7675.9284418468169,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E465:$BI465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E465:$BI465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E465:$BI465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E465:$BI465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E465:$BI465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E465:$BI465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E465:$BI465)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E465:$BI465)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E465:$BI465)","v":0},0]
[{"$f":"ACCOUNTS!A466","v":890},{"$f":"ACCOUNTS!B466","v":"Maint Meas & Reg Sta Ind"},{"$f":"IF(ACCOUNTS!N466>\"\",ACCOUNTS!N466,IF(ACCOUNTS!O466>\"\",ACCOUNTS!O466,IF(ACCOUNTS!P466>\"\",ACCOUNTS!P466,IF(ACCOUNTS!U466=\"\",\"\",ACCOUNTS!U466))))","v":"INDUSMR"},{"$f":"ACCOUNTS!C466","v":265906.93834072514},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E466:$BI466)","v":1191.3922432269017},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E466:$BI466)","v":0},1191.3922432269017,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E466:$BI466)","v":139393.46775569182},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E466:$BI466)","v":0},139393.46775569182,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E466:$BI466)","v":75521.6748641749},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E466:$BI466)","v":0},75521.6748641749,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E466:$BI466)","v":30122.520326912327},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E466:$BI466)","v":0},30122.520326912327,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E466:$BI466)","v":7047.7649549421667},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E466:$BI466)","v":0},7047.7649549421667,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E466:$BI466)","v":7600.9419189214059},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E466:$BI466)","v":0},7600.9419189214059,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E466:$BI466)","v":5029.1762768555745},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E466:$BI466)","v":0},5029.1762768555745,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E466:$BI466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E466:$BI466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E466:$BI466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E466:$BI466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E466:$BI466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E466:$BI466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E466:$BI466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E466:$BI466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E466:$BI466)","v":0},0]
[{"$f":"ACCOUNTS!A467","v":892},{"$f":"ACCOUNTS!B467","v":"Maint Services"},{"$f":"IF(ACCOUNTS!N467>\"\",ACCOUNTS!N467,IF(ACCOUNTS!O467>\"\",ACCOUNTS!O467,IF(ACCOUNTS!P467>\"\",ACCOUNTS!P467,IF(ACCOUNTS!U467=\"\",\"\",ACCOUNTS!U467))))","v":"DSERV"},{"$f":"ACCOUNTS!C467","v":1391212.4208590318},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E467:$BI467)","v":800616.34044309368},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E467:$BI467)","v":0},800616.34044309368,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E467:$BI467)","v":565792.08726611151},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E467:$BI467)","v":0},565792.08726611151,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E467:$BI467)","v":10051.583836596275},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E467:$BI467)","v":0},10051.583836596275,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E467:$BI467)","v":10090.416482260915},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E467:$BI467)","v":0},10090.416482260915,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E467:$BI467)","v":1590.4257694972832},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E467:$BI467)","v":0},1590.4257694972832,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E467:$BI467)","v":1298.5840654533854},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E467:$BI467)","v":0},1298.5840654533854,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E467:$BI467)","v":1772.9829960184404},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E467:$BI467)","v":0},1772.9829960184404,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E467:$BI467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E467:$BI467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E467:$BI467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E467:$BI467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E467:$BI467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E467:$BI467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E467:$BI467)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E467:$BI467)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E467:$BI467)","v":0},0]
[{"$f":"ACCOUNTS!A468","v":893},{"$f":"ACCOUNTS!B468","v":"Maint Meters & House Reg"},{"$f":"IF(ACCOUNTS!N468>\"\",ACCOUNTS!N468,IF(ACCOUNTS!O468>\"\",ACCOUNTS!O468,IF(ACCOUNTS!P468>\"\",ACCOUNTS!P468,IF(ACCOUNTS!U468=\"\",\"\",ACCOUNTS!U468))))","v":"MRHREG"},{"$f":"ACCOUNTS!C468","v":813006.31874410564},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E468:$BI468)","v":643767.86840182322},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E468:$BI468)","v":0},643767.86840182322,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E468:$BI468)","v":165913.74467445785},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E468:$BI468)","v":0},165913.74467445785,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E468:$BI468)","v":3288.9517402956662},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E468:$BI468)","v":0},3288.9517402956662,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E468:$BI468)","v":18.667060148617697},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E468:$BI468)","v":0},18.667060148617697,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E468:$BI468)","v":10.864513997493018},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E468:$BI468)","v":0},10.864513997493018,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E468:$BI468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E468:$BI468)","v":6.2223533828725675},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E468:$BI468)","v":0},6.2223533828725675,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E468:$BI468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E468:$BI468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E468:$BI468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E468:$BI468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E468:$BI468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E468:$BI468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E468:$BI468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E468:$BI468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E468:$BI468)","v":0},0]
[{"$f":"ACCOUNTS!A469","v":894},{"$f":"ACCOUNTS!B469","v":"Maint Other Equipment"},{"$f":"IF(ACCOUNTS!N469>\"\",ACCOUNTS!N469,IF(ACCOUNTS!O469>\"\",ACCOUNTS!O469,IF(ACCOUNTS!P469>\"\",ACCOUNTS!P469,IF(ACCOUNTS!U469=\"\",\"\",ACCOUNTS!U469))))","v":"DMAINT"},{"$f":"ACCOUNTS!C469","v":477445.43770323851},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E469:$BI469)","v":143997.00037425611},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E469:$BI469)","v":48991.319079345834},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E469:$BI469)","v":112675.81051397852},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E469:$BI469)","v":0},305664.12996758049,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E469:$BI469)","v":51440.240508878},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E469:$BI469)","v":18830.482561001969},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E469:$BI469)","v":67817.176717221591},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E469:$BI469)","v":0},138087.89978710155,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E469:$BI469)","v":8494.1179246781667},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E469:$BI469)","v":6941.8428040181952},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E469:$BI469)","v":1224.7920939902185},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E469:$BI469)","v":0},16660.75282268658,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E469:$BI469)","v":1691.6353391064602},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E469:$BI469)","v":5940.5491567980553},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E469:$BI469)","v":1091.4801262983053},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E469:$BI469)","v":0},8723.6646222028212,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E469:$BI469)","v":185.35520434999802},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E469:$BI469)","v":636.68278782548123},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E469:$BI469)","v":172.54994386915499},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E469:$BI469)","v":0},994.58793604463426,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E469:$BI469)","v":1127.4513153364508},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E469:$BI469)","v":5159.044625734683},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E469:$BI469)","v":140.67656913629423},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E469:$BI469)","v":0},6427.1725102074279,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E469:$BI469)","v":580.51175427286546},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E469:$BI469)","v":114.83615969162678},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E469:$BI469)","v":191.88214345047521},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E469:$BI469)","v":0},887.2300574149674,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E469:$BI469)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E469:$BI469)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E469:$BI469)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E469:$BI469)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E469:$BI469)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E469:$BI469)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E469:$BI469)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E469:$BI469)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E469:$BI469)","v":0},0]
[{"$f":"ACCOUNTS!A470","v":"~"},{"$f":"ACCOUNTS!B470","v":"~"},{"$f":"IF(ACCOUNTS!N470>\"\",ACCOUNTS!N470,IF(ACCOUNTS!O470>\"\",ACCOUNTS!O470,IF(ACCOUNTS!P470>\"\",ACCOUNTS!P470,IF(ACCOUNTS!U470=\"\",\"\",ACCOUNTS!U470))))","v":""},{"$f":"ACCOUNTS!C470","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E470:$BI470)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E470:$BI470)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E470:$BI470)","v":0},0]
[{"$f":"ACCOUNTS!A471","v":"~"},{"$f":"ACCOUNTS!B471","v":"~"},{"$f":"IF(ACCOUNTS!N471>\"\",ACCOUNTS!N471,IF(ACCOUNTS!O471>\"\",ACCOUNTS!O471,IF(ACCOUNTS!P471>\"\",ACCOUNTS!P471,IF(ACCOUNTS!U471=\"\",\"\",ACCOUNTS!U471))))","v":""},{"$f":"ACCOUNTS!C471","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E471:$BI471)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E471:$BI471)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E471:$BI471)","v":0},0]
[{"$f":"ACCOUNTS!A472","v":"~"},{"$f":"ACCOUNTS!B472","v":"~"},{"$f":"IF(ACCOUNTS!N472>\"\",ACCOUNTS!N472,IF(ACCOUNTS!O472>\"\",ACCOUNTS!O472,IF(ACCOUNTS!P472>\"\",ACCOUNTS!P472,IF(ACCOUNTS!U472=\"\",\"\",ACCOUNTS!U472))))","v":""},{"$f":"ACCOUNTS!C472","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E472:$BI472)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E472:$BI472)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E472:$BI472)","v":0},0]
[{"$f":"ACCOUNTS!A473","v":"~"},{"$f":"ACCOUNTS!B473","v":"~"},{"$f":"IF(ACCOUNTS!N473>\"\",ACCOUNTS!N473,IF(ACCOUNTS!O473>\"\",ACCOUNTS!O473,IF(ACCOUNTS!P473>\"\",ACCOUNTS!P473,IF(ACCOUNTS!U473=\"\",\"\",ACCOUNTS!U473))))","v":""},{"$f":"ACCOUNTS!C473","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E473:$BI473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E473:$BI473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E473:$BI473)","v":0},0]
[{"$f":"ACCOUNTS!A474","v":"~"},{"$f":"ACCOUNTS!B474","v":"~"},{"$f":"IF(ACCOUNTS!N474>\"\",ACCOUNTS!N474,IF(ACCOUNTS!O474>\"\",ACCOUNTS!O474,IF(ACCOUNTS!P474>\"\",ACCOUNTS!P474,IF(ACCOUNTS!U474=\"\",\"\",ACCOUNTS!U474))))","v":""},{"$f":"ACCOUNTS!C474","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E474:$BI474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E474:$BI474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E474:$BI474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUM(AD474:AI474)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUM(AL474:AQ474)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUM(AT474:AY474)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUM(BB474:BG474)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUM(BJ474:BO474)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E474:$BI474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E474:$BI474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E474:$BI474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E474:$BI474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E474:$BI474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E474:$BI474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E474:$BI474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E474:$BI474)","v":0},0]
[{"$f":"ACCOUNTS!A475","v":0},{"$f":"ACCOUNTS!B475","v":"Sub-total"},null,{"$f":"ACCOUNTS!C475","v":27367437.778159473},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E475:$BI475)","v":6223707.6691097971},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E475:$BI475)","v":2025070.4394892321},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E475:$BI475)","v":10125911.795743465},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E475:$BI475)","v":0},18374689.904342495,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E475:$BI475)","v":2228326.9205806432},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E475:$BI475)","v":778363.47973898554},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E475:$BI475)","v":4018520.1684167408},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E475:$BI475)","v":0},7025210.5687363697,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E475:$BI475)","v":382527.58343812497},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E475:$BI475)","v":286943.09363727376},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E475:$BI475)","v":314499.20127419074},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E475:$BI475)","v":0},983969.87834958942,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E475:$BI475)","v":99580.256008781638},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E475:$BI475)","v":250488.72765621406},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E475:$BI475)","v":141306.07642211221},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUM(AD475:AI475)","v":491375.06008710794},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E475:$BI475)","v":10851.040009288134},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E475:$BI475)","v":26846.316263625791},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E475:$BI475)","v":29979.854582802094},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUM(AL475:AQ475)","v":67677.210855716025},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E475:$BI475)","v":85976.367792607809},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E475:$BI475)","v":230473.70627296885},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E475:$BI475)","v":30555.573711085806},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUM(AT475:AY475)","v":347005.64777666249},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E475:$BI475)","v":38498.343309134114},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E475:$BI475)","v":15039.116553146181},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E475:$BI475)","v":23972.048149254057},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUM(BB475:BG475)","v":77509.508011534344},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUM(BJ475:BO475)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E475:$BI475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E475:$BI475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E475:$BI475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E475:$BI475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E475:$BI475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E475:$BI475)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E475:$BI475)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E475:$BI475)","v":0},0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B477","v":"Customer Accounts Expense - Labor"},{"$f":"IF(ACCOUNTS!N477>\"\",ACCOUNTS!N477,IF(ACCOUNTS!O477>\"\",ACCOUNTS!O477,IF(ACCOUNTS!P477>\"\",ACCOUNTS!P477,IF(ACCOUNTS!U477=\"\",\"\",ACCOUNTS!U477))))","v":""},null,0]
[{"$f":"ACCOUNTS!A478","v":901},{"$f":"ACCOUNTS!B478","v":"Supervision - Customer Accounting"},{"$f":"IF(ACCOUNTS!N478>\"\",ACCOUNTS!N478,IF(ACCOUNTS!O478>\"\",ACCOUNTS!O478,IF(ACCOUNTS!P478>\"\",ACCOUNTS!P478,IF(ACCOUNTS!U478=\"\",\"\",ACCOUNTS!U478))))","v":"CUSTACC"},{"$f":"ACCOUNTS!C478","v":84354.030314860283},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E478:$BI478)","v":781.03074765084205},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E478:$BI478)","v":75449.050440271327},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(F478:K478)","v":76230.081187922173},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E478:$BI478)","v":57.344572630031685},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E478:$BI478)","v":6739.7121074686402},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E478:$BI478)","v":0.16424246042658042},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(N478:S478)","v":6797.2209225590987},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E478:$BI478)","v":1.458116454754478},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E478:$BI478)","v":453.45115369074011},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E478:$BI478)","v":7.9931330740935795},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(V478:AA478)","v":462.90240321958817},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E478:$BI478)","v":0.13217288709995498},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E478:$BI478)","v":138.46953217485373},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E478:$BI478)","v":9.8545476255948241},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(AD478:AI478)","v":148.4562526875485},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E478:$BI478)","v":0.23071249489322501},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E478:$BI478)","v":69.880259940861123},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E478:$BI478)","v":0.38323240766202088},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(AL478:AQ478)","v":70.494204843416369},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E478:$BI478)","v":1.5172907957902996E-2},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E478:$BI478)","v":286.37625217914552},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E478:$BI478)","v":1.0402022493683425},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(AT478:AY478)","v":287.43162733647176},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E478:$BI478)","v":1.0115271971935331E-2},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E478:$BI478)","v":1.6424246042658039},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(BB478:BG478)","v":1.6525398762377392},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E478:$BI478)","v":355.79117641574959},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(BJ478:BO478)","v":355.79117641574959},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(BR478:BW478)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(BZ478:CE478)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(CH478:CM478)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(CP478:CU478)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(CX478:DC478)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(DF478:DK478)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E478:$BI478)","v":0},{"$f":"SUM(DN478:DS478)","v":0}]
[{"$f":"ACCOUNTS!A479","v":902},{"$f":"ACCOUNTS!B479","v":"Meter Reading Expenses"},{"$f":"IF(ACCOUNTS!N479>\"\",ACCOUNTS!N479,IF(ACCOUNTS!O479>\"\",ACCOUNTS!O479,IF(ACCOUNTS!P479>\"\",ACCOUNTS!P479,IF(ACCOUNTS!U479=\"\",\"\",ACCOUNTS!U479))))","v":"MR_EXP"},{"$f":"ACCOUNTS!C479","v":140422.37537033285},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E479:$BI479)","v":129253.17821201753},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E479:$BI479)","v":0},129253.17821201753,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E479:$BI479)","v":10793.642517781474},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E479:$BI479)","v":0.47378634213687065},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E479:$BI479)","v":0},10794.11630412361,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E479:$BI479)","v":263.58313500881235},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E479:$BI479)","v":23.05760198399437},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E479:$BI479)","v":0},286.64073699280669,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E479:$BI479)","v":0.94757268427374131},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E479:$BI479)","v":28.427180528212237},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUM(AD479:AI479)","v":29.374753212485977},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E479:$BI479)","v":49.905494705083697},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E479:$BI479)","v":1.1055014649860313},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUM(AL479:AQ479)","v":51.010996170069731},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E479:$BI479)","v":0.31585756142458044},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E479:$BI479)","v":3.0006468335335139},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUM(AT479:AY479)","v":3.3165043949580943},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E479:$BI479)","v":4.7378634213687061},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUM(BB479:BG479)","v":4.7378634213687061},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUM(BJ479:BO479)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E479:$BI479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E479:$BI479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E479:$BI479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E479:$BI479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E479:$BI479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E479:$BI479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E479:$BI479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E479:$BI479)","v":0},0]
[{"$f":"ACCOUNTS!A480","v":903},{"$f":"ACCOUNTS!B480","v":"Cust. Records & Coll. Exp."},{"$f":"IF(ACCOUNTS!N480>\"\",ACCOUNTS!N480,IF(ACCOUNTS!O480>\"\",ACCOUNTS!O480,IF(ACCOUNTS!P480>\"\",ACCOUNTS!P480,IF(ACCOUNTS!U480=\"\",\"\",ACCOUNTS!U480))))","v":"EXP_903"},{"$f":"ACCOUNTS!C480","v":8168870.1198540581},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E480:$BI480)","v":4916328.8428233098},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E480:$BI480)","v":2415888.0546033136},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E480:$BI480)","v":0},7332216.8974266239,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E480:$BI480)","v":360965.01610002521},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E480:$BI480)","v":236367.28872191094},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E480:$BI480)","v":26.178512579622851},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E480:$BI480)","v":0},597358.48333451583,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E480:$BI480)","v":9178.3582199114735},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E480:$BI480)","v":28546.844383043321},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E480:$BI480)","v":6317.2613665288927},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E480:$BI480)","v":0},44042.463969483688,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E480:$BI480)","v":831.98437326981093},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E480:$BI480)","v":10891.286835753885},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E480:$BI480)","v":22089.681753381072},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E480:$BI480)","v":0},33812.952962404772,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E480:$BI480)","v":1452.2584372700719},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E480:$BI480)","v":4145.5053550481916},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E480:$BI480)","v":227.54972728902413},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E480:$BI480)","v":0},5825.3135196072881,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E480:$BI480)","v":95.508410196789526},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E480:$BI480)","v":22569.782307598849},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E480:$BI480)","v":69597.878049250241},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E480:$BI480)","v":0},92263.168767045878,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E480:$BI480)","v":63.672273464526356},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E480:$BI480)","v":35235.955937160528},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E480:$BI480)","v":0},35299.628210625051,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E480:$BI480)","v":28051.211663751306},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E480:$BI480)","v":0},28051.211663751306,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E480:$BI480)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E480:$BI480)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E480:$BI480)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E480:$BI480)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E480:$BI480)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E480:$BI480)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E480:$BI480)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E480:$BI480)","v":0},0]
[{"$f":"ACCOUNTS!A481","v":905},{"$f":"ACCOUNTS!B481","v":"Misc. Customer Accounts Expense"},{"$f":"IF(ACCOUNTS!N481>\"\",ACCOUNTS!N481,IF(ACCOUNTS!O481>\"\",ACCOUNTS!O481,IF(ACCOUNTS!P481>\"\",ACCOUNTS!P481,IF(ACCOUNTS!U481=\"\",\"\",ACCOUNTS!U481))))","v":"CUSTACC"},{"$f":"ACCOUNTS!C481","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E481:$BI481)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E481:$BI481)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E481:$BI481)","v":0},0]
[{"$f":"ACCOUNTS!A482","v":"~"},{"$f":"ACCOUNTS!B482","v":"~"},{"$f":"IF(ACCOUNTS!N482>\"\",ACCOUNTS!N482,IF(ACCOUNTS!O482>\"\",ACCOUNTS!O482,IF(ACCOUNTS!P482>\"\",ACCOUNTS!P482,IF(ACCOUNTS!U482=\"\",\"\",ACCOUNTS!U482))))","v":""},{"$f":"ACCOUNTS!C482","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E482:$BI482)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E482:$BI482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E482:$BI482)","v":0},0]
[{"$f":"ACCOUNTS!A483","v":"~"},{"$f":"ACCOUNTS!B483","v":"~"},{"$f":"IF(ACCOUNTS!N483>\"\",ACCOUNTS!N483,IF(ACCOUNTS!O483>\"\",ACCOUNTS!O483,IF(ACCOUNTS!P483>\"\",ACCOUNTS!P483,IF(ACCOUNTS!U483=\"\",\"\",ACCOUNTS!U483))))","v":""},{"$f":"ACCOUNTS!C483","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E483:$BI483)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E483:$BI483)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E483:$BI483)","v":0},0]
[{"$f":"ACCOUNTS!A484","v":"~"},{"$f":"ACCOUNTS!B484","v":"~"},{"$f":"IF(ACCOUNTS!N484>\"\",ACCOUNTS!N484,IF(ACCOUNTS!O484>\"\",ACCOUNTS!O484,IF(ACCOUNTS!P484>\"\",ACCOUNTS!P484,IF(ACCOUNTS!U484=\"\",\"\",ACCOUNTS!U484))))","v":""},{"$f":"ACCOUNTS!C484","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E484:$BI484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E484:$BI484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E484:$BI484)","v":0},0]
[{"$f":"ACCOUNTS!A485","v":"~"},{"$f":"ACCOUNTS!B485","v":"~"},{"$f":"IF(ACCOUNTS!N485>\"\",ACCOUNTS!N485,IF(ACCOUNTS!O485>\"\",ACCOUNTS!O485,IF(ACCOUNTS!P485>\"\",ACCOUNTS!P485,IF(ACCOUNTS!U485=\"\",\"\",ACCOUNTS!U485))))","v":""},{"$f":"ACCOUNTS!C485","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E485:$BI485)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E485:$BI485)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E485:$BI485)","v":0},0]
[{"$f":"ACCOUNTS!A486","v":"~"},{"$f":"ACCOUNTS!B486","v":"~"},{"$f":"IF(ACCOUNTS!N486>\"\",ACCOUNTS!N486,IF(ACCOUNTS!O486>\"\",ACCOUNTS!O486,IF(ACCOUNTS!P486>\"\",ACCOUNTS!P486,IF(ACCOUNTS!U486=\"\",\"\",ACCOUNTS!U486))))","v":""},{"$f":"ACCOUNTS!C486","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E486:$BI486)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E486:$BI486)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E486:$BI486)","v":0},0]
[{"$f":"ACCOUNTS!A487","v":"~"},{"$f":"ACCOUNTS!B487","v":"~"},{"$f":"IF(ACCOUNTS!N487>\"\",ACCOUNTS!N487,IF(ACCOUNTS!O487>\"\",ACCOUNTS!O487,IF(ACCOUNTS!P487>\"\",ACCOUNTS!P487,IF(ACCOUNTS!U487=\"\",\"\",ACCOUNTS!U487))))","v":""},{"$f":"ACCOUNTS!C487","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E487:$BI487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E487:$BI487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E487:$BI487)","v":0},0]
[{"$f":"ACCOUNTS!A488","v":"~"},{"$f":"ACCOUNTS!B488","v":"~"},{"$f":"IF(ACCOUNTS!N488>\"\",ACCOUNTS!N488,IF(ACCOUNTS!O488>\"\",ACCOUNTS!O488,IF(ACCOUNTS!P488>\"\",ACCOUNTS!P488,IF(ACCOUNTS!U488=\"\",\"\",ACCOUNTS!U488))))","v":""},{"$f":"ACCOUNTS!C488","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E488:$BI488)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E488:$BI488)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E488:$BI488)","v":0},0]
[{"$f":"ACCOUNTS!A489","v":0},{"$f":"ACCOUNTS!B489","v":"Sub-total"},null,{"$f":"ACCOUNTS!C489","v":8393646.525539251},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E489:$BI489)","v":4917109.8735709609},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E489:$BI489)","v":2620590.2832556027},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E489:$BI489)","v":0},7537700.1568265632,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E489:$BI489)","v":361022.36067265522},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E489:$BI489)","v":253900.64334716107},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E489:$BI489)","v":26.816541382186301},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E489:$BI489)","v":0},614949.82056119852,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E489:$BI489)","v":9179.8163363662279},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E489:$BI489)","v":29263.878671742874},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E489:$BI489)","v":6348.312101586981},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E489:$BI489)","v":0},44792.007109696089,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E489:$BI489)","v":832.11654615691089},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E489:$BI489)","v":11030.703940613013},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E489:$BI489)","v":22127.96348153488},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUM(AD489:AI489)","v":33990.783968304808},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E489:$BI489)","v":1452.4891497649651},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E489:$BI489)","v":4265.291109694137},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E489:$BI489)","v":229.03846116167219},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUM(AL489:AQ489)","v":5946.818720620774},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E489:$BI489)","v":95.523583104747431},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E489:$BI489)","v":22856.474417339421},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E489:$BI489)","v":69601.918898333141},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUM(AT489:AY489)","v":92553.916898777301},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E489:$BI489)","v":63.682388736498289},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E489:$BI489)","v":35242.336225186162},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUM(BB489:BG489)","v":35306.018613922657},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E489:$BI489)","v":28407.002840167057},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUM(BJ489:BO489)","v":28407.002840167057},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E489:$BI489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E489:$BI489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E489:$BI489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E489:$BI489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E489:$BI489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E489:$BI489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E489:$BI489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E489:$BI489)","v":0},0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B491","v":"Customer Service & Information Expenses - Labor"},null,null,0]
[{"$f":"ACCOUNTS!A492","v":908},{"$f":"ACCOUNTS!B492","v":"Customer Assistance Expenses"},{"$f":"IF(ACCOUNTS!N492>\"\",ACCOUNTS!N492,IF(ACCOUNTS!O492>\"\",ACCOUNTS!O492,IF(ACCOUNTS!P492>\"\",ACCOUNTS!P492,IF(ACCOUNTS!U492=\"\",\"\",ACCOUNTS!U492))))","v":"EXP_908"},{"$f":"ACCOUNTS!C492","v":444184.7891973494},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E492:$BI492)","v":83561.884633744645},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(F492:K492)","v":83561.884633744645},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E492:$BI492)","v":6135.2521355846429},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(N492:S492)","v":6135.2521355846429},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E492:$BI492)","v":156.00276857375152},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(V492:AA492)","v":156.00276857375152},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E492:$BI492)","v":14.14107648997817},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(AD492:AI492)","v":14.14107648997817},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E492:$BI492)","v":24.683754051702969},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(AL492:AQ492)","v":24.683754051702969},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E492:$BI492)","v":1.623337862369943},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(AT492:AY492)","v":1.623337862369943},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E492:$BI492)","v":1.082225241579962},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(BB492:BG492)","v":1.082225241579962},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E492:$BI492)","v":354290.11926580075},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(BJ492:BO492)","v":354290.11926580075},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(BR492:BW492)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(BZ492:CE492)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(CH492:CM492)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(CP492:CU492)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(CX492:DC492)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(DF492:DK492)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E492:$BI492)","v":0},{"$f":"SUM(DN492:DS492)","v":0}]
[{"$f":"ACCOUNTS!A493","v":909},{"$f":"ACCOUNTS!B493","v":"Information, Instructional Advertising"},{"$f":"IF(ACCOUNTS!N493>\"\",ACCOUNTS!N493,IF(ACCOUNTS!O493>\"\",ACCOUNTS!O493,IF(ACCOUNTS!P493>\"\",ACCOUNTS!P493,IF(ACCOUNTS!U493=\"\",\"\",ACCOUNTS!U493))))","v":"CUSTXT"},{"$f":"ACCOUNTS!C493","v":440523.17017509713},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E493:$BI493)","v":409604.93816702085},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E493:$BI493)","v":0},409604.93816702085,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E493:$BI493)","v":30072.503359739061},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E493:$BI493)","v":0},30072.503359739061,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E493:$BI493)","v":708.11151999714855},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E493:$BI493)","v":0},708.11151999714855,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E493:$BI493)","v":15.074667768699443},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E493:$BI493)","v":0},15.074667768699443,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E493:$BI493)","v":119.89002635986184},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E493:$BI493)","v":0},119.89002635986184,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E493:$BI493)","v":2.6524342115013684},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E493:$BI493)","v":0},2.6524342115013684,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E493:$BI493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E493:$BI493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E493:$BI493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E493:$BI493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E493:$BI493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E493:$BI493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E493:$BI493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E493:$BI493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E493:$BI493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E493:$BI493)","v":0},0]
[{"$f":"ACCOUNTS!A494","v":910},{"$f":"ACCOUNTS!B494","v":" Misc. Customer Service & Informational Expenses"},{"$f":"IF(ACCOUNTS!N494>\"\",ACCOUNTS!N494,IF(ACCOUNTS!O494>\"\",ACCOUNTS!O494,IF(ACCOUNTS!P494>\"\",ACCOUNTS!P494,IF(ACCOUNTS!U494=\"\",\"\",ACCOUNTS!U494))))","v":"EXP_908"},{"$f":"ACCOUNTS!C494","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E494:$BI494)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E494:$BI494)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E494:$BI494)","v":0},0]
[{"$f":"ACCOUNTS!A495","v":"~"},{"$f":"ACCOUNTS!B495","v":"~"},{"$f":"IF(ACCOUNTS!N495>\"\",ACCOUNTS!N495,IF(ACCOUNTS!O495>\"\",ACCOUNTS!O495,IF(ACCOUNTS!P495>\"\",ACCOUNTS!P495,IF(ACCOUNTS!U495=\"\",\"\",ACCOUNTS!U495))))","v":""},{"$f":"ACCOUNTS!C495","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E495:$BI495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E495:$BI495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E495:$BI495)","v":0},0]
[{"$f":"ACCOUNTS!A496","v":"~"},{"$f":"ACCOUNTS!B496","v":"~"},{"$f":"IF(ACCOUNTS!N496>\"\",ACCOUNTS!N496,IF(ACCOUNTS!O496>\"\",ACCOUNTS!O496,IF(ACCOUNTS!P496>\"\",ACCOUNTS!P496,IF(ACCOUNTS!U496=\"\",\"\",ACCOUNTS!U496))))","v":""},{"$f":"ACCOUNTS!C496","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E496:$BI496)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E496:$BI496)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E496:$BI496)","v":0},0]
[{"$f":"ACCOUNTS!A497","v":"~"},{"$f":"ACCOUNTS!B497","v":"~"},{"$f":"IF(ACCOUNTS!N497>\"\",ACCOUNTS!N497,IF(ACCOUNTS!O497>\"\",ACCOUNTS!O497,IF(ACCOUNTS!P497>\"\",ACCOUNTS!P497,IF(ACCOUNTS!U497=\"\",\"\",ACCOUNTS!U497))))","v":""},{"$f":"ACCOUNTS!C497","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E497:$BI497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E497:$BI497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E497:$BI497)","v":0},0]
[{"$f":"ACCOUNTS!A498","v":"~"},{"$f":"ACCOUNTS!B498","v":"~"},{"$f":"IF(ACCOUNTS!N498>\"\",ACCOUNTS!N498,IF(ACCOUNTS!O498>\"\",ACCOUNTS!O498,IF(ACCOUNTS!P498>\"\",ACCOUNTS!P498,IF(ACCOUNTS!U498=\"\",\"\",ACCOUNTS!U498))))","v":""},{"$f":"ACCOUNTS!C498","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E498:$BI498)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E498:$BI498)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E498:$BI498)","v":0},0]
[{"$f":"ACCOUNTS!A499","v":"~"},{"$f":"ACCOUNTS!B499","v":"~"},{"$f":"IF(ACCOUNTS!N499>\"\",ACCOUNTS!N499,IF(ACCOUNTS!O499>\"\",ACCOUNTS!O499,IF(ACCOUNTS!P499>\"\",ACCOUNTS!P499,IF(ACCOUNTS!U499=\"\",\"\",ACCOUNTS!U499))))","v":""},{"$f":"ACCOUNTS!C499","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E499:$BI499)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E499:$BI499)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E499:$BI499)","v":0},0]
[{"$f":"ACCOUNTS!A500","v":"~"},{"$f":"ACCOUNTS!B500","v":"~"},{"$f":"IF(ACCOUNTS!N500>\"\",ACCOUNTS!N500,IF(ACCOUNTS!O500>\"\",ACCOUNTS!O500,IF(ACCOUNTS!P500>\"\",ACCOUNTS!P500,IF(ACCOUNTS!U500=\"\",\"\",ACCOUNTS!U500))))","v":""},{"$f":"ACCOUNTS!C500","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E500:$BI500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E500:$BI500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E500:$BI500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUM(AD500:AI500)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUM(AL500:AQ500)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUM(AT500:AY500)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUM(BB500:BG500)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUM(BJ500:BO500)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E500:$BI500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E500:$BI500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E500:$BI500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E500:$BI500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E500:$BI500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E500:$BI500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E500:$BI500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E500:$BI500)","v":0},0]
[{"$f":"ACCOUNTS!A501","v":"~"},{"$f":"ACCOUNTS!B501","v":"~"},{"$f":"IF(ACCOUNTS!N501>\"\",ACCOUNTS!N501,IF(ACCOUNTS!O501>\"\",ACCOUNTS!O501,IF(ACCOUNTS!P501>\"\",ACCOUNTS!P501,IF(ACCOUNTS!U501=\"\",\"\",ACCOUNTS!U501))))","v":""},{"$f":"ACCOUNTS!C501","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E501:$BI501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E501:$BI501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E501:$BI501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUM(AD501:AI501)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUM(AL501:AQ501)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUM(AT501:AY501)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUM(BB501:BG501)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUM(BJ501:BO501)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E501:$BI501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E501:$BI501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E501:$BI501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E501:$BI501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E501:$BI501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E501:$BI501)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E501:$BI501)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E501:$BI501)","v":0},0]
[{"$f":"ACCOUNTS!A502","v":0},{"$f":"ACCOUNTS!B502","v":"Sub-total"},null,{"$f":"ACCOUNTS!C502","v":884707.95937244652},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E502:$BI502)","v":493166.82280076551},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E502:$BI502)","v":0},493166.82280076551,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E502:$BI502)","v":36207.755495323705},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E502:$BI502)","v":0},36207.755495323705,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E502:$BI502)","v":864.11428857090004},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E502:$BI502)","v":0},864.11428857090004,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E502:$BI502)","v":29.215744258677613},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUM(AD502:AI502)","v":29.215744258677613},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E502:$BI502)","v":144.5737804115648},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUM(AL502:AQ502)","v":144.5737804115648},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E502:$BI502)","v":4.2757720738713116},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUM(AT502:AY502)","v":4.2757720738713116},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E502:$BI502)","v":1.082225241579962},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUM(BB502:BG502)","v":1.082225241579962},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E502:$BI502)","v":354290.11926580075},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUM(BJ502:BO502)","v":354290.11926580075},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E502:$BI502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E502:$BI502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E502:$BI502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E502:$BI502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E502:$BI502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E502:$BI502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E502:$BI502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E502:$BI502)","v":0},0]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B504","v":"Sales Expense - Labor"},null,null,0]
[{"$f":"ACCOUNTS!A505","v":912},{"$f":"ACCOUNTS!B505","v":"Demonstrating and Selling"},{"$f":"IF(ACCOUNTS!N505>\"\",ACCOUNTS!N505,IF(ACCOUNTS!O505>\"\",ACCOUNTS!O505,IF(ACCOUNTS!P505>\"\",ACCOUNTS!P505,IF(ACCOUNTS!U505=\"\",\"\",ACCOUNTS!U505))))","v":"CUSTXT"},{"$f":"ACCOUNTS!C505","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(F505:K505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(N505:S505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(V505:AA505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(AD505:AI505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(AL505:AQ505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(AT505:AY505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(BB505:BG505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(BJ505:BO505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(BR505:BW505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(BZ505:CE505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(CH505:CM505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(CP505:CU505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(CX505:DC505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(DF505:DK505)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E505:$BI505)","v":0},{"$f":"SUM(DN505:DS505)","v":0}]
[{"$f":"ACCOUNTS!A506","v":"~"},{"$f":"ACCOUNTS!B506","v":"~"},{"$f":"IF(ACCOUNTS!N506>\"\",ACCOUNTS!N506,IF(ACCOUNTS!O506>\"\",ACCOUNTS!O506,IF(ACCOUNTS!P506>\"\",ACCOUNTS!P506,IF(ACCOUNTS!U506=\"\",\"\",ACCOUNTS!U506))))","v":""},{"$f":"ACCOUNTS!C506","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E506:$BI506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E506:$BI506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E506:$BI506)","v":0},0]
[{"$f":"ACCOUNTS!A507","v":"~"},{"$f":"ACCOUNTS!B507","v":"~"},{"$f":"IF(ACCOUNTS!N507>\"\",ACCOUNTS!N507,IF(ACCOUNTS!O507>\"\",ACCOUNTS!O507,IF(ACCOUNTS!P507>\"\",ACCOUNTS!P507,IF(ACCOUNTS!U507=\"\",\"\",ACCOUNTS!U507))))","v":""},{"$f":"ACCOUNTS!C507","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E507:$BI507)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E507:$BI507)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E507:$BI507)","v":0},0]
[{"$f":"ACCOUNTS!A508","v":"~"},{"$f":"ACCOUNTS!B508","v":"~"},{"$f":"IF(ACCOUNTS!N508>\"\",ACCOUNTS!N508,IF(ACCOUNTS!O508>\"\",ACCOUNTS!O508,IF(ACCOUNTS!P508>\"\",ACCOUNTS!P508,IF(ACCOUNTS!U508=\"\",\"\",ACCOUNTS!U508))))","v":""},{"$f":"ACCOUNTS!C508","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E508:$BI508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E508:$BI508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E508:$BI508)","v":0},0]
[{"$f":"ACCOUNTS!A509","v":"~"},{"$f":"ACCOUNTS!B509","v":"~"},{"$f":"IF(ACCOUNTS!N509>\"\",ACCOUNTS!N509,IF(ACCOUNTS!O509>\"\",ACCOUNTS!O509,IF(ACCOUNTS!P509>\"\",ACCOUNTS!P509,IF(ACCOUNTS!U509=\"\",\"\",ACCOUNTS!U509))))","v":""},{"$f":"ACCOUNTS!C509","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E509:$BI509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E509:$BI509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E509:$BI509)","v":0},0]
[{"$f":"ACCOUNTS!A510","v":"~"},{"$f":"ACCOUNTS!B510","v":"~"},{"$f":"IF(ACCOUNTS!N510>\"\",ACCOUNTS!N510,IF(ACCOUNTS!O510>\"\",ACCOUNTS!O510,IF(ACCOUNTS!P510>\"\",ACCOUNTS!P510,IF(ACCOUNTS!U510=\"\",\"\",ACCOUNTS!U510))))","v":""},{"$f":"ACCOUNTS!C510","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E510:$BI510)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E510:$BI510)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E510:$BI510)","v":0},0]
[{"$f":"ACCOUNTS!A511","v":"~"},{"$f":"ACCOUNTS!B511","v":"~"},{"$f":"IF(ACCOUNTS!N511>\"\",ACCOUNTS!N511,IF(ACCOUNTS!O511>\"\",ACCOUNTS!O511,IF(ACCOUNTS!P511>\"\",ACCOUNTS!P511,IF(ACCOUNTS!U511=\"\",\"\",ACCOUNTS!U511))))","v":""},{"$f":"ACCOUNTS!C511","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E511:$BI511)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E511:$BI511)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E511:$BI511)","v":0},0]
[{"$f":"ACCOUNTS!A512","v":0},{"$f":"ACCOUNTS!B512","v":"Sub-total"},null,{"$f":"ACCOUNTS!C512","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E512:$BI512)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E512:$BI512)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E512:$BI512)","v":0},0]
[null,{"$f":"ACCOUNTS!B513","v":0},null,null,0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A515","v":0},{"$f":"ACCOUNTS!B515","v":"TOTAL LABOR O & M EXPENSES"},null,{"$f":"ACCOUNTS!C515","v":37924617.172624342},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E515:$BI515)","v":6948881.4957736759},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E515:$BI515)","v":2152410.2867086362},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E515:$BI515)","v":15536188.492115192},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E515:$BI515)","v":2620590.2832556027},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(F515:K515)","v":27258070.557853106},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E515:$BI515)","v":2464187.2272700616},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E515:$BI515)","v":827308.28909392597},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E515:$BI515)","v":4415750.2845847197},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E515:$BI515)","v":253900.64334716107},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E515:$BI515)","v":26.816541382186301},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(N515:S515)","v":7961173.2608372504},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E515:$BI515)","v":425265.90705958282},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E515:$BI515)","v":304986.55967771902},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E515:$BI515)","v":324543.13189912785},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E515:$BI515)","v":29263.878671742874},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E515:$BI515)","v":6348.312101586981},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(V515:AA515)","v":1090407.7894097597},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E515:$BI515)","v":105835.61256124072},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E515:$BI515)","v":269499.68826355017},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E515:$BI515)","v":142167.4087125278},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E515:$BI515)","v":11030.703940613013},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E515:$BI515)","v":22127.96348153488},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(AD515:AI515)","v":550661.37695946649},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E515:$BI515)","v":18712.915878391155},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E515:$BI515)","v":28883.83014984084},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E515:$BI515)","v":31576.917512978624},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E515:$BI515)","v":4265.291109694137},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E515:$BI515)","v":229.03846116167219},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(AL515:AQ515)","v":83667.993112066426},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E515:$BI515)","v":97919.243116951402},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E515:$BI515)","v":256344.35721379297},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E515:$BI515)","v":30655.373066264423},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E515:$BI515)","v":22856.474417339421},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E515:$BI515)","v":69601.918898333141},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(AT515:AY515)","v":477377.36671268143},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E515:$BI515)","v":38498.343309134114},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E515:$BI515)","v":22784.213336492368},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E515:$BI515)","v":24036.812763232134},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E515:$BI515)","v":35242.336225186162},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(BB515:BG515)","v":120561.70563404477},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E515:$BI515)","v":354290.11926580075},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E515:$BI515)","v":28407.002840167057},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(BJ515:BO515)","v":382697.12210596784},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(BR515:BW515)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(BZ515:CE515)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(CH515:CM515)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(CP515:CU515)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(CX515:DC515)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(DF515:DK515)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E515:$BI515)","v":0},{"$f":"SUM(DN515:DS515)","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A518","v":"Depreciation Expense"},null,null,null,0]
[{"$f":"ACCOUNTS!A519","v":403},{"$f":"ACCOUNTS!B519","v":"Production Depreciation Expense"},{"$f":"IF(ACCOUNTS!N519>\"\",ACCOUNTS!N519,IF(ACCOUNTS!O519>\"\",ACCOUNTS!O519,IF(ACCOUNTS!P519>\"\",ACCOUNTS!P519,IF(ACCOUNTS!U519=\"\",\"\",ACCOUNTS!U519))))","v":"PRODPT"},{"$f":"ACCOUNTS!C519","v":36777.309999999983},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E519:$BI519)","v":26252.289249204452},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(F519:K519)","v":26252.289249204452},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E519:$BI519)","v":9357.0718039329022},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(N519:S519)","v":9357.0718039329022},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E519:$BI519)","v":1119.3870501245055},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(V519:AA519)","v":1119.3870501245055},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E519:$BI519)","v":25.188672385393616},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(AD519:AI519)","v":25.188672385393616},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E519:$BI519)","v":23.373224352727984},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(AL519:AQ519)","v":23.373224352727984},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(AT519:AY519)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(BB519:BG519)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(BJ519:BO519)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(BR519:BW519)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(BZ519:CE519)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(CH519:CM519)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(CP519:CU519)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(CX519:DC519)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(DF519:DK519)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E519:$BI519)","v":0},{"$f":"SUM(DN519:DS519)","v":0}]
[{"$f":"ACCOUNTS!A520","v":403},{"$f":"ACCOUNTS!B520","v":"JP Balancing Depreciation Expense"},{"$f":"IF(ACCOUNTS!N520>\"\",ACCOUNTS!N520,IF(ACCOUNTS!O520>\"\",ACCOUNTS!O520,IF(ACCOUNTS!P520>\"\",ACCOUNTS!P520,IF(ACCOUNTS!U520=\"\",\"\",ACCOUNTS!U520))))","v":"COM_1"},{"$f":"ACCOUNTS!C520","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E520:$BI520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E520:$BI520)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUM(V520:AA520)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUM(AD520:AI520)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUM(AL520:AQ520)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUM(AT520:AY520)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUM(BB520:BG520)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUM(BJ520:BO520)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUM(BR520:BW520)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUM(BZ520:CE520)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUM(CH520:CM520)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUM(CP520:CU520)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUM(CX520:DC520)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUM(DF520:DK520)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E520:$BI520)","v":0},{"$f":"SUM(DN520:DS520)","v":0}]
[403,"Underground Depreciation Expense",{"$f":"IF(ACCOUNTS!N521>\"\",ACCOUNTS!N521,IF(ACCOUNTS!O521>\"\",ACCOUNTS!O521,IF(ACCOUNTS!P521>\"\",ACCOUNTS!P521,IF(ACCOUNTS!U521=\"\",\"\",ACCOUNTS!U521))))","v":"STORPT"},{"$f":"ACCOUNTS!C521","v":1149992.8900000001},{"$f":"(ROUND((SUM(F521:DT521)/2-D521),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E521:$BI521)","v":808683.08707887097},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E521:$BI521)","v":0},null,808683.08707887097,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E521:$BI521)","v":260475.99434494346},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUM(N521:S521)","v":260475.99434494346},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E521:$BI521)","v":48990.187015870164},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUM(V521:AA521)","v":48990.187015870164},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E521:$BI521)","v":7601.5290181901828},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUM(AD521:AI521)","v":7601.5290181901828},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E521:$BI521)","v":9579.5365690656909},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUM(AL521:AQ521)","v":9579.5365690656909},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E521:$BI521)","v":14662.555973059731},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUM(AT521:AY521)","v":14662.555973059731},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUM(BB521:BG521)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E521:$BI521)","v":0},{"$f":"SUM(BJ521:BO521)","v":0}]
[{"$f":"ACCOUNTS!A522","v":403},{"$f":"ACCOUNTS!B522","v":"Storage Depreciation Expense"},{"$f":"IF(ACCOUNTS!N522>\"\",ACCOUNTS!N522,IF(ACCOUNTS!O522>\"\",ACCOUNTS!O522,IF(ACCOUNTS!P522>\"\",ACCOUNTS!P522,IF(ACCOUNTS!U522=\"\",\"\",ACCOUNTS!U522))))","v":"LSTORPT"},{"$f":"ACCOUNTS!C522","v":336846.36999999994},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E522:$BI522)","v":236872.7361113611},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E522:$BI522)","v":0},236872.7361113611,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E522:$BI522)","v":76296.465769657676},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E522:$BI522)","v":0},76296.465769657676,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E522:$BI522)","v":14349.798859988596},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E522:$BI522)","v":0},14349.798859988596,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E522:$BI522)","v":2226.5767714677145},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E522:$BI522)","v":0},2226.5767714677145,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E522:$BI522)","v":2805.9583216832161},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E522:$BI522)","v":0},2805.9583216832161,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E522:$BI522)","v":4294.8341658416566},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E522:$BI522)","v":0},4294.8341658416566,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E522:$BI522)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E522:$BI522)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E522:$BI522)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E522:$BI522)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E522:$BI522)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E522:$BI522)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E522:$BI522)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E522:$BI522)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E522:$BI522)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E522:$BI522)","v":0},0]
[{"$f":"ACCOUNTS!A523","v":403},{"$f":"ACCOUNTS!B523","v":"LNG Terminal/Processing Depr Exp"},{"$f":"IF(ACCOUNTS!N523>\"\",ACCOUNTS!N523,IF(ACCOUNTS!O523>\"\",ACCOUNTS!O523,IF(ACCOUNTS!P523>\"\",ACCOUNTS!P523,IF(ACCOUNTS!U523=\"\",\"\",ACCOUNTS!U523))))","v":"LSTORPT"},{"$f":"ACCOUNTS!C523","v":22517.519999999993},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E523:$BI523)","v":15834.478408784084},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E523:$BI523)","v":0},15834.478408784084,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E523:$BI523)","v":5100.2692826928251},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E523:$BI523)","v":0},5100.2692826928251,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E523:$BI523)","v":959.25594455944531},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E523:$BI523)","v":0},959.25594455944531,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E523:$BI523)","v":148.84229562295619},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E523:$BI523)","v":0},148.84229562295619,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E523:$BI523)","v":187.57281732817322},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E523:$BI523)","v":0},187.57281732817322,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E523:$BI523)","v":287.10125101250998},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E523:$BI523)","v":0},287.10125101250998,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E523:$BI523)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E523:$BI523)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E523:$BI523)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E523:$BI523)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E523:$BI523)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E523:$BI523)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E523:$BI523)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E523:$BI523)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E523:$BI523)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E523:$BI523)","v":0},0]
[{"$f":"ACCOUNTS!A524","v":403},{"$f":"ACCOUNTS!B524","v":"Transmission Depreciation Expense"},{"$f":"IF(ACCOUNTS!N524>\"\",ACCOUNTS!N524,IF(ACCOUNTS!O524>\"\",ACCOUNTS!O524,IF(ACCOUNTS!P524>\"\",ACCOUNTS!P524,IF(ACCOUNTS!U524=\"\",\"\",ACCOUNTS!U524))))","v":"TRANPT"},{"$f":"ACCOUNTS!C524","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E524:$BI524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E524:$BI524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E524:$BI524)","v":0},0]
[{"$f":"ACCOUNTS!A525","v":403},{"$f":"ACCOUNTS!B525","v":"Distribution Depreciation Expense"},{"$f":"IF(ACCOUNTS!N525>\"\",ACCOUNTS!N525,IF(ACCOUNTS!O525>\"\",ACCOUNTS!O525,IF(ACCOUNTS!P525>\"\",ACCOUNTS!P525,IF(ACCOUNTS!U525=\"\",\"\",ACCOUNTS!U525))))","v":"DISTPT"},{"$f":"ACCOUNTS!C525","v":108037626.97924376},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E525:$BI525)","v":28719401.64741173},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E525:$BI525)","v":10942889.383665698},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E525:$BI525)","v":29468183.80434227},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E525:$BI525)","v":642997.50444466167},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E525:$BI525)","v":0},69773472.339864358,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E525:$BI525)","v":10236421.701355586},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E525:$BI525)","v":4206048.9812972378},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E525:$BI525)","v":16052834.166866291},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E525:$BI525)","v":229182.82522811569},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E525:$BI525)","v":0},30724487.674747232,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E525:$BI525)","v":1623436.2793471934},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E525:$BI525)","v":1550556.6976087459},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E525:$BI525)","v":625870.28120711388},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E525:$BI525)","v":27417.1548585821},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E525:$BI525)","v":0},3827280.4130216353,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E525:$BI525)","v":218483.24199273559},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E525:$BI525)","v":1343682.7923476475},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E525:$BI525)","v":384690.22792932583},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E525:$BI525)","v":616.94632915005946},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E525:$BI525)","v":0},1947473.2085988589,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E525:$BI525)","v":24218.66171282767},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E525:$BI525)","v":144010.20572416915},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E525:$BI525)","v":71458.05558428941},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E525:$BI525)","v":572.48054777107563},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E525:$BI525)","v":0},240259.40356905732,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E525:$BI525)","v":56561.103703665336},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E525:$BI525)","v":1210909.3297675315},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E525:$BI525)","v":66884.220806524158},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E525:$BI525)","v":0},1334354.654277721,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E525:$BI525)","v":63262.033384725291},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E525:$BI525)","v":60648.2131694001},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E525:$BI525)","v":66389.038610773161},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E525:$BI525)","v":0},190299.28516489855,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E525:$BI525)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E525:$BI525)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E525:$BI525)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E525:$BI525)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E525:$BI525)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E525:$BI525)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E525:$BI525)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E525:$BI525)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E525:$BI525)","v":0},0]
[{"$f":"ACCOUNTS!A526","v":403},{"$f":"ACCOUNTS!B526","v":"Rental Depreciation Expense"},{"$f":"IF(ACCOUNTS!N526>\"\",ACCOUNTS!N526,IF(ACCOUNTS!O526>\"\",ACCOUNTS!O526,IF(ACCOUNTS!P526>\"\",ACCOUNTS!P526,IF(ACCOUNTS!U526=\"\",\"\",ACCOUNTS!U526))))","v":"DIR_386"},{"$f":"ACCOUNTS!C526","v":1858203.4300000002},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E526:$BI526)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E526:$BI526)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E526:$BI526)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E526:$BI526)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E526:$BI526)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E526:$BI526)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E526:$BI526)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E526:$BI526)","v":1858203.4300000002},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E526:$BI526)","v":0},1858203.4300000002,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E526:$BI526)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E526:$BI526)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E526:$BI526)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E526:$BI526)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E526:$BI526)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E526:$BI526)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E526:$BI526)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E526:$BI526)","v":0},0]
[{"$f":"ACCOUNTS!A527","v":403},{"$f":"ACCOUNTS!B527","v":"General Depreciation Expense"},{"$f":"IF(ACCOUNTS!N527>\"\",ACCOUNTS!N527,IF(ACCOUNTS!O527>\"\",ACCOUNTS!O527,IF(ACCOUNTS!P527>\"\",ACCOUNTS!P527,IF(ACCOUNTS!U527=\"\",\"\",ACCOUNTS!U527))))","v":"GENPLT"},{"$f":"ACCOUNTS!C527","v":11106536.754156575},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E527:$BI527)","v":2445079.8271840489},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E527:$BI527)","v":810152.93942432711},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E527:$BI527)","v":3924817.308992845},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E527:$BI527)","v":483702.10937181447},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E527:$BI527)","v":0},7663752.1849730359,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E527:$BI527)","v":867842.97104819177},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E527:$BI527)","v":311393.34650015255},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E527:$BI527)","v":1431874.8749710363},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E527:$BI527)","v":53740.998747896039},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E527:$BI527)","v":4.6786044431109932},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E527:$BI527)","v":0},2664856.8698717197,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E527:$BI527)","v":143954.26208454778},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E527:$BI527)","v":114794.91588271903},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E527:$BI527)","v":82411.658321435825},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E527:$BI527)","v":6235.333204714173},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E527:$BI527)","v":1107.5716581583515},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUM(V527:AA527)","v":348503.74115157517},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E527:$BI527)","v":27873.080118721504},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E527:$BI527)","v":99955.477297471065},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E527:$BI527)","v":40655.048865092424},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E527:$BI527)","v":1949.9168614307339},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E527:$BI527)","v":3860.6018123753456},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUM(AD527:AI527)","v":174294.1249550911},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E527:$BI527)","v":4771.4907777774933},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E527:$BI527)","v":10712.802851122655},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E527:$BI527)","v":8453.6279318405323},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E527:$BI527)","v":767.74259182199808},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E527:$BI527)","v":39.959678124119833},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUM(AL527:AQ527)","v":24745.6238306868},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E527:$BI527)","v":20183.649846518176},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E527:$BI527)","v":91312.068647828622},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E527:$BI527)","v":8104.3796982218546},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E527:$BI527)","v":3987.703009078296},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E527:$BI527)","v":12143.24555750163},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUM(AT527:AY527)","v":135731.04675914856},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E527:$BI527)","v":9323.4645008248299},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E527:$BI527)","v":5483.7549805788894},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E527:$BI527)","v":6929.2541831730287},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E527:$BI527)","v":6148.6285087568122},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUM(BB527:BG527)","v":27885.102173333558},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E527:$BI527)","v":61811.972786632337},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E527:$BI527)","v":4956.0876553513517},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUM(BJ527:BO527)","v":66768.060441983689},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUM(BR527:BW527)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUM(BZ527:CE527)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUM(CH527:CM527)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUM(CP527:CU527)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUM(CX527:DC527)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUM(DF527:DK527)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E527:$BI527)","v":0},{"$f":"SUM(DN527:DS527)","v":0}]
[{"$f":"ACCOUNTS!A528","v":"~"},{"$f":"ACCOUNTS!B528","v":"~"},{"$f":"IF(ACCOUNTS!N528>\"\",ACCOUNTS!N528,IF(ACCOUNTS!O528>\"\",ACCOUNTS!O528,IF(ACCOUNTS!P528>\"\",ACCOUNTS!P528,IF(ACCOUNTS!U528=\"\",\"\",ACCOUNTS!U528))))","v":""},{"$f":"ACCOUNTS!C528","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E528:$BI528)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E528:$BI528)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E528:$BI528)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E528:$BI528)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E528:$BI528)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E528:$BI528)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E528:$BI528)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E528:$BI528)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUM(BR528:BW528)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUM(BZ528:CE528)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUM(CH528:CM528)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUM(CP528:CU528)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUM(CX528:DC528)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUM(DF528:DK528)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E528:$BI528)","v":0},{"$f":"SUM(DN528:DS528)","v":0}]
[{"$f":"ACCOUNTS!A529","v":403.1},{"$f":"ACCOUNTS!B529","v":"Depr. Expense - FAS 143"},{"$f":"IF(ACCOUNTS!N529>\"\",ACCOUNTS!N529,IF(ACCOUNTS!O529>\"\",ACCOUNTS!O529,IF(ACCOUNTS!P529>\"\",ACCOUNTS!P529,IF(ACCOUNTS!U529=\"\",\"\",ACCOUNTS!U529))))","v":"DMAINS"},{"$f":"ACCOUNTS!C529","v":155899.84639799999},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E529:$BI529)","v":74153.732863061814},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E529:$BI529)","v":28408.415864767365},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E529:$BI529)","v":0},102562.14872782918,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E529:$BI529)","v":26430.525595033774},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E529:$BI529)","v":10919.162610437239},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E529:$BI529)","v":0},37349.688205471015,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E529:$BI529)","v":4191.7259160503472},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E529:$BI529)","v":4025.3408348731668},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E529:$BI529)","v":0},8217.0667509235136,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E529:$BI529)","v":557.60772903003055},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E529:$BI529)","v":3444.7243732729003},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E529:$BI529)","v":0},4002.3321023029307,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E529:$BI529)","v":61.810291877147272},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E529:$BI529)","v":369.19090464153368},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E529:$BI529)","v":0},431.00119651868096,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E529:$BI529)","v":139.35701499870822},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E529:$BI529)","v":2991.5562174473494},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E529:$BI529)","v":0},3130.9132324460575,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E529:$BI529)","v":140.10656128306942},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E529:$BI529)","v":66.589621225526912},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E529:$BI529)","v":0},206.69618250859634,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E529:$BI529)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E529:$BI529)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E529:$BI529)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E529:$BI529)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E529:$BI529)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E529:$BI529)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E529:$BI529)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E529:$BI529)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E529:$BI529)","v":0},0]
[{"$f":"ACCOUNTS!A530","v":404},{"$f":"ACCOUNTS!B530","v":"Amort. Ltd - Term Plant"},{"$f":"IF(ACCOUNTS!N530>\"\",ACCOUNTS!N530,IF(ACCOUNTS!O530>\"\",ACCOUNTS!O530,IF(ACCOUNTS!P530>\"\",ACCOUNTS!P530,IF(ACCOUNTS!U530=\"\",\"\",ACCOUNTS!U530))))","v":"GENPLT"},{"$f":"ACCOUNTS!C530","v":38656639.120793782},{"$f":"(ROUND((SUM(F530:DT530)/2-D530),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E530:$BI530)","v":8510174.7370181289},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E530:$BI530)","v":2819761.9568724665},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E530:$BI530)","v":13660446.067672784},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E530:$BI530)","v":1683539.9096802336},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E530:$BI530)","v":0},26673922.671243612,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E530:$BI530)","v":3020553.8673225278},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E530:$BI530)","v":1083814.017521505},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E530:$BI530)","v":4983684.0711999638},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E530:$BI530)","v":187047.18136470148},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E530:$BI530)","v":16.284025124087243},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E530:$BI530)","v":0},9275115.4214338213,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E530:$BI530)","v":501037.18940289214},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E530:$BI530)","v":399547.19769143162},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E530:$BI530)","v":286836.28439672245},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E530:$BI530)","v":21702.266946744785},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E530:$BI530)","v":3854.9368572361891},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E530:$BI530)","v":0},1212977.8752950272,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E530:$BI530)","v":97013.103470903909},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E530:$BI530)","v":347898.08016337501},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E530:$BI530)","v":141501.13462038062},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E530:$BI530)","v":6786.744967972948},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E530:$BI530)","v":13436.942077756554},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E530:$BI530)","v":0},606636.00530038902,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E530:$BI530)","v":16607.318838224761},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E530:$BI530)","v":37286.236290811008},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E530:$BI530)","v":29423.109242430808},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E530:$BI530)","v":2672.15145158718},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E530:$BI530)","v":139.08087559779406},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E530:$BI530)","v":0},86127.896698651559,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E530:$BI530)","v":70249.80743572647},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E530:$BI530)","v":317814.43335801683},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E530:$BI530)","v":28207.540138450724},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E530:$BI530)","v":13879.321660296375},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E530:$BI530)","v":42264.935655648515},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E530:$BI530)","v":0},472416.03824813891,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E530:$BI530)","v":32450.601888030833},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E530:$BI530)","v":19086.376068738053},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E530:$BI530)","v":24117.480026789119},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E530:$BI530)","v":21400.488614228358},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E530:$BI530)","v":0},97054.946597786358,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E530:$BI530)","v":215138.45208885058},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E530:$BI530)","v":17249.813887505305},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E530:$BI530)","v":0},232388.26597635588,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E530:$BI530)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E530:$BI530)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E530:$BI530)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E530:$BI530)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E530:$BI530)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E530:$BI530)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E530:$BI530)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E530:$BI530)","v":0},0]
[{"$f":"ACCOUNTS!A531","v":407},{"$f":"ACCOUNTS!B531","v":"Amortization of Property Losses"},{"$f":"IF(ACCOUNTS!N531>\"\",ACCOUNTS!N531,IF(ACCOUNTS!O531>\"\",ACCOUNTS!O531,IF(ACCOUNTS!P531>\"\",ACCOUNTS!P531,IF(ACCOUNTS!U531=\"\",\"\",ACCOUNTS!U531))))","v":"PLT"},{"$f":"ACCOUNTS!C531","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E531:$BI531)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E531:$BI531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E531:$BI531)","v":0},0]
[{"$f":"ACCOUNTS!A532","v":407.3},{"$f":"ACCOUNTS!B532","v":"Regulatory Debits"},{"$f":"IF(ACCOUNTS!N532>\"\",ACCOUNTS!N532,IF(ACCOUNTS!O532>\"\",ACCOUNTS!O532,IF(ACCOUNTS!P532>\"\",ACCOUNTS!P532,IF(ACCOUNTS!U532=\"\",\"\",ACCOUNTS!U532))))","v":"STREV"},{"$f":"ACCOUNTS!C532","v":15854795.25379236},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E532:$BI532)","v":11221067.768985406},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E532:$BI532)","v":0},11221067.768985406,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E532:$BI532)","v":3334261.2444585166},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E532:$BI532)","v":0},3334261.2444585166,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E532:$BI532)","v":695574.64532136242},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E532:$BI532)","v":0},695574.64532136242,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E532:$BI532)","v":303943.89918695815},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E532:$BI532)","v":0},303943.89918695815,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E532:$BI532)","v":73639.055992714755},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E532:$BI532)","v":0},73639.055992714755,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E532:$BI532)","v":164928.11125087997},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E532:$BI532)","v":0},164928.11125087997,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E532:$BI532)","v":61380.528596523283},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E532:$BI532)","v":0},61380.528596523283,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E532:$BI532)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E532:$BI532)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E532:$BI532)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E532:$BI532)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E532:$BI532)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E532:$BI532)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E532:$BI532)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E532:$BI532)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E532:$BI532)","v":0},0]
[{"$f":"ACCOUNTS!A533","v":407.4},{"$f":"ACCOUNTS!B533","v":"Regulatory Credits"},{"$f":"IF(ACCOUNTS!N533>\"\",ACCOUNTS!N533,IF(ACCOUNTS!O533>\"\",ACCOUNTS!O533,IF(ACCOUNTS!P533>\"\",ACCOUNTS!P533,IF(ACCOUNTS!U533=\"\",\"\",ACCOUNTS!U533))))","v":"STREV"},{"$f":"ACCOUNTS!C533","v":0},{"$f":"(ROUND((SUM(F533:DT533)/2-D533),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(F533:K533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(N533:S533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(V533:AA533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(AD533:AI533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(AL533:AQ533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(AT533:AY533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(BB533:BG533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(BJ533:BO533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(BR533:BW533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(BZ533:CE533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(CH533:CM533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(CP533:CU533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(CX533:DC533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(DF533:DK533)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E533:$BI533)","v":0},{"$f":"SUM(DN533:DS533)","v":0}]
[{"$f":"ACCOUNTS!A534","v":411},{"$f":"ACCOUNTS!B534","v":"Accretion Exp - FAS143"},{"$f":"IF(ACCOUNTS!N534>\"\",ACCOUNTS!N534,IF(ACCOUNTS!O534>\"\",ACCOUNTS!O534,IF(ACCOUNTS!P534>\"\",ACCOUNTS!P534,IF(ACCOUNTS!U534=\"\",\"\",ACCOUNTS!U534))))","v":"DMAINS"},{"$f":"ACCOUNTS!C534","v":168529.07999999987},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E534:$BI534)","v":80160.825470434123},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E534:$BI534)","v":30709.742828893926},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E534:$BI534)","v":0},110870.56829932805,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E534:$BI534)","v":28571.626370150385},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E534:$BI534)","v":11803.709058246975},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E534:$BI534)","v":0},40375.33542839736,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E534:$BI534)","v":4531.2919067326566},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E534:$BI534)","v":4351.4281974065434},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E534:$BI534)","v":0},8882.7201041392,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E534:$BI534)","v":602.77876948264804},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E534:$BI534)","v":3723.7767893574114},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E534:$BI534)","v":0},4326.5555588400593,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E534:$BI534)","v":66.817459191035681},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E534:$BI534)","v":399.09855552239691},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E534:$BI534)","v":0},465.91601471343256,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E534:$BI534)","v":150.64613642608293},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E534:$BI534)","v":3233.8981002430874},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E534:$BI534)","v":0},3384.5442366691705,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E534:$BI534)","v":151.45640243108159},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E534:$BI534)","v":71.983955481501241},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E534:$BI534)","v":0},223.44035791258284,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E534:$BI534)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E534:$BI534)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E534:$BI534)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E534:$BI534)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E534:$BI534)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E534:$BI534)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E534:$BI534)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E534:$BI534)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E534:$BI534)","v":0},0]
[{"$f":"ACCOUNTS!A535","v":414},{"$f":"ACCOUNTS!B535","v":"Gains/Losses Property Sales"},{"$f":"IF(ACCOUNTS!N535>\"\",ACCOUNTS!N535,IF(ACCOUNTS!O535>\"\",ACCOUNTS!O535,IF(ACCOUNTS!P535>\"\",ACCOUNTS!P535,IF(ACCOUNTS!U535=\"\",\"\",ACCOUNTS!U535))))","v":"GENPLT"},{"$f":"ACCOUNTS!C535","v":24348.123333333351},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E535:$BI535)","v":5360.1862137486369},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E535:$BI535)","v":1776.0445154592228},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E535:$BI535)","v":8604.1164780187373},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E535:$BI535)","v":1060.3880288039254},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E535:$BI535)","v":0},16800.735236030523,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E535:$BI535)","v":1902.5145426309309},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E535:$BI535)","v":682.64696489908522},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E535:$BI535)","v":3139.0042481648074},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E535:$BI535)","v":117.81282451350899},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E535:$BI535)","v":1.0256593979767418E-2},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E535:$BI535)","v":0},5841.9888368023112,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E535:$BI535)","v":315.58137385011804},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E535:$BI535)","v":251.65727461407258},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E535:$BI535)","v":180.6656084907743},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E535:$BI535)","v":13.669307116459311},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E535:$BI535)","v":2.4280558314680474},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E535:$BI535)","v":0},764.00161990289234,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E535:$BI535)","v":61.104303477546978},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E535:$BI535)","v":219.12575836659568},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E535:$BI535)","v":89.125365161152331},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E535:$BI535)","v":4.2746733102102059},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E535:$BI535)","v":8.4633411070671229},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E535:$BI535)","v":0},382.09344142257237,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E535:$BI535)","v":10.460222525956201},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E535:$BI535)","v":23.484966631673242},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E535:$BI535)","v":18.532327408139537},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E535:$BI535)","v":1.6830711253838155},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E535:$BI535)","v":8.7600950040727363E-2},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E535:$BI535)","v":0},54.248188641193529,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E535:$BI535)","v":44.247275875256271},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E535:$BI535)","v":200.17738728745312},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E535:$BI535)","v":17.76669368681646},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E535:$BI535)","v":8.7419766242979584},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E535:$BI535)","v":26.620831231693405},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E535:$BI535)","v":0},297.55416470551717,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E535:$BI535)","v":20.439212383201372},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E535:$BI535)","v":12.021672061450378},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E535:$BI535)","v":15.190544018752949},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E535:$BI535)","v":13.479230166508295},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E535:$BI535)","v":0},61.130658629912993,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E535:$BI535)","v":135.50628519032514},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E535:$BI535)","v":10.864902008103009},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E535:$BI535)","v":0},146.37118719842815,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E535:$BI535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E535:$BI535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E535:$BI535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E535:$BI535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E535:$BI535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E535:$BI535)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E535:$BI535)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E535:$BI535)","v":0},0]
[{"$f":"ACCOUNTS!A536","v":0},{"$f":"ACCOUNTS!B536","v":"TOTAL DEPRECIATION EXPENSES"},null,{"$f":"ACCOUNTS!C536","v":177408712.67771783},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E536:$BI536)","v":40921973.547009371},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E536:$BI536)","v":25854766.252157018},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E536:$BI536)","v":47062051.29748591},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E536:$BI536)","v":2811299.911525514},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E536:$BI536)","v":0},116650091.00817782,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E536:$BI536)","v":14532953.007435348},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E536:$BI536)","v":8958923.1084109955},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E536:$BI536)","v":22471532.117285457},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E536:$BI536)","v":470088.81816522684},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E536:$BI536)","v":20.972886161178007},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E536:$BI536)","v":0},46433518.024183184,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E536:$BI536)","v":2342884.9589018095},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E536:$BI536)","v":2769101.8828111528},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E536:$BI536)","v":995298.88953376294},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E536:$BI536)","v":55368.424317157522},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E536:$BI536)","v":4964.9365712260087},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E536:$BI536)","v":0},6167619.0921351099,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E536:$BI536)","v":354593.05314201751},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E536:$BI536)","v":2102867.8759164484},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E536:$BI536)","v":566935.53677996004},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E536:$BI536)","v":9357.8828318639535},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E536:$BI536)","v":17306.007231238968},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E536:$BI536)","v":0},3051060.3559015291,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E536:$BI536)","v":58333.000234853884},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E536:$BI536)","v":266440.07528561313},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E536:$BI536)","v":109353.32508596889},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E536:$BI536)","v":4014.0576623056381},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E536:$BI536)","v":179.12815467195466},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E536:$BI536)","v":0},438319.58642341348,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E536:$BI536)","v":166573.30280312392},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E536:$BI536)","v":1791389.5747292347},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E536:$BI536)","v":103213.90733688355},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E536:$BI536)","v":17875.76664599897},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E536:$BI536)","v":54434.802044381839},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E536:$BI536)","v":0},2133487.3535596225,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E536:$BI536)","v":105348.10194967833},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E536:$BI536)","v":146749.4680640088},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E536:$BI536)","v":97450.963364754061},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E536:$BI536)","v":27562.596353151679},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E536:$BI536)","v":0},377111.12973159284,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E536:$BI536)","v":2135289.3611606732},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E536:$BI536)","v":22216.766444864763},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E536:$BI536)","v":0},2157506.1276055379,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E536:$BI536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E536:$BI536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E536:$BI536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E536:$BI536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E536:$BI536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E536:$BI536)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E536:$BI536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E536:$BI536)","v":0},0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A538","v":"Taxes (other than income)"},null,null,null,0]
[{"$f":"ACCOUNTS!A539","v":408.1},{"$f":"ACCOUNTS!B539","v":"Taxes other than Income Taxes - DIR Sales"},{"$f":"IF(ACCOUNTS!N539>\"\",ACCOUNTS!N539,IF(ACCOUNTS!O539>\"\",ACCOUNTS!O539,IF(ACCOUNTS!P539>\"\",ACCOUNTS!P539,IF(ACCOUNTS!U539=\"\",\"\",ACCOUNTS!U539))))","v":""},{"$f":"ACCOUNTS!C539","v":213764.86315897084},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E539:$BI539)","v":123965.1977768393},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUM(F539:K539)","v":123965.1977768393},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E539:$BI539)","v":62897.08562503189},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUM(N539:S539)","v":62897.08562503189},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E539:$BI539)","v":18531.524769903281},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUM(V539:AA539)","v":18531.524769903281},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E539:$BI539)","v":2283.2243161758734},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUM(AD539:AI539)","v":2283.2243161758734},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E539:$BI539)","v":2920.6059985336096},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUM(AL539:AQ539)","v":2920.6059985336096},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E539:$BI539)","v":3167.2246724868842},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUM(AT539:AY539)","v":3167.2246724868842},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUM(BB539:BG539)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUM(BJ539:BO539)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E539:$BI539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E539:$BI539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E539:$BI539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E539:$BI539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E539:$BI539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E539:$BI539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E539:$BI539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E539:$BI539)","v":0},0]
[{"$f":"ACCOUNTS!A540","v":408.1},{"$f":"ACCOUNTS!B540","v":"Taxes other than Income Taxes - DIR Transport"},{"$f":"IF(ACCOUNTS!N540>\"\",ACCOUNTS!N540,IF(ACCOUNTS!O540>\"\",ACCOUNTS!O540,IF(ACCOUNTS!P540>\"\",ACCOUNTS!P540,IF(ACCOUNTS!U540=\"\",\"\",ACCOUNTS!U540))))","v":""},{"$f":"ACCOUNTS!C540","v":24711.720680539755},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E540:$BI540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E540:$BI540)","v":52.435216020330728},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E540:$BI540)","v":0},52.435216020330728,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E540:$BI540)","v":3444.8214229150053},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E540:$BI540)","v":0},3444.8214229150053,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E540:$BI540)","v":6140.3879602187626},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E540:$BI540)","v":0},6140.3879602187626,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E540:$BI540)","v":121.47166819607713},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E540:$BI540)","v":0},121.47166819607713,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E540:$BI540)","v":9719.9878171873243},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E540:$BI540)","v":0},9719.9878171873243,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E540:$BI540)","v":5232.6165960022554},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E540:$BI540)","v":0},5232.6165960022554,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E540:$BI540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E540:$BI540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E540:$BI540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E540:$BI540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E540:$BI540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E540:$BI540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E540:$BI540)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E540:$BI540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E540:$BI540)","v":0},0]
[{"$f":"ACCOUNTS!A541","v":408.1},{"$f":"ACCOUNTS!B541","v":"Other Taxes - DIR Sales Procurement"},{"$f":"IF(ACCOUNTS!N541>\"\",ACCOUNTS!N541,IF(ACCOUNTS!O541>\"\",ACCOUNTS!O541,IF(ACCOUNTS!P541>\"\",ACCOUNTS!P541,IF(ACCOUNTS!U541=\"\",\"\",ACCOUNTS!U541))))","v":""},{"$f":"ACCOUNTS!C541","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E541:$BI541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E541:$BI541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E541:$BI541)","v":0},0]
[{"$f":"ACCOUNTS!A542","v":408.1},{"$f":"ACCOUNTS!B542","v":"Other Taxes - DIR Rental"},{"$f":"IF(ACCOUNTS!N542>\"\",ACCOUNTS!N542,IF(ACCOUNTS!O542>\"\",ACCOUNTS!O542,IF(ACCOUNTS!P542>\"\",ACCOUNTS!P542,IF(ACCOUNTS!U542=\"\",\"\",ACCOUNTS!U542))))","v":"DIR_386"},{"$f":"ACCOUNTS!C542","v":25916.712910489401},{"$f":"(ROUND((SUM(F542:DT542)/2-D542),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(F542:K542)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(N542:S542)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(V542:AA542)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(AD542:AI542)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(AL542:AQ542)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(AT542:AY542)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(BB542:BG542)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E542:$BI542)","v":25916.712910489401},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(BJ542:BO542)","v":25916.712910489401},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(BR542:BW542)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(BZ542:CE542)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(CH542:CM542)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(CP542:CU542)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(CX542:DC542)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(DF542:DK542)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E542:$BI542)","v":0},{"$f":"SUM(DN542:DS542)","v":0}]
[{"$f":"ACCOUNTS!A543","v":408.1},{"$f":"ACCOUNTS!B543","v":"Taxes Other Than Income - Excise Taxes"},{"$f":"IF(ACCOUNTS!N543>\"\",ACCOUNTS!N543,IF(ACCOUNTS!O543>\"\",ACCOUNTS!O543,IF(ACCOUNTS!P543>\"\",ACCOUNTS!P543,IF(ACCOUNTS!U543=\"\",\"\",ACCOUNTS!U543))))","v":"STRREV"},{"$f":"ACCOUNTS!C543","v":19479566.956018373},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E543:$BI543)","v":13601388.00521549},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E543:$BI543)","v":0},13601388.00521549,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E543:$BI543)","v":4041556.6352767409},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E543:$BI543)","v":0},4041556.6352767409,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E543:$BI543)","v":843126.59297497768},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E543:$BI543)","v":0},843126.59297497768,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E543:$BI543)","v":368419.38661900751},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E543:$BI543)","v":0},368419.38661900751,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E543:$BI543)","v":89260.076983321269},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E543:$BI543)","v":0},89260.076983321269,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E543:$BI543)","v":199914.23991670596},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E543:$BI543)","v":0},199914.23991670596,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E543:$BI543)","v":74401.15349040665},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E543:$BI543)","v":0},74401.15349040665,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E543:$BI543)","v":261500.86554172615},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E543:$BI543)","v":0},261500.86554172615,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E543:$BI543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E543:$BI543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E543:$BI543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E543:$BI543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E543:$BI543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E543:$BI543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E543:$BI543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E543:$BI543)","v":0},0]
[{"$f":"ACCOUNTS!A544","v":408.1},{"$f":"ACCOUNTS!B544","v":"Other Taxes - Property Taxes"},{"$f":"IF(ACCOUNTS!N544>\"\",ACCOUNTS!N544,IF(ACCOUNTS!O544>\"\",ACCOUNTS!O544,IF(ACCOUNTS!P544>\"\",ACCOUNTS!P544,IF(ACCOUNTS!U544=\"\",\"\",ACCOUNTS!U544))))","v":"PLT"},{"$f":"ACCOUNTS!C544","v":0},{"$f":"(ROUND((SUM(F544:DT544)/2-D544),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUM(F544:K544)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUM(N544:S544)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUM(V544:AA544)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUM(AD544:AI544)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUM(AL544:AQ544)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUM(AT544:AY544)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUM(BB544:BG544)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E544:$BI544)","v":0},{"$f":"SUM(BJ544:BO544)","v":0}]
[{"$f":"ACCOUNTS!A545","v":408.1},{"$f":"ACCOUNTS!B545","v":"Other Taxes - Payroll Taxes"},{"$f":"IF(ACCOUNTS!N545>\"\",ACCOUNTS!N545,IF(ACCOUNTS!O545>\"\",ACCOUNTS!O545,IF(ACCOUNTS!P545>\"\",ACCOUNTS!P545,IF(ACCOUNTS!U545=\"\",\"\",ACCOUNTS!U545))))","v":"OML"},{"$f":"ACCOUNTS!C545","v":4834510.9968993757},{"$f":"(ROUND((SUM(F545:DT545)/2-D545),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E545:$BI545)","v":891675.82916069159},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E545:$BI545)","v":259855.6853126077},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E545:$BI545)","v":1993593.3234908637},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E545:$BI545)","v":336272.39364113309},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E545:$BI545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E545:$BI545)","v":0},{"$f":"SUM(F545:K545)","v":3481397.231605296},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E545:$BI545)","v":316202.85803112248},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E545:$BI545)","v":99879.081490565412},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E545:$BI545)","v":566626.12519272137},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E545:$BI545)","v":32580.360856449781},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E545:$BI545)","v":3.4410806669715246},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E545:$BI545)","v":0},{"$f":"SUM(N545:S545)","v":1015291.8666515261},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E545:$BI545)","v":54569.836961783978},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E545:$BI545)","v":36820.345993317736},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E545:$BI545)","v":41645.157772595274},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E545:$BI545)","v":3755.1213522571315},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E545:$BI545)","v":814.61116589716391},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E545:$BI545)","v":0},{"$f":"SUM(V545:AA545)","v":137605.07324585126},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E545:$BI545)","v":13580.755067224945},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E545:$BI545)","v":32142.546115386504},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E545:$BI545)","v":18242.826866520933},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E545:$BI545)","v":1415.4525571423801},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E545:$BI545)","v":2839.4454844330749},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E545:$BI545)","v":0},{"$f":"SUM(AD545:AI545)","v":68221.026090707834},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E545:$BI545)","v":2401.2288584899707},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E545:$BI545)","v":3444.9013598574038},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E545:$BI545)","v":4051.9289504143571},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E545:$BI545)","v":547.31930443214412},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E545:$BI545)","v":29.390062255376609},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E545:$BI545)","v":0},{"$f":"SUM(AL545:AQ545)","v":10474.768535449251},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E545:$BI545)","v":12564.931831144113},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E545:$BI545)","v":29574.231948793124},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E545:$BI545)","v":3933.676982938428},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E545:$BI545)","v":2932.927520805581},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E545:$BI545)","v":8931.2717136697265},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E545:$BI545)","v":0},{"$f":"SUM(AT545:AY545)","v":57937.039997350978},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E545:$BI545)","v":4940.0816825504235},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E545:$BI545)","v":1929.8093845069748},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E545:$BI545)","v":3084.3877484557665},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E545:$BI545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E545:$BI545)","v":4522.273029733683},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E545:$BI545)","v":0},{"$f":"SUM(BB545:BG545)","v":14476.55184524685},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E545:$BI545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E545:$BI545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E545:$BI545)","v":45462.271309693722},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E545:$BI545)","v":3645.1676182536344},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E545:$BI545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E545:$BI545)","v":0},{"$f":"SUM(BJ545:BO545)","v":49107.438927947354}]
[{"$f":"ACCOUNTS!A546","v":408.1},{"$f":"ACCOUNTS!B546","v":"Other Taxes  - Rate Inc Rel"},{"$f":"IF(ACCOUNTS!N546>\"\",ACCOUNTS!N546,IF(ACCOUNTS!O546>\"\",ACCOUNTS!O546,IF(ACCOUNTS!P546>\"\",ACCOUNTS!P546,IF(ACCOUNTS!U546=\"\",\"\",ACCOUNTS!U546))))","v":"STRREV"},{"$f":"ACCOUNTS!C546","v":3376099.0224080002},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E546:$BI546)","v":2357323.0786638544},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E546:$BI546)","v":0},2357323.0786638544,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E546:$BI546)","v":700461.94744327874},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E546:$BI546)","v":0},700461.94744327874,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E546:$BI546)","v":146126.39350432617},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E546:$BI546)","v":0},146126.39350432617,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E546:$BI546)","v":63852.565809544227},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E546:$BI546)","v":0},63852.565809544227,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E546:$BI546)","v":15470.100507052028},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E546:$BI546)","v":0},15470.100507052028,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E546:$BI546)","v":34648.114687154484},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E546:$BI546)","v":0},34648.114687154484,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E546:$BI546)","v":12894.82780249299},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E546:$BI546)","v":0},12894.82780249299,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E546:$BI546)","v":45321.993990297757},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E546:$BI546)","v":0},45321.993990297757,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E546:$BI546)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E546:$BI546)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E546:$BI546)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E546:$BI546)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E546:$BI546)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E546:$BI546)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E546:$BI546)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E546:$BI546)","v":0},0]
[{"$f":"ACCOUNTS!A547","v":"~"},{"$f":"ACCOUNTS!B547","v":"~"},{"$f":"IF(ACCOUNTS!N547>\"\",ACCOUNTS!N547,IF(ACCOUNTS!O547>\"\",ACCOUNTS!O547,IF(ACCOUNTS!P547>\"\",ACCOUNTS!P547,IF(ACCOUNTS!U547=\"\",\"\",ACCOUNTS!U547))))","v":""},{"$f":"ACCOUNTS!C547","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E547:$BI547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E547:$BI547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E547:$BI547)","v":0},0]
[{"$f":"ACCOUNTS!A548","v":0},{"$f":"ACCOUNTS!B548","v":"TOTAL TAXES OTHER THAN INCOME"},null,{"$f":"ACCOUNTS!C548","v":27954570.27207575},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E548:$BI548)","v":891675.82916069159},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E548:$BI548)","v":16218566.769191954},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E548:$BI548)","v":1993593.3234908637},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E548:$BI548)","v":460237.59141797241},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E548:$BI548)","v":0},19564073.513261478,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E548:$BI548)","v":316202.85803112248},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E548:$BI548)","v":4841897.6642105849},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E548:$BI548)","v":566626.12519272137},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E548:$BI548)","v":95477.446481481675},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E548:$BI548)","v":55.876296687302251},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E548:$BI548)","v":0},5820259.9702125983,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E548:$BI548)","v":54569.836961783978},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E548:$BI548)","v":1026073.3324726217},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E548:$BI548)","v":41645.157772595274},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E548:$BI548)","v":22286.646122160411},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E548:$BI548)","v":4259.4325888121693},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E548:$BI548)","v":0},1148834.4059179735,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E548:$BI548)","v":13580.755067224945},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E548:$BI548)","v":464414.49854393827},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E548:$BI548)","v":18242.826866520933},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E548:$BI548)","v":3698.6768733182535},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E548:$BI548)","v":8979.8334446518384},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E548:$BI548)","v":0},508916.59079565428,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E548:$BI548)","v":2401.2288584899707},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E548:$BI548)","v":108175.07885023071},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E548:$BI548)","v":4051.9289504143571},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E548:$BI548)","v":3467.9253029657539},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E548:$BI548)","v":150.86173045145375},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E548:$BI548)","v":0},118247.02369255223,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E548:$BI548)","v":12564.931831144113},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E548:$BI548)","v":264136.58655265358},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E548:$BI548)","v":3933.676982938428},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E548:$BI548)","v":6100.1521932924652},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E548:$BI548)","v":18651.259530857053},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E548:$BI548)","v":0},305386.60709088558,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E548:$BI548)","v":4940.0816825504235},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E548:$BI548)","v":89225.790677406621},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E548:$BI548)","v":3084.3877484557665},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E548:$BI548)","v":9754.8896257359374},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E548:$BI548)","v":0},107005.14973414876,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E548:$BI548)","v":306822.8595320239},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E548:$BI548)","v":71378.98422018312},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E548:$BI548)","v":3645.1676182536344},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E548:$BI548)","v":0},381847.01137046062,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E548:$BI548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E548:$BI548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E548:$BI548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E548:$BI548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E548:$BI548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E548:$BI548)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E548:$BI548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E548:$BI548)","v":0},0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A550","v":"TOTAL EXPENSES"},null,null,{"$f":"ACCOUNTS!C550","v":364401687.03614926},{"$f":"(ROUND((SUM(F550:DT550)/2-D550),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E550:$BI550)","v":70386690.714979425},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E550:$BI550)","v":54528821.313490532},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E550:$BI550)","v":101610258.61831833},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E550:$BI550)","v":23086061.944538947},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(F550:K550)","v":249611832.59132725},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E550:$BI550)","v":24956030.91053066},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E550:$BI550)","v":18465685.124075662},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E550:$BI550)","v":39632612.592707902},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E550:$BI550)","v":3714746.5128043154},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E550:$BI550)","v":1502.9087479482325},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(N550:S550)","v":86770578.048866481},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E550:$BI550)","v":4097496.4061056902},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E550:$BI550)","v":5383853.9670777507},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E550:$BI550)","v":1766887.8370038734},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E550:$BI550)","v":629425.92536416487},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E550:$BI550)","v":100441.19507820356},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(V550:AA550)","v":11978105.330629682},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E550:$BI550)","v":717597.35193600517},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E550:$BI550)","v":3779596.2860777928},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E550:$BI550)","v":958406.52871773334},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E550:$BI550)","v":79697.395749500909},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E550:$BI550)","v":184263.46731470121},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(AD550:AI550)","v":5719561.0297957333},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E550:$BI550)","v":131310.71938400046},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E550:$BI550)","v":534735.15909773915},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E550:$BI550)","v":190322.98236611063},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E550:$BI550)","v":94383.498492177372},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E550:$BI550)","v":3590.8774793332245},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(AL550:AQ550)","v":954343.23681936087},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E550:$BI550)","v":464245.16465046472},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E550:$BI550)","v":3180693.5863444563},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E550:$BI550)","v":177092.16528670513},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E550:$BI550)","v":120099.00768995754},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E550:$BI550)","v":308363.22342089086},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(AT550:AY550)","v":4250493.147392475},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E550:$BI550)","v":224577.61074277654},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E550:$BI550)","v":306685.46960948431},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E550:$BI550)","v":164370.85567617803},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E550:$BI550)","v":164933.0807652541},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(BB550:BG550)","v":860567.01679369295},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E550:$BI550)","v":333142.38958111638},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E550:$BI550)","v":3335279.7600146197},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E550:$BI550)","v":587784.48492881504},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(BJ550:BO550)","v":4256206.6345245512},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(BR550:BW550)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(BZ550:CE550)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(CH550:CM550)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(CP550:CU550)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(CX550:DC550)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(DF550:DK550)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E550:$BI550)","v":0},{"$f":"SUM(DN550:DS550)","v":0}]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A552","v":"INCOME TAXES & ITC"},null,null,null,0]
[null,{"$f":"ACCOUNTS!B553","v":"DIT, utility operating income"},{"$f":"IF(ACCOUNTS!N553>\"\",ACCOUNTS!N553,IF(ACCOUNTS!O553>\"\",ACCOUNTS!O553,IF(ACCOUNTS!P553>\"\",ACCOUNTS!P553,IF(ACCOUNTS!U553=\"\",\"\",ACCOUNTS!U553))))","v":"BASE"},{"$f":"ACCOUNTS!C553","v":523319.51868811995},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E553:$BI553)","v":142627.02743670682},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E553:$BI553)","v":51881.556807188179},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E553:$BI553)","v":137554.39595996132},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E553:$BI553)","v":10385.825030937856},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUM(F553:K553)","v":342448.80523479416},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E553:$BI553)","v":50624.260047812342},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E553:$BI553)","v":19941.380052169243},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E553:$BI553)","v":67414.991881664057},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E553:$BI553)","v":2225.7237204036169},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E553:$BI553)","v":0.2052213315756527},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUM(N553:S553)","v":140206.56092338084},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E553:$BI553)","v":8135.4198016195533},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E553:$BI553)","v":7348.6418548694883},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E553:$BI553)","v":3644.4166596963782},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E553:$BI553)","v":284.1368672243288},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E553:$BI553)","v":17.789329009244607},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUM(V553:AA553)","v":19430.404512418991},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E553:$BI553)","v":1182.5570635924735},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E553:$BI553)","v":6388.5589123281297},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E553:$BI553)","v":1955.6515437521869},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E553:$BI553)","v":26.951170411078934},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E553:$BI553)","v":42.039987055845252},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUM(AD553:AI553)","v":9595.7586771397146},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E553:$BI553)","v":203.13953586787636},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E553:$BI553)","v":685.72097051604089},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E553:$BI553)","v":382.52422952401713},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E553:$BI553)","v":20.295026676447041},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E553:$BI553)","v":0.6391154710301461},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUM(AL553:AQ553)","v":1292.3188780554117},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E553:$BI553)","v":512.24813324944466},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E553:$BI553)","v":5825.3054174260124},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E553:$BI553)","v":377.46962899505996},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E553:$BI553)","v":42.435285153823862},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E553:$BI553)","v":99.575450967769783},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUM(AT553:AY553)","v":6857.0339157921107},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E553:$BI553)","v":341.89166350893476},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E553:$BI553)","v":340.94472849395646},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E553:$BI553)","v":334.75273164971344},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E553:$BI553)","v":51.478582264478106},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUM(BB553:BG553)","v":1069.0677059170828},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E553:$BI553)","v":2300.7436687715149},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E553:$BI553)","v":118.8251718500406},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUM(BJ553:BO553)","v":2419.5688406215554},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E553:$BI553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E553:$BI553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E553:$BI553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E553:$BI553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E553:$BI553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E553:$BI553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E553:$BI553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E553:$BI553)","v":0},0]
[null,{"$f":"ACCOUNTS!B554","v":"Provision for DIT - credit"},{"$f":"IF(ACCOUNTS!N554>\"\",ACCOUNTS!N554,IF(ACCOUNTS!O554>\"\",ACCOUNTS!O554,IF(ACCOUNTS!P554>\"\",ACCOUNTS!P554,IF(ACCOUNTS!U554=\"\",\"\",ACCOUNTS!U554))))","v":"BASE"},{"$f":"ACCOUNTS!C554","v":-722630.37767299998},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E554:$BI554)","v":-196947.79006396825},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E554:$BI554)","v":-71641.105770000955},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E554:$BI554)","v":-189943.20210396688},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E554:$BI554)","v":-14341.358188524024},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E554:$BI554)","v":0},-472873.45612646011,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E554:$BI554)","v":-69904.956439373243},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E554:$BI554)","v":-27536.23070384251},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E554:$BI554)","v":-93090.586734453929},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E554:$BI554)","v":-3073.410249827803},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E554:$BI554)","v":-0.28338168756791771},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E554:$BI554)","v":0},-193605.46750918505,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E554:$BI554)","v":-11233.866259202841},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E554:$BI554)","v":-10147.436985114129},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E554:$BI554)","v":-5032.4249204312209},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E554:$BI554)","v":-392.3529016992519},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E554:$BI554)","v":-24.564552021154171},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E554:$BI554)","v":0},-26830.645618468599,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E554:$BI554)","v":-1632.9443618421305},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E554:$BI554)","v":-8821.6979775088403},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E554:$BI554)","v":-2700.4787002807238},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E554:$BI554)","v":-37.215761609102536},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E554:$BI554)","v":-58.051287289436125},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E554:$BI554)","v":0},-13250.388088530233,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E554:$BI554)","v":-280.50702158504038},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E554:$BI554)","v":-946.88385624235991},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E554:$BI554)","v":-528.21195957483997},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E554:$BI554)","v":-28.024566767257994},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E554:$BI554)","v":-0.88252824080581393},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E554:$BI554)","v":0},-1784.5099324103041,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E554:$BI554)","v":-707.3423573427641},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E554:$BI554)","v":-8043.9244162109526},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E554:$BI554)","v":-521.23226980828372},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E554:$BI554)","v":-58.597138158044636},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E554:$BI554)","v":-137.49964060232611},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E554:$BI554)","v":0},-9468.59582212237,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E554:$BI554)","v":-472.10412205540462},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E554:$BI554)","v":-470.7965384796554},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E554:$BI554)","v":-462.24626496927249},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E554:$BI554)","v":-71.084654814911076},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E554:$BI554)","v":0},-1476.2315803192437,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E554:$BI554)","v":-3177.0022078690454},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E554:$BI554)","v":-164.0807876348818},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E554:$BI554)","v":0},-3341.0829955039271,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E554:$BI554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E554:$BI554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E554:$BI554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E554:$BI554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E554:$BI554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E554:$BI554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E554:$BI554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E554:$BI554)","v":0},0]
[null,{"$f":"ACCOUNTS!B555","v":"ITC adjustments"},{"$f":"IF(ACCOUNTS!N555>\"\",ACCOUNTS!N555,IF(ACCOUNTS!O555>\"\",ACCOUNTS!O555,IF(ACCOUNTS!P555>\"\",ACCOUNTS!P555,IF(ACCOUNTS!U555=\"\",\"\",ACCOUNTS!U555))))","v":"BASE"},{"$f":"ACCOUNTS!C555","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E555:$BI555)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E555:$BI555)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E555:$BI555)","v":0},0]
[null,{"$f":"ACCOUNTS!B556","v":"FIT Current"},{"$f":"IF(ACCOUNTS!N556>\"\",ACCOUNTS!N556,IF(ACCOUNTS!O556>\"\",ACCOUNTS!O556,IF(ACCOUNTS!P556>\"\",ACCOUNTS!P556,IF(ACCOUNTS!U556=\"\",\"\",ACCOUNTS!U556))))","v":"BASE"},{"$f":"ACCOUNTS!C556","v":1173284.1518323175},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E556:$BI556)","v":319770.28361934872},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E556:$BI556)","v":116318.62791370378},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E556:$BI556)","v":308397.42648864002},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E556:$BI556)","v":23285.055262318467},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E556:$BI556)","v":0},767771.39328401105,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E556:$BI556)","v":113499.76427639133},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E556:$BI556)","v":44708.642321478226},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E556:$BI556)","v":151144.64251007565},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E556:$BI556)","v":4990.0801981420727},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E556:$BI556)","v":0.46010692771262118},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E556:$BI556)","v":0},314343.589413015,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E556:$BI556)","v":18239.63903672322},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E556:$BI556)","v":16475.680187553739},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E556:$BI556)","v":8170.7946231673814},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E556:$BI556)","v":637.03582870614673},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E556:$BI556)","v":39.883736518370803},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E556:$BI556)","v":0},43563.033412668861,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E556:$BI556)","v":2651.2969835877607},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E556:$BI556)","v":14323.170944726055},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E556:$BI556)","v":4384.5774538333408},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E556:$BI556)","v":60.42461629545339},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E556:$BI556)","v":94.253794850818252},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E556:$BI556)","v":0},21513.723793293426,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E556:$BI556)","v":455.43953461134788},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E556:$BI556)","v":1537.3887626099179},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E556:$BI556)","v":857.62063168882503},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E556:$BI556)","v":45.501519263378441},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E556:$BI556)","v":1.4328990732665747},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E556:$BI556)","v":0},2897.3833472467359,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E556:$BI556)","v":1148.4620677896883},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E556:$BI556)","v":13060.35468155765},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E556:$BI556)","v":846.28820000476389},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E556:$BI556)","v":95.140054539297708},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E556:$BI556)","v":223.24850184246048},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E556:$BI556)","v":0},15373.493505733861,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E556:$BI556)","v":766.52227962795257},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E556:$BI556)","v":764.39924808371677},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E556:$BI556)","v":750.51676996832327},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E556:$BI556)","v":115.41515760986562},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E556:$BI556)","v":0},2396.8534552898582,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E556:$BI556)","v":5158.2751791203955},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E556:$BI556)","v":266.40644193799142},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E556:$BI556)","v":0},5424.6816210583866,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E556:$BI556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E556:$BI556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E556:$BI556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E556:$BI556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E556:$BI556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E556:$BI556)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E556:$BI556)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E556:$BI556)","v":0},0]
[null,{"$f":"ACCOUNTS!B557","v":"FIT Current - Rate Incr. Rel."},{"$f":"IF(ACCOUNTS!N557>\"\",ACCOUNTS!N557,IF(ACCOUNTS!O557>\"\",ACCOUNTS!O557,IF(ACCOUNTS!P557>\"\",ACCOUNTS!P557,IF(ACCOUNTS!U557=\"\",\"\",ACCOUNTS!U557))))","v":"BASE"},{"$f":"ACCOUNTS!C557","v":17659350.928576},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E557:$BI557)","v":4812930.9904557569},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E557:$BI557)","v":1750736.5685035856},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E557:$BI557)","v":4641755.6832481241},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E557:$BI557)","v":350468.35127398407},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E557:$BI557)","v":0},11555891.593481451,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E557:$BI557)","v":1708309.2484776885},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E557:$BI557)","v":672919.34614659776},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E557:$BI557)","v":2274910.3692325805},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E557:$BI557)","v":75106.765264927075},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E557:$BI557)","v":6.9251678619003094},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E557:$BI557)","v":0},4731252.6542896563,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E557:$BI557)","v":274528.71161433955},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E557:$BI557)","v":247978.98937322391},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E557:$BI557)","v":122980.37895636415},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E557:$BI557)","v":9588.1626250806494},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E557:$BI557)","v":600.29865605943303},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E557:$BI557)","v":0},655676.54122506769,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E557:$BI557)","v":39905.238450491473},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E557:$BI557)","v":215581.11198202736},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E557:$BI557)","v":65993.213843249032},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E557:$BI557)","v":909.46383467256146},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E557:$BI557)","v":1418.6340427604182},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E557:$BI557)","v":0},323807.66215320089,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E557:$BI557)","v":6854.9179292064428},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E557:$BI557)","v":23139.567367528769},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E557:$BI557)","v":12908.231714310645},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E557:$BI557)","v":684.85310672652702},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E557:$BI557)","v":21.566870685612194},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E557:$BI557)","v":0},43609.136988457991,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E557:$BI557)","v":17285.748428105133},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E557:$BI557)","v":196574.19408001943},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E557:$BI557)","v":12737.664859154189},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E557:$BI557)","v":1431.9733270491115},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E557:$BI557)","v":3360.1609909739032},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E557:$BI557)","v":0},231389.74168530179,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E557:$BI557)","v":11537.090916452304},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E557:$BI557)","v":11505.136714212767},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E557:$BI557)","v":11296.188564342036},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E557:$BI557)","v":1737.1382435589339},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E557:$BI557)","v":0},36075.55443856604,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E557:$BI557)","v":77638.303928329944},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E557:$BI557)","v":4009.7403859663318},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E557:$BI557)","v":0},81648.044314296276,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E557:$BI557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E557:$BI557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E557:$BI557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E557:$BI557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E557:$BI557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E557:$BI557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E557:$BI557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E557:$BI557)","v":0},0]
[null,{"$f":"ACCOUNTS!B558","v":"~"},{"$f":"IF(ACCOUNTS!N558>\"\",ACCOUNTS!N558,IF(ACCOUNTS!O558>\"\",ACCOUNTS!O558,IF(ACCOUNTS!P558>\"\",ACCOUNTS!P558,IF(ACCOUNTS!U558=\"\",\"\",ACCOUNTS!U558))))","v":""},{"$f":"ACCOUNTS!C558","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E558:$BI558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E558:$BI558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E558:$BI558)","v":0},0]
[null,{"$f":"ACCOUNTS!B559","v":"~"},{"$f":"IF(ACCOUNTS!N559>\"\",ACCOUNTS!N559,IF(ACCOUNTS!O559>\"\",ACCOUNTS!O559,IF(ACCOUNTS!P559>\"\",ACCOUNTS!P559,IF(ACCOUNTS!U559=\"\",\"\",ACCOUNTS!U559))))","v":""},{"$f":"ACCOUNTS!C559","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E559:$BI559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E559:$BI559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E559:$BI559)","v":0},0]
[null,{"$f":"ACCOUNTS!B560","v":"TOTAL INCOME TAXES & ITC"},null,{"$f":"ACCOUNTS!C560","v":18633324.221423436},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E560:$BI560)","v":5078380.5114478441},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E560:$BI560)","v":1847295.6474544764},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E560:$BI560)","v":4897764.3035927583},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E560:$BI560)","v":369797.87337871641},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E560:$BI560)","v":0},12193238.335873796,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E560:$BI560)","v":1802528.3163625188},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E560:$BI560)","v":710033.13781640271},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E560:$BI560)","v":2400379.4168898668},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E560:$BI560)","v":79249.158933644969},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E560:$BI560)","v":7.3071144336206633},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E560:$BI560)","v":0},4992197.3371168673,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E560:$BI560)","v":289669.90419347945},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E560:$BI560)","v":261655.87443053303},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E560:$BI560)","v":129763.16531879669},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E560:$BI560)","v":10116.982419311873},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E560:$BI560)","v":633.40716956589426},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E560:$BI560)","v":0},691839.33353168692,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E560:$BI560)","v":42106.148135829579},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E560:$BI560)","v":227471.14386157272},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E560:$BI560)","v":69632.964140553857},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E560:$BI560)","v":959.62385976999121},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E560:$BI560)","v":1496.8765373776459},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUM(AD560:AI560)","v":341666.75653510384},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E560:$BI560)","v":7232.9899781006279},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E560:$BI560)","v":24415.793244412365},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E560:$BI560)","v":13620.164615948644},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E560:$BI560)","v":722.62508589909453},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E560:$BI560)","v":22.7563569891031},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUM(AL560:AQ560)","v":46014.329281349841},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E560:$BI560)","v":18239.1162718015},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E560:$BI560)","v":207415.92976279213},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E560:$BI560)","v":13440.190418345726},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E560:$BI560)","v":1510.9515285841885},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E560:$BI560)","v":3545.4853031818075},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUM(AT560:AY560)","v":244151.67328470535},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E560:$BI560)","v":12173.400737533788},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E560:$BI560)","v":12139.684152310783},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E560:$BI560)","v":11919.211800990801},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E560:$BI560)","v":1832.9473286183666},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUM(BB560:BG560)","v":38065.244019453734},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E560:$BI560)","v":81920.320568352807},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E560:$BI560)","v":4230.8912121194826},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUM(BJ560:BO560)","v":86151.211780472295},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E560:$BI560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E560:$BI560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E560:$BI560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E560:$BI560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E560:$BI560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E560:$BI560)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E560:$BI560)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E560:$BI560)","v":0},0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A562","v":"~"},null,null,null,0]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A564","v":"~"},null,null,null,0]
[null,{"$f":"ACCOUNTS!B565","v":"~"},null,null,0]
[{"$f":"ACCOUNTS!A566","v":"~"},{"$f":"ACCOUNTS!B566","v":"~"},{"$f":"IF(ACCOUNTS!N566>\"\",ACCOUNTS!N566,IF(ACCOUNTS!O566>\"\",ACCOUNTS!O566,IF(ACCOUNTS!P566>\"\",ACCOUNTS!P566,IF(ACCOUNTS!U566=\"\",\"\",ACCOUNTS!U566))))","v":""},{"$f":"ACCOUNTS!C566","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(F566:K566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(N566:S566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(V566:AA566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(AD566:AI566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(AL566:AQ566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(AT566:AY566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(BB566:BG566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(BJ566:BO566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(BR566:BW566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(BZ566:CE566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(CH566:CM566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(CP566:CU566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(CX566:DC566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(DF566:DK566)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E566:$BI566)","v":0},{"$f":"SUM(DN566:DS566)","v":0}]
[{"$f":"ACCOUNTS!A567","v":"~"},{"$f":"ACCOUNTS!B567","v":"~"},{"$f":"IF(ACCOUNTS!N567>\"\",ACCOUNTS!N567,IF(ACCOUNTS!O567>\"\",ACCOUNTS!O567,IF(ACCOUNTS!P567>\"\",ACCOUNTS!P567,IF(ACCOUNTS!U567=\"\",\"\",ACCOUNTS!U567))))","v":""},{"$f":"ACCOUNTS!C567","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(F567:K567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(N567:S567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(V567:AA567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(AD567:AI567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(AL567:AQ567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(AT567:AY567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(BB567:BG567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(BJ567:BO567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(BR567:BW567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(BZ567:CE567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(CH567:CM567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(CP567:CU567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(CX567:DC567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(DF567:DK567)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E567:$BI567)","v":0},{"$f":"SUM(DN567:DS567)","v":0}]
[{"$f":"ACCOUNTS!A568","v":"~"},{"$f":"ACCOUNTS!B568","v":"~"},{"$f":"IF(ACCOUNTS!N568>\"\",ACCOUNTS!N568,IF(ACCOUNTS!O568>\"\",ACCOUNTS!O568,IF(ACCOUNTS!P568>\"\",ACCOUNTS!P568,IF(ACCOUNTS!U568=\"\",\"\",ACCOUNTS!U568))))","v":""},{"$f":"ACCOUNTS!C568","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(F568:K568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(N568:S568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(V568:AA568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(AD568:AI568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(AL568:AQ568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(AT568:AY568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(BB568:BG568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(BJ568:BO568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(BR568:BW568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(BZ568:CE568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(CH568:CM568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(CP568:CU568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(CX568:DC568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(DF568:DK568)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E568:$BI568)","v":0},{"$f":"SUM(DN568:DS568)","v":0}]
[{"$f":"ACCOUNTS!A569","v":"~"},{"$f":"ACCOUNTS!B569","v":"~"},null,{"$f":"ACCOUNTS!C569","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(F569:K569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(N569:S569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(V569:AA569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(AD569:AI569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(AL569:AQ569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(AT569:AY569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(BB569:BG569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(BJ569:BO569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(BR569:BW569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(BZ569:CE569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(CH569:CM569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(CP569:CU569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(CX569:DC569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(DF569:DK569)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E569:$BI569)","v":0},{"$f":"SUM(DN569:DS569)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B571","v":"~"},null,null,0]
[{"$f":"ACCOUNTS!A572","v":"~"},{"$f":"ACCOUNTS!B572","v":"~"},{"$f":"IF(ACCOUNTS!N572>\"\",ACCOUNTS!N572,IF(ACCOUNTS!O572>\"\",ACCOUNTS!O572,IF(ACCOUNTS!P572>\"\",ACCOUNTS!P572,IF(ACCOUNTS!U572=\"\",\"\",ACCOUNTS!U572))))","v":""},{"$f":"ACCOUNTS!C572","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(F572:K572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(N572:S572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(V572:AA572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(AD572:AI572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(AL572:AQ572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(AT572:AY572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(BB572:BG572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(BJ572:BO572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(BR572:BW572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(BZ572:CE572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(CH572:CM572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(CP572:CU572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(CX572:DC572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(DF572:DK572)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E572:$BI572)","v":0},{"$f":"SUM(DN572:DS572)","v":0}]
[{"$f":"ACCOUNTS!A573","v":"~"},{"$f":"ACCOUNTS!B573","v":"~"},{"$f":"IF(ACCOUNTS!N573>\"\",ACCOUNTS!N573,IF(ACCOUNTS!O573>\"\",ACCOUNTS!O573,IF(ACCOUNTS!P573>\"\",ACCOUNTS!P573,IF(ACCOUNTS!U573=\"\",\"\",ACCOUNTS!U573))))","v":""},{"$f":"ACCOUNTS!C573","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E573:$BI573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E573:$BI573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E573:$BI573)","v":0},0]
[{"$f":"ACCOUNTS!A574","v":"~"},{"$f":"ACCOUNTS!B574","v":"~"},{"$f":"IF(ACCOUNTS!N574>\"\",ACCOUNTS!N574,IF(ACCOUNTS!O574>\"\",ACCOUNTS!O574,IF(ACCOUNTS!P574>\"\",ACCOUNTS!P574,IF(ACCOUNTS!U574=\"\",\"\",ACCOUNTS!U574))))","v":""},{"$f":"ACCOUNTS!C574","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E574:$BI574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E574:$BI574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E574:$BI574)","v":0},0]
[{"$f":"ACCOUNTS!A575","v":"~"},{"$f":"ACCOUNTS!B575","v":"~"},{"$f":"IF(ACCOUNTS!N575>\"\",ACCOUNTS!N575,IF(ACCOUNTS!O575>\"\",ACCOUNTS!O575,IF(ACCOUNTS!P575>\"\",ACCOUNTS!P575,IF(ACCOUNTS!U575=\"\",\"\",ACCOUNTS!U575))))","v":""},{"$f":"ACCOUNTS!C575","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E575:$BI575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E575:$BI575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E575:$BI575)","v":0},0]
[{"$f":"ACCOUNTS!A576","v":"~"},{"$f":"ACCOUNTS!B576","v":"~"},{"$f":"IF(ACCOUNTS!N576>\"\",ACCOUNTS!N576,IF(ACCOUNTS!O576>\"\",ACCOUNTS!O576,IF(ACCOUNTS!P576>\"\",ACCOUNTS!P576,IF(ACCOUNTS!U576=\"\",\"\",ACCOUNTS!U576))))","v":""},{"$f":"ACCOUNTS!C576","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E576:$BI576)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E576:$BI576)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E576:$BI576)","v":0},0]
[{"$f":"ACCOUNTS!A577","v":"~"},{"$f":"ACCOUNTS!B577","v":"~"},{"$f":"IF(ACCOUNTS!N577>\"\",ACCOUNTS!N577,IF(ACCOUNTS!O577>\"\",ACCOUNTS!O577,IF(ACCOUNTS!P577>\"\",ACCOUNTS!P577,IF(ACCOUNTS!U577=\"\",\"\",ACCOUNTS!U577))))","v":""},{"$f":"ACCOUNTS!C577","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E577:$BI577)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E577:$BI577)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E577:$BI577)","v":0},0]
[{"$f":"ACCOUNTS!A578","v":"~"},{"$f":"ACCOUNTS!B578","v":"~"},{"$f":"IF(ACCOUNTS!N578>\"\",ACCOUNTS!N578,IF(ACCOUNTS!O578>\"\",ACCOUNTS!O578,IF(ACCOUNTS!P578>\"\",ACCOUNTS!P578,IF(ACCOUNTS!U578=\"\",\"\",ACCOUNTS!U578))))","v":""},{"$f":"ACCOUNTS!C578","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E578:$BI578)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E578:$BI578)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E578:$BI578)","v":0},0]
[{"$f":"ACCOUNTS!A579","v":"~"},{"$f":"ACCOUNTS!B579","v":"~"},{"$f":"IF(ACCOUNTS!N579>\"\",ACCOUNTS!N579,IF(ACCOUNTS!O579>\"\",ACCOUNTS!O579,IF(ACCOUNTS!P579>\"\",ACCOUNTS!P579,IF(ACCOUNTS!U579=\"\",\"\",ACCOUNTS!U579))))","v":""},{"$f":"ACCOUNTS!C579","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E579:$BI579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E579:$BI579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E579:$BI579)","v":0},0]
[{"$f":"ACCOUNTS!A580","v":"~"},{"$f":"ACCOUNTS!B580","v":"~"},null,{"$f":"ACCOUNTS!C580","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(F580:K580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(N580:S580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(V580:AA580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(AD580:AI580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(AL580:AQ580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(AT580:AY580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(BB580:BG580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(BJ580:BO580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(BR580:BW580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(BZ580:CE580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(CH580:CM580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(CP580:CU580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(CX580:DC580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(DF580:DK580)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E580:$BI580)","v":0},{"$f":"SUM(DN580:DS580)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B582","v":"~"},null,null,0]
[{"$f":"ACCOUNTS!A583","v":"~"},{"$f":"ACCOUNTS!B583","v":"~"},{"$f":"IF(ACCOUNTS!N583>\"\",ACCOUNTS!N583,IF(ACCOUNTS!O583>\"\",ACCOUNTS!O583,IF(ACCOUNTS!P583>\"\",ACCOUNTS!P583,IF(ACCOUNTS!U583=\"\",\"\",ACCOUNTS!U583))))","v":""},{"$f":"ACCOUNTS!C583","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(F583:K583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(N583:S583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(V583:AA583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(AD583:AI583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(AL583:AQ583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(AT583:AY583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(BB583:BG583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(BJ583:BO583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(BR583:BW583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(BZ583:CE583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(CH583:CM583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(CP583:CU583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(CX583:DC583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(DF583:DK583)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E583:$BI583)","v":0},{"$f":"SUM(DN583:DS583)","v":0}]
[{"$f":"ACCOUNTS!A584","v":"~"},{"$f":"ACCOUNTS!B584","v":"~"},{"$f":"IF(ACCOUNTS!N584>\"\",ACCOUNTS!N584,IF(ACCOUNTS!O584>\"\",ACCOUNTS!O584,IF(ACCOUNTS!P584>\"\",ACCOUNTS!P584,IF(ACCOUNTS!U584=\"\",\"\",ACCOUNTS!U584))))","v":""},{"$f":"ACCOUNTS!C584","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E584:$BI584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E584:$BI584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E584:$BI584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUM(AD584:AI584)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUM(AL584:AQ584)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUM(AT584:AY584)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUM(BB584:BG584)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUM(BJ584:BO584)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E584:$BI584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E584:$BI584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E584:$BI584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E584:$BI584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E584:$BI584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E584:$BI584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E584:$BI584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E584:$BI584)","v":0},0]
[{"$f":"ACCOUNTS!A585","v":"~"},{"$f":"ACCOUNTS!B585","v":"~"},{"$f":"IF(ACCOUNTS!N585>\"\",ACCOUNTS!N585,IF(ACCOUNTS!O585>\"\",ACCOUNTS!O585,IF(ACCOUNTS!P585>\"\",ACCOUNTS!P585,IF(ACCOUNTS!U585=\"\",\"\",ACCOUNTS!U585))))","v":""},{"$f":"ACCOUNTS!C585","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E585:$BI585)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E585:$BI585)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E585:$BI585)","v":0},0]
[{"$f":"ACCOUNTS!A586","v":"~"},{"$f":"ACCOUNTS!B586","v":"~"},{"$f":"IF(ACCOUNTS!N586>\"\",ACCOUNTS!N586,IF(ACCOUNTS!O586>\"\",ACCOUNTS!O586,IF(ACCOUNTS!P586>\"\",ACCOUNTS!P586,IF(ACCOUNTS!U586=\"\",\"\",ACCOUNTS!U586))))","v":""},{"$f":"ACCOUNTS!C586","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E586:$BI586)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E586:$BI586)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E586:$BI586)","v":0},0]
[{"$f":"ACCOUNTS!A587","v":"~"},{"$f":"ACCOUNTS!B587","v":"~"},{"$f":"IF(ACCOUNTS!N587>\"\",ACCOUNTS!N587,IF(ACCOUNTS!O587>\"\",ACCOUNTS!O587,IF(ACCOUNTS!P587>\"\",ACCOUNTS!P587,IF(ACCOUNTS!U587=\"\",\"\",ACCOUNTS!U587))))","v":""},{"$f":"ACCOUNTS!C587","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E587:$BI587)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E587:$BI587)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E587:$BI587)","v":0},0]
[{"$f":"ACCOUNTS!A588","v":"~"},{"$f":"ACCOUNTS!B588","v":"~"},{"$f":"IF(ACCOUNTS!N588>\"\",ACCOUNTS!N588,IF(ACCOUNTS!O588>\"\",ACCOUNTS!O588,IF(ACCOUNTS!P588>\"\",ACCOUNTS!P588,IF(ACCOUNTS!U588=\"\",\"\",ACCOUNTS!U588))))","v":""},{"$f":"ACCOUNTS!C588","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E588:$BI588)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E588:$BI588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E588:$BI588)","v":0},0]
[{"$f":"ACCOUNTS!A589","v":"~"},{"$f":"ACCOUNTS!B589","v":"~"},{"$f":"IF(ACCOUNTS!N589>\"\",ACCOUNTS!N589,IF(ACCOUNTS!O589>\"\",ACCOUNTS!O589,IF(ACCOUNTS!P589>\"\",ACCOUNTS!P589,IF(ACCOUNTS!U589=\"\",\"\",ACCOUNTS!U589))))","v":""},{"$f":"ACCOUNTS!C589","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E589:$BI589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E589:$BI589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E589:$BI589)","v":0},0]
[{"$f":"ACCOUNTS!A590","v":"~"},{"$f":"ACCOUNTS!B590","v":"~"},{"$f":"IF(ACCOUNTS!N590>\"\",ACCOUNTS!N590,IF(ACCOUNTS!O590>\"\",ACCOUNTS!O590,IF(ACCOUNTS!P590>\"\",ACCOUNTS!P590,IF(ACCOUNTS!U590=\"\",\"\",ACCOUNTS!U590))))","v":""},{"$f":"ACCOUNTS!C590","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E590:$BI590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E590:$BI590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E590:$BI590)","v":0},0]
[{"$f":"ACCOUNTS!A591","v":"~"},{"$f":"ACCOUNTS!B591","v":"~"},null,{"$f":"ACCOUNTS!C591","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(F591:K591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(N591:S591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(V591:AA591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(AD591:AI591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(AL591:AQ591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(AT591:AY591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(BB591:BG591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(BJ591:BO591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(BR591:BW591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(BZ591:CE591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(CH591:CM591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(CP591:CU591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(CX591:DC591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(DF591:DK591)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E591:$BI591)","v":0},{"$f":"SUM(DN591:DS591)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B593","v":"~"},null,null,0]
[{"$f":"ACCOUNTS!A594","v":"~"},{"$f":"ACCOUNTS!B594","v":"~"},{"$f":"IF(ACCOUNTS!N594>\"\",ACCOUNTS!N594,IF(ACCOUNTS!O594>\"\",ACCOUNTS!O594,IF(ACCOUNTS!P594>\"\",ACCOUNTS!P594,IF(ACCOUNTS!U594=\"\",\"\",ACCOUNTS!U594))))","v":""},{"$f":"ACCOUNTS!C594","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(F594:K594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(N594:S594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(V594:AA594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(AD594:AI594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(AL594:AQ594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(AT594:AY594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(BB594:BG594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(BJ594:BO594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(BR594:BW594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(BZ594:CE594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(CH594:CM594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(CP594:CU594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(CX594:DC594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(DF594:DK594)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E594:$BI594)","v":0},{"$f":"SUM(DN594:DS594)","v":0}]
[{"$f":"ACCOUNTS!A595","v":"~"},{"$f":"ACCOUNTS!B595","v":"~"},{"$f":"IF(ACCOUNTS!N595>\"\",ACCOUNTS!N595,IF(ACCOUNTS!O595>\"\",ACCOUNTS!O595,IF(ACCOUNTS!P595>\"\",ACCOUNTS!P595,IF(ACCOUNTS!U595=\"\",\"\",ACCOUNTS!U595))))","v":""},{"$f":"ACCOUNTS!C595","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(F595:K595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(N595:S595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(V595:AA595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(AD595:AI595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(AL595:AQ595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(AT595:AY595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(BB595:BG595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(BJ595:BO595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(BR595:BW595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(BZ595:CE595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(CH595:CM595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(CP595:CU595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(CX595:DC595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(DF595:DK595)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E595:$BI595)","v":0},{"$f":"SUM(DN595:DS595)","v":0}]
[{"$f":"ACCOUNTS!A596","v":"~"},{"$f":"ACCOUNTS!B596","v":"~"},null,{"$f":"ACCOUNTS!C596","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(F596:K596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(N596:S596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(V596:AA596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(AD596:AI596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(AL596:AQ596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(AT596:AY596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(BB596:BG596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(BJ596:BO596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(BR596:BW596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(BZ596:CE596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(CH596:CM596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(CP596:CU596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(CX596:DC596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(DF596:DK596)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E596:$BI596)","v":0},{"$f":"SUM(DN596:DS596)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B598","v":"~"},null,{"$f":"ACCOUNTS!C598","v":0},{"$f":"(ROUND((SUM(F598:DT598)/2-D598),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(F598:K598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(N598:S598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(V598:AA598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(AD598:AI598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(AL598:AQ598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(AT598:AY598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(BB598:BG598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(BJ598:BO598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(BR598:BW598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(BZ598:CE598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(CH598:CM598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(CP598:CU598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(CX598:DC598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(DF598:DK598)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E598:$BI598)","v":0},{"$f":"SUM(DN598:DS598)","v":0}]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A600","v":"~"},null,null,null,0]
[null,{"$f":"ACCOUNTS!B601","v":"~"},null,null,0]
[{"$f":"ACCOUNTS!A602","v":"~"},{"$f":"ACCOUNTS!B602","v":"~"},{"$f":"IF(ACCOUNTS!N602>\"\",ACCOUNTS!N602,IF(ACCOUNTS!O602>\"\",ACCOUNTS!O602,IF(ACCOUNTS!P602>\"\",ACCOUNTS!P602,IF(ACCOUNTS!U602=\"\",\"\",ACCOUNTS!U602))))","v":""},{"$f":"ACCOUNTS!C602","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(F602:K602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(N602:S602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(V602:AA602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(AD602:AI602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(AL602:AQ602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(AT602:AY602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(BB602:BG602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(BJ602:BO602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(BR602:BW602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(BZ602:CE602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(CH602:CM602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(CP602:CU602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(CX602:DC602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(DF602:DK602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E602:$BI602)","v":0},{"$f":"SUM(DN602:DS602)","v":0}]
[{"$f":"ACCOUNTS!A603","v":"~"},{"$f":"ACCOUNTS!B603","v":"~"},{"$f":"IF(ACCOUNTS!N603>\"\",ACCOUNTS!N603,IF(ACCOUNTS!O603>\"\",ACCOUNTS!O603,IF(ACCOUNTS!P603>\"\",ACCOUNTS!P603,IF(ACCOUNTS!U603=\"\",\"\",ACCOUNTS!U603))))","v":""},{"$f":"ACCOUNTS!C603","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E603:$BI603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E603:$BI603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E603:$BI603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUM(AD603:AI603)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUM(AL603:AQ603)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUM(AT603:AY603)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUM(BB603:BG603)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUM(BJ603:BO603)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUM(BR603:BW603)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUM(BZ603:CE603)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUM(CH603:CM603)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUM(CP603:CU603)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUM(CX603:DC603)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUM(DF603:DK603)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E603:$BI603)","v":0},{"$f":"SUM(DN603:DS603)","v":0}]
[{"$f":"ACCOUNTS!A604","v":"~"},{"$f":"ACCOUNTS!B604","v":"~"},{"$f":"IF(ACCOUNTS!N604>\"\",ACCOUNTS!N604,IF(ACCOUNTS!O604>\"\",ACCOUNTS!O604,IF(ACCOUNTS!P604>\"\",ACCOUNTS!P604,IF(ACCOUNTS!U604=\"\",\"\",ACCOUNTS!U604))))","v":""},{"$f":"ACCOUNTS!C604","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E604:$BI604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E604:$BI604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E604:$BI604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUM(AD604:AI604)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUM(AL604:AQ604)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUM(AT604:AY604)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUM(BB604:BG604)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUM(BJ604:BO604)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUM(BR604:BW604)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUM(BZ604:CE604)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUM(CH604:CM604)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUM(CP604:CU604)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUM(CX604:DC604)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUM(DF604:DK604)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E604:$BI604)","v":0},{"$f":"SUM(DN604:DS604)","v":0}]
[{"$f":"ACCOUNTS!A605","v":"~"},{"$f":"ACCOUNTS!B605","v":"~"},{"$f":"IF(ACCOUNTS!N605>\"\",ACCOUNTS!N605,IF(ACCOUNTS!O605>\"\",ACCOUNTS!O605,IF(ACCOUNTS!P605>\"\",ACCOUNTS!P605,IF(ACCOUNTS!U605=\"\",\"\",ACCOUNTS!U605))))","v":""},{"$f":"ACCOUNTS!C605","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E605:$BI605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E605:$BI605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E605:$BI605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUM(AD605:AI605)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUM(AL605:AQ605)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUM(AT605:AY605)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUM(BB605:BG605)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUM(BJ605:BO605)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUM(BR605:BW605)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUM(BZ605:CE605)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUM(CH605:CM605)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUM(CP605:CU605)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUM(CX605:DC605)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUM(DF605:DK605)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E605:$BI605)","v":0},{"$f":"SUM(DN605:DS605)","v":0}]
[{"$f":"ACCOUNTS!A606","v":"~"},{"$f":"ACCOUNTS!B606","v":"~"},{"$f":"IF(ACCOUNTS!N606>\"\",ACCOUNTS!N606,IF(ACCOUNTS!O606>\"\",ACCOUNTS!O606,IF(ACCOUNTS!P606>\"\",ACCOUNTS!P606,IF(ACCOUNTS!U606=\"\",\"\",ACCOUNTS!U606))))","v":""},{"$f":"ACCOUNTS!C606","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E606:$BI606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E606:$BI606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E606:$BI606)","v":0},0]
[{"$f":"ACCOUNTS!A607","v":"~"},{"$f":"ACCOUNTS!B607","v":"~"},{"$f":"IF(ACCOUNTS!N607>\"\",ACCOUNTS!N607,IF(ACCOUNTS!O607>\"\",ACCOUNTS!O607,IF(ACCOUNTS!P607>\"\",ACCOUNTS!P607,IF(ACCOUNTS!U607=\"\",\"\",ACCOUNTS!U607))))","v":""},{"$f":"ACCOUNTS!C607","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E607:$BI607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E607:$BI607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E607:$BI607)","v":0},0]
[{"$f":"ACCOUNTS!A608","v":"~"},{"$f":"ACCOUNTS!B608","v":"~"},{"$f":"IF(ACCOUNTS!N608>\"\",ACCOUNTS!N608,IF(ACCOUNTS!O608>\"\",ACCOUNTS!O608,IF(ACCOUNTS!P608>\"\",ACCOUNTS!P608,IF(ACCOUNTS!U608=\"\",\"\",ACCOUNTS!U608))))","v":""},{"$f":"ACCOUNTS!C608","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E608:$BI608)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E608:$BI608)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E608:$BI608)","v":0},0]
[{"$f":"ACCOUNTS!A609","v":"~"},{"$f":"ACCOUNTS!B609","v":"~"},{"$f":"IF(ACCOUNTS!N609>\"\",ACCOUNTS!N609,IF(ACCOUNTS!O609>\"\",ACCOUNTS!O609,IF(ACCOUNTS!P609>\"\",ACCOUNTS!P609,IF(ACCOUNTS!U609=\"\",\"\",ACCOUNTS!U609))))","v":""},{"$f":"ACCOUNTS!C609","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E609:$BI609)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E609:$BI609)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E609:$BI609)","v":0},0]
[{"$f":"ACCOUNTS!A610","v":"~"},{"$f":"ACCOUNTS!B610","v":"~"},{"$f":"IF(ACCOUNTS!N610>\"\",ACCOUNTS!N610,IF(ACCOUNTS!O610>\"\",ACCOUNTS!O610,IF(ACCOUNTS!P610>\"\",ACCOUNTS!P610,IF(ACCOUNTS!U610=\"\",\"\",ACCOUNTS!U610))))","v":""},{"$f":"ACCOUNTS!C610","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E610:$BI610)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E610:$BI610)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E610:$BI610)","v":0},0]
[{"$f":"ACCOUNTS!A611","v":"~"},{"$f":"ACCOUNTS!B611","v":"~"},null,{"$f":"ACCOUNTS!C611","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(F611:K611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(N611:S611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(V611:AA611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(AD611:AI611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(AL611:AQ611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(AT611:AY611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(BB611:BG611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(BJ611:BO611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(BR611:BW611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(BZ611:CE611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(CH611:CM611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(CP611:CU611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(CX611:DC611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(DF611:DK611)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E611:$BI611)","v":0},{"$f":"SUM(DN611:DS611)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B613","v":"~"},null,null,0]
[{"$f":"ACCOUNTS!A614","v":"~"},{"$f":"ACCOUNTS!B614","v":"~"},{"$f":"IF(ACCOUNTS!N614>\"\",ACCOUNTS!N614,IF(ACCOUNTS!O614>\"\",ACCOUNTS!O614,IF(ACCOUNTS!P614>\"\",ACCOUNTS!P614,IF(ACCOUNTS!U614=\"\",\"\",ACCOUNTS!U614))))","v":""},{"$f":"ACCOUNTS!C614","v":0},{"$f":"(ROUND((SUM(F614:DT614)/2-D614),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUM(F614:K614)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUM(N614:S614)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUM(V614:AA614)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUM(AD614:AI614)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUM(AL614:AQ614)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUM(AT614:AY614)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUM(BB614:BG614)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E614:$BI614)","v":0},{"$f":"SUM(BJ614:BO614)","v":0}]
[{"$f":"ACCOUNTS!A615","v":"~"},{"$f":"ACCOUNTS!B615","v":"~"},{"$f":"IF(ACCOUNTS!N615>\"\",ACCOUNTS!N615,IF(ACCOUNTS!O615>\"\",ACCOUNTS!O615,IF(ACCOUNTS!P615>\"\",ACCOUNTS!P615,IF(ACCOUNTS!U615=\"\",\"\",ACCOUNTS!U615))))","v":""},{"$f":"ACCOUNTS!C615","v":0},{"$f":"(ROUND((SUM(F615:DT615)/2-D615),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E615:$BI615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E615:$BI615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E615:$BI615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E615:$BI615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E615:$BI615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E615:$BI615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E615:$BI615)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E615:$BI615)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E615:$BI615)","v":0},0]
[{"$f":"ACCOUNTS!A616","v":"~"},{"$f":"ACCOUNTS!B616","v":"~"},{"$f":"IF(ACCOUNTS!N616>\"\",ACCOUNTS!N616,IF(ACCOUNTS!O616>\"\",ACCOUNTS!O616,IF(ACCOUNTS!P616>\"\",ACCOUNTS!P616,IF(ACCOUNTS!U616=\"\",\"\",ACCOUNTS!U616))))","v":""},{"$f":"ACCOUNTS!C616","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E616:$BI616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E616:$BI616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E616:$BI616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E616:$BI616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E616:$BI616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E616:$BI616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E616:$BI616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E616:$BI616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUM(BR616:BW616)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUM(BZ616:CE616)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUM(CH616:CM616)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUM(CP616:CU616)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUM(CX616:DC616)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUM(DF616:DK616)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E616:$BI616)","v":0},{"$f":"SUM(DN616:DS616)","v":0}]
[{"$f":"ACCOUNTS!A617","v":"~"},{"$f":"ACCOUNTS!B617","v":"~"},{"$f":"IF(ACCOUNTS!N617>\"\",ACCOUNTS!N617,IF(ACCOUNTS!O617>\"\",ACCOUNTS!O617,IF(ACCOUNTS!P617>\"\",ACCOUNTS!P617,IF(ACCOUNTS!U617=\"\",\"\",ACCOUNTS!U617))))","v":""},{"$f":"ACCOUNTS!C617","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E617:$BI617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E617:$BI617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E617:$BI617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E617:$BI617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E617:$BI617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E617:$BI617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E617:$BI617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E617:$BI617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUM(BR617:BW617)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUM(BZ617:CE617)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUM(CH617:CM617)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUM(CP617:CU617)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUM(CX617:DC617)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUM(DF617:DK617)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E617:$BI617)","v":0},{"$f":"SUM(DN617:DS617)","v":0}]
[{"$f":"ACCOUNTS!A618","v":"~"},{"$f":"ACCOUNTS!B618","v":"~"},{"$f":"IF(ACCOUNTS!N618>\"\",ACCOUNTS!N618,IF(ACCOUNTS!O618>\"\",ACCOUNTS!O618,IF(ACCOUNTS!P618>\"\",ACCOUNTS!P618,IF(ACCOUNTS!U618=\"\",\"\",ACCOUNTS!U618))))","v":""},{"$f":"ACCOUNTS!C618","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E618:$BI618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E618:$BI618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E618:$BI618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E618:$BI618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E618:$BI618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E618:$BI618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E618:$BI618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E618:$BI618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUM(BR618:BW618)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUM(BZ618:CE618)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUM(CH618:CM618)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUM(CP618:CU618)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUM(CX618:DC618)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUM(DF618:DK618)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E618:$BI618)","v":0},{"$f":"SUM(DN618:DS618)","v":0}]
[{"$f":"ACCOUNTS!A619","v":"~"},{"$f":"ACCOUNTS!B619","v":"~"},null,{"$f":"ACCOUNTS!C619","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E619:$BI619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E619:$BI619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E619:$BI619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E619:$BI619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E619:$BI619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E619:$BI619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E619:$BI619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E619:$BI619)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUM(BR619:BW619)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUM(BZ619:CE619)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUM(CH619:CM619)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUM(CP619:CU619)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUM(CX619:DC619)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUM(DF619:DK619)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E619:$BI619)","v":0},{"$f":"SUM(DN619:DS619)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B621","v":"~"},null,null,0]
[{"$f":"ACCOUNTS!A622","v":"~"},{"$f":"ACCOUNTS!B622","v":"~"},{"$f":"IF(ACCOUNTS!N622>\"\",ACCOUNTS!N622,IF(ACCOUNTS!O622>\"\",ACCOUNTS!O622,IF(ACCOUNTS!P622>\"\",ACCOUNTS!P622,IF(ACCOUNTS!U622=\"\",\"\",ACCOUNTS!U622))))","v":""},{"$f":"ACCOUNTS!C622","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(F622:K622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(N622:S622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(V622:AA622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(AD622:AI622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(AL622:AQ622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(AT622:AY622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(BB622:BG622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(BJ622:BO622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(BR622:BW622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(BZ622:CE622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(CH622:CM622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(CP622:CU622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(CX622:DC622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(DF622:DK622)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E622:$BI622)","v":0},{"$f":"SUM(DN622:DS622)","v":0}]
[{"$f":"ACCOUNTS!A623","v":"~"},{"$f":"ACCOUNTS!B623","v":"~"},{"$f":"IF(ACCOUNTS!N623>\"\",ACCOUNTS!N623,IF(ACCOUNTS!O623>\"\",ACCOUNTS!O623,IF(ACCOUNTS!P623>\"\",ACCOUNTS!P623,IF(ACCOUNTS!U623=\"\",\"\",ACCOUNTS!U623))))","v":""},{"$f":"ACCOUNTS!C623","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E623:$BI623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E623:$BI623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E623:$BI623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUM(AD623:AI623)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUM(AL623:AQ623)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUM(AT623:AY623)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUM(BB623:BG623)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUM(BJ623:BO623)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E623:$BI623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E623:$BI623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E623:$BI623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E623:$BI623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E623:$BI623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E623:$BI623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E623:$BI623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E623:$BI623)","v":0},0]
[{"$f":"ACCOUNTS!A624","v":"~"},{"$f":"ACCOUNTS!B624","v":"~"},{"$f":"IF(ACCOUNTS!N624>\"\",ACCOUNTS!N624,IF(ACCOUNTS!O624>\"\",ACCOUNTS!O624,IF(ACCOUNTS!P624>\"\",ACCOUNTS!P624,IF(ACCOUNTS!U624=\"\",\"\",ACCOUNTS!U624))))","v":""},{"$f":"ACCOUNTS!C624","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E624:$BI624)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E624:$BI624)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E624:$BI624)","v":0},0]
[{"$f":"ACCOUNTS!A625","v":"~"},{"$f":"ACCOUNTS!B625","v":"~"},{"$f":"IF(ACCOUNTS!N625>\"\",ACCOUNTS!N625,IF(ACCOUNTS!O625>\"\",ACCOUNTS!O625,IF(ACCOUNTS!P625>\"\",ACCOUNTS!P625,IF(ACCOUNTS!U625=\"\",\"\",ACCOUNTS!U625))))","v":""},{"$f":"ACCOUNTS!C625","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E625:$BI625)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E625:$BI625)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E625:$BI625)","v":0},0]
[{"$f":"ACCOUNTS!A626","v":"~"},{"$f":"ACCOUNTS!B626","v":"~"},{"$f":"IF(ACCOUNTS!N626>\"\",ACCOUNTS!N626,IF(ACCOUNTS!O626>\"\",ACCOUNTS!O626,IF(ACCOUNTS!P626>\"\",ACCOUNTS!P626,IF(ACCOUNTS!U626=\"\",\"\",ACCOUNTS!U626))))","v":""},{"$f":"ACCOUNTS!C626","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E626:$BI626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E626:$BI626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E626:$BI626)","v":0},0]
[{"$f":"ACCOUNTS!A627","v":"~"},{"$f":"ACCOUNTS!B627","v":"~"},{"$f":"IF(ACCOUNTS!N627>\"\",ACCOUNTS!N627,IF(ACCOUNTS!O627>\"\",ACCOUNTS!O627,IF(ACCOUNTS!P627>\"\",ACCOUNTS!P627,IF(ACCOUNTS!U627=\"\",\"\",ACCOUNTS!U627))))","v":""},{"$f":"ACCOUNTS!C627","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E627:$BI627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E627:$BI627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E627:$BI627)","v":0},0]
[{"$f":"ACCOUNTS!A628","v":"~"},{"$f":"ACCOUNTS!B628","v":"~"},{"$f":"IF(ACCOUNTS!N628>\"\",ACCOUNTS!N628,IF(ACCOUNTS!O628>\"\",ACCOUNTS!O628,IF(ACCOUNTS!P628>\"\",ACCOUNTS!P628,IF(ACCOUNTS!U628=\"\",\"\",ACCOUNTS!U628))))","v":""},{"$f":"ACCOUNTS!C628","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E628:$BI628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E628:$BI628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E628:$BI628)","v":0},0]
[{"$f":"ACCOUNTS!A629","v":"~"},{"$f":"ACCOUNTS!B629","v":"~"},null,{"$f":"ACCOUNTS!C629","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(F629:K629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(N629:S629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(V629:AA629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(AD629:AI629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(AL629:AQ629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(AT629:AY629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(BB629:BG629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(BJ629:BO629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(BR629:BW629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(BZ629:CE629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(CH629:CM629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(CP629:CU629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(CX629:DC629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(DF629:DK629)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E629:$BI629)","v":0},{"$f":"SUM(DN629:DS629)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B631","v":"~"},null,{"$f":"ACCOUNTS!C631","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(F631:K631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(N631:S631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(V631:AA631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(AD631:AI631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(AL631:AQ631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(AT631:AY631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(BB631:BG631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(BJ631:BO631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(BR631:BW631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(BZ631:CE631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(CH631:CM631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(CP631:CU631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(CX631:DC631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(DF631:DK631)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E631:$BI631)","v":0},{"$f":"SUM(DN631:DS631)","v":0}]
[null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B633","v":"~"},null,{"$f":"ACCOUNTS!C633","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$9:$BH$9,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BH$10,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BH$11,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BH$12,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$13:$BH$13,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$14:$BH$14,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(F633:K633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$16:$BH$16,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BH$17,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BH$18,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BH$19,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$20:$BH$20,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$21:$BH$21,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(N633:S633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$23:$BH$23,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BH$24,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BH$25,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BH$26,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$27:$BH$27,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$28:$BH$28,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(V633:AA633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$30:$BH$30,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BH$31,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BH$32,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BH$33,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$34:$BH$34,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$35:$BH$35,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(AD633:AI633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$37:$BH$37,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BH$38,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BH$39,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BH$40,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$41:$BH$41,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$42:$BH$42,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(AL633:AQ633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$44:$BH$44,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BH$45,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BH$46,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BH$47,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$48:$BH$48,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$49:$BH$49,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(AT633:AY633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$51:$BH$51,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BH$52,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BH$53,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BH$54,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$55:$BH$55,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$56:$BH$56,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(BB633:BG633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$58:$BH$58,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BH$59,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BH$60,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BH$61,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$62:$BH$62,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$63:$BH$63,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(BJ633:BO633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$65:$BH$65,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BH$66,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BH$67,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BH$68,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$69:$BH$69,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$70:$BH$70,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(BR633:BW633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$72:$BH$72,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BH$73,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BH$74,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BH$75,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$76:$BH$76,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$77:$BH$77,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(BZ633:CE633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$79:$BH$79,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BH$80,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BH$81,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BH$82,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$83:$BH$83,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$84:$BH$84,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(CH633:CM633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$86:$BH$86,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BH$87,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BH$88,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BH$89,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$90:$BH$90,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$91:$BH$91,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(CP633:CU633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$93:$BH$93,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BH$94,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BH$95,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BH$96,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$97:$BH$97,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$98:$BH$98,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(CX633:DC633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$100:$BH$100,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BH$101,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BH$102,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BH$103,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$104:$BH$104,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$105:$BH$105,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(DF633:DK633)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$107:$BH$107,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BH$108,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BH$109,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BH$110,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$111:$BH$111,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$112:$BH$112,FUNCALLOC!$E633:$BI633)","v":0},{"$f":"SUM(DN633:DS633)","v":0}]
[null,null,null,null,0]
[{"$f":"ACCOUNTS!A635","v":"REVENUE"},null,null,null,0]
[{"$f":"ACCOUNTS!A636","v":"480,481"},{"$f":"ACCOUNTS!B636","v":"Res., Comm. & Indus. Sales"},{"$f":"IF(ACCOUNTS!L636=\"\",\"\",ACCOUNTS!L636)","v":"SALESREV"},{"$f":"ACCOUNTS!C636","v":427599407.33416641},0,0,{"$f":"CLASSALLOC!H2227","v":314237754.38196468},0,0,0,0,{"$f":"SUM(F636:K636)","v":314237754.38196468},null,0,{"$f":"CLASSALLOC!I2227","v":93351851.201542571},0,0,0,0,{"$f":"SUM(N636:S636)","v":93351851.201542571},null,0,{"$f":"CLASSALLOC!J2227","v":15357393.334420495},0,0,0,0,{"$f":"SUM(V636:AA636)","v":15357393.334420495},null,0,{"$f":"CLASSALLOC!K2227","v":1574656.0043214299},0,0,0,0,{"$f":"SUM(AD636:AI636)","v":1574656.0043214299},null,0,{"$f":"CLASSALLOC!L2227","v":1991251.2003532224},0,0,0,0,{"$f":"SUM(AL636:AQ636)","v":1991251.2003532224},null,0,{"$f":"CLASSALLOC!M2227","v":1086501.2115640081},0,0,0,0,{"$f":"SUM(AT636:AY636)","v":1086501.2115640081},null,0,{"$f":"CLASSALLOC!N2227","v":0},0,0,0,0,{"$f":"SUM(BB636:BG636)","v":0},null,0,{"$f":"CLASSALLOC!O2227","v":0},0,0,0,0,{"$f":"SUM(BJ636:BO636)","v":0},null,0,{"$f":"CLASSALLOC!P2227","v":0},0,0,0,0,{"$f":"SUM(BR636:BW636)","v":0},null,0,{"$f":"CLASSALLOC!Q2227","v":0},0,0,0,0,{"$f":"SUM(BZ636:CE636)","v":0},null,0,{"$f":"CLASSALLOC!R2227","v":0},0,0,0,0,{"$f":"SUM(CH636:CM636)","v":0},null,0,{"$f":"CLASSALLOC!S2227","v":0},0,0,0,0,{"$f":"SUM(CP636:CU636)","v":0},null,0,{"$f":"CLASSALLOC!T2227","v":0},0,0,0,0,{"$f":"SUM(CX636:DC636)","v":0},null,0,{"$f":"CLASSALLOC!U2227","v":0},0,0,0,0,{"$f":"SUM(DF636:DK636)","v":0},null,0,{"$f":"CLASSALLOC!V2227","v":0},0,0,0,0,{"$f":"SUM(DN636:DS636)","v":0}]
[{"$f":"ACCOUNTS!A637","v":489},{"$f":"ACCOUNTS!B637","v":"Rev From Transp. of Gas To Others"},{"$f":"IF(ACCOUNTS!L637=\"\",\"\",ACCOUNTS!L637)","v":"TRANSREV"},{"$f":"ACCOUNTS!C637","v":16402479.055654867},0,0,{"$f":"CLASSALLOC!H2228","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!I2228","v":21683.969272602408},0,0,0,0,21683.969272602408,null,0,{"$f":"CLASSALLOC!J2228","v":4121663.298224709},0,0,0,0,4121663.298224709,null,0,{"$f":"CLASSALLOC!K2228","v":6937069.4664573576},0,0,0,0,{"$f":"SUM(AD637:AI637)","v":6937069.4664573576},null,0,{"$f":"CLASSALLOC!L2228","v":70956.431430000011},0,0,0,0,{"$f":"SUM(AL637:AQ637)","v":70956.431430000011},null,0,{"$f":"CLASSALLOC!M2228","v":3532189.3071032236},0,0,0,0,{"$f":"SUM(AT637:AY637)","v":3532189.3071032236},null,0,{"$f":"CLASSALLOC!N2228","v":1718916.583166973},0,0,0,0,{"$f":"SUM(BB637:BG637)","v":1718916.583166973},null,0,{"$f":"CLASSALLOC!O2228","v":0},0,0,0,0,{"$f":"SUM(BJ637:BO637)","v":0},null,0,{"$f":"CLASSALLOC!P2228","v":0},0,0,0,0,{"$f":"SUM(BR637:BW637)","v":0},null,0,{"$f":"CLASSALLOC!Q2228","v":0},0,0,0,0,{"$f":"SUM(BZ637:CE637)","v":0},null,0,{"$f":"CLASSALLOC!R2228","v":0},0,0,0,0,{"$f":"SUM(CH637:CM637)","v":0},null,0,{"$f":"CLASSALLOC!S2228","v":0},0,0,0,0,{"$f":"SUM(CP637:CU637)","v":0},null,0,{"$f":"CLASSALLOC!T2228","v":0},0,0,0,0,{"$f":"SUM(CX637:DC637)","v":0},null,0,{"$f":"CLASSALLOC!U2228","v":0},0,0,0,0,{"$f":"SUM(DF637:DK637)","v":0},null,0,{"$f":"CLASSALLOC!V2228","v":0},0,0,0,0,{"$f":"SUM(DN637:DS637)","v":0}]
[{"$f":"ACCOUNTS!A638","v":0},{"$f":"ACCOUNTS!B638","v":"Other Operating Revenue"},{"$f":"IF(ACCOUNTS!L638=\"\",\"\",ACCOUNTS!L638)","v":"OTHREV"},{"$f":"ACCOUNTS!C638","v":4130042.3100000005},0,0,{"$f":"CLASSALLOC!H2229","v":3941974.0417483458},0,0,0,0,3941974.0417483458,null,0,{"$f":"CLASSALLOC!I2229","v":157277.28209918912},0,0,0,0,157277.28209918912,null,0,{"$f":"CLASSALLOC!J2229","v":-14275.003398166793},0,0,0,0,-14275.003398166793,null,0,{"$f":"CLASSALLOC!K2229","v":-117055.40335754609},0,0,0,0,-117055.40335754609,null,0,{"$f":"CLASSALLOC!L2229","v":-131.85386906476452},0,0,0,0,-131.85386906476452,null,0,{"$f":"CLASSALLOC!M2229","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!N2229","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!O2229","v":162253.24677724313},0,0,0,0,162253.24677724313,null,0,{"$f":"CLASSALLOC!P2229","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!Q2229","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!R2229","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!S2229","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!T2229","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!U2229","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!V2229","v":0},0,0,0,0,0]
[{"$f":"ACCOUNTS!A639","v":0},{"$f":"ACCOUNTS!B639","v":"Rental Revenue"},{"$f":"IF(ACCOUNTS!L639=\"\",\"\",ACCOUNTS!L639)","v":"DIR_386"},{"$f":"ACCOUNTS!C639","v":5310380.6899999985},0,0,{"$f":"CLASSALLOC!H2230","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!I2230","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!J2230","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!K2230","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!L2230","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!M2230","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!N2230","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!O2230","v":5310380.6899999985},0,0,0,0,5310380.6899999985,null,0,{"$f":"CLASSALLOC!P2230","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!Q2230","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!R2230","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!S2230","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!T2230","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!U2230","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!V2230","v":0},0,0,0,0,0]
[{"$f":"ACCOUNTS!A640","v":0},{"$f":"ACCOUNTS!B640","v":"Forfeited Discounts"},{"$f":"IF(ACCOUNTS!L640=\"\",\"\",ACCOUNTS!L640)","v":"DIR_904"},{"$f":"ACCOUNTS!C640","v":909870.97},0,0,{"$f":"CLASSALLOC!H2231","v":772892.24971129512},0,0,0,0,772892.24971129512,null,0,{"$f":"CLASSALLOC!I2231","v":86341.003308602623},0,0,0,0,86341.003308602623,null,0,{"$f":"CLASSALLOC!J2231","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!K2231","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!L2231","v":31.041279015711662},0,0,0,0,31.041279015711662,null,0,{"$f":"CLASSALLOC!M2231","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!N2231","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!O2231","v":50606.675701086431},0,0,0,0,50606.675701086431,null,0,{"$f":"CLASSALLOC!P2231","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!Q2231","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!R2231","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!S2231","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!T2231","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!U2231","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!V2231","v":0},0,0,0,0,0]
[{"$f":"ACCOUNTS!A641","v":"~"},{"$f":"ACCOUNTS!B641","v":"~"},{"$f":"IF(ACCOUNTS!L641=\"\",\"\",ACCOUNTS!L641)","v":""},{"$f":"ACCOUNTS!C641","v":0},0,0,{"$f":"CLASSALLOC!H2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!I2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!J2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!K2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!L2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!M2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!N2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!O2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!P2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!Q2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!R2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!S2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!T2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!U2232","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!V2232","v":0},0,0,0,0,0]
[{"$f":"ACCOUNTS!A646","v":"~"},{"$f":"ACCOUNTS!B646","v":"~"},{"$f":"IF(ACCOUNTS!L646=\"\",\"\",ACCOUNTS!L646)","v":""},{"$f":"ACCOUNTS!C646","v":0},0,0,{"$f":"CLASSALLOC!H2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!I2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!J2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!K2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!L2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!M2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!N2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!O2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!P2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!Q2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!R2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!S2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!T2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!U2233","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!V2233","v":0},0,0,0,0,0]
[{"$f":"ACCOUNTS!A647","v":"~"},{"$f":"ACCOUNTS!B647","v":"~"},{"$f":"IF(ACCOUNTS!L647=\"\",\"\",ACCOUNTS!L647)","v":""},{"$f":"ACCOUNTS!C647","v":0},0,0,{"$f":"CLASSALLOC!H2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!I2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!J2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!K2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!L2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!M2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!N2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!O2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!P2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!Q2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!R2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!S2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!T2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!U2234","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!V2234","v":0},0,0,0,0,0]
[{"$f":"ACCOUNTS!A648","v":"~"},{"$f":"ACCOUNTS!B648","v":"~"},{"$f":"IF(ACCOUNTS!L648=\"\",\"\",ACCOUNTS!L648)","v":""},{"$f":"ACCOUNTS!C648","v":0},0,0,{"$f":"CLASSALLOC!H2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!I2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!J2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!K2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!L2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!M2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!N2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!O2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!P2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!Q2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!R2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!S2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!T2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!U2235","v":0},0,0,0,0,0,null,0,{"$f":"CLASSALLOC!V2235","v":0},0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B649","v":"TOTAL REVENUE"},null,{"$f":"ACCOUNTS!C649","v":454352180.35982132},0,{"$f":"SUM(F636:F644)","v":0},318952620.6734243,0,0,0,0,318952620.6734243,null,{"$f":"SUM(N636:N644)","v":0},93617153.456222966,0,0,0,0,93617153.456222966,null,{"$f":"SUM(V636:V644)","v":0},19464781.62924704,0,0,0,0,19464781.62924704,null,{"$f":"SUM(AD636:AD644)","v":0},8394670.0674212407,0,0,0,0,8394670.0674212407,null,{"$f":"SUM(AL636:AL644)","v":0},2062106.8191931734,0,0,0,0,2062106.8191931734,null,{"$f":"SUM(AT636:AT644)","v":0},4618690.5186672322,0,0,0,0,4618690.5186672322,null,{"$f":"SUM(BB636:BB644)","v":0},1718916.583166973,0,0,0,0,1718916.583166973,null,{"$f":"SUM(BJ636:BJ644)","v":0},5523240.6124783279,0,0,0,0,5523240.6124783279,null,{"$f":"SUM(BR636:BR644)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BZ636:BZ644)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CH636:CH644)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CP636:CP644)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CX636:CX644)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DF636:DF644)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DN636:DN644)","v":0},0,0,0,0,0,0]
[null,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,{"$f":"CF598","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF631","v":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,{"$f":"SUM(AW652:AW653)","v":0}]

{"sheet":"ALLOC","index":10,"n_rows":114,"n_cols":60,"rows_kept":114,"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$9)","v":"Proposed Test Year"}]
["~","Classification","Col. Ref.",{"$f":"FUNCALLOC!E3","v":"F_PRODU_PDAYXT"},{"$f":"FUNCALLOC!F3","v":"F_STORG_SEAS3_DEM"},{"$f":"FUNCALLOC!G3","v":"F_DISTR_P_MAINS"},{"$f":"FUNCALLOC!H3","v":"F_DISTR_PDAY"},{"$f":"FUNCALLOC!I3","v":"F_TRANS_PAVG"},{"$f":"FUNCALLOC!J3","v":"F_DISTR_PAVG"},{"$f":"FUNCALLOC!K3","v":"F_STORG_COM_1"},{"$f":"FUNCALLOC!L3","v":"F_DISTR_A_MAINS"},{"$f":"FUNCALLOC!M3","v":"F_DISTR_COM_1"},{"$f":"FUNCALLOC!N3","v":"F_PRODU_COM_1"},{"$f":"FUNCALLOC!O3","v":"F_PRODU_COM1XT_COM"},{"$f":"FUNCALLOC!P3","v":"F_DISTR_STRREV"},{"$f":"FUNCALLOC!Q3","v":"F_DISTR_OTHREV"},{"$f":"FUNCALLOC!R3","v":"F_DISTR_STREV"},{"$f":"FUNCALLOC!S3","v":"F_DISTR_SERV"},{"$f":"FUNCALLOC!T3","v":"F_DISTR_DIR_380"},{"$f":"FUNCALLOC!U3","v":"F_DISTR_MTRS_CUS"},{"$f":"FUNCALLOC!V3","v":"F_DISTR_MTRS_INST"},{"$f":"FUNCALLOC!W3","v":"F_DISTR_MTRS_385"},{"$f":"FUNCALLOC!X3","v":"F_DISTR_DIR_386"},{"$f":"FUNCALLOC!Y3","v":"F_DISTR_DIR_252"},{"$f":"FUNCALLOC!Z3","v":"F_DISTR_DIR_235"},{"$f":"FUNCALLOC!AA3","v":"F_DISTR_CUST"},{"$f":"FUNCALLOC!AB3","v":"F_DISTR_DIR_904"},{"$f":"FUNCALLOC!AC3","v":"F_DISTR_DIR_908"},{"$f":"FUNCALLOC!AD3","v":"F_DISTR_CUSTXT"},{"$f":"FUNCALLOC!AE3","v":"F_STORG_LNGMAINS"},{"$f":"FUNCALLOC!AF3","v":"F_SALES_DIR_DSALES"},{"$f":"FUNCALLOC!AG3","v":"F_SALES_SALES_902"},{"$f":"FUNCALLOC!AH3","v":"F_SALES_DIR_CASALES"},{"$f":"FUNCALLOC!AI3","v":"F_SALES_DIR_CUSTXT"},{"$f":"FUNCALLOC!AJ3","v":"F_SALES_DIR926_SALES"},{"$f":"FUNCALLOC!AK3","v":"F_SALES_DIR408_SALES"},{"$f":"FUNCALLOC!AL3","v":"F_TRNSP_DIR_DTRNSP"},{"$f":"FUNCALLOC!AM3","v":"F_TRNSP_TRANS_902"},{"$f":"FUNCALLOC!AN3","v":"F_TRNSP_DIR_CATRNSP"},{"$f":"FUNCALLOC!AO3","v":"F_TRNSP_DIR920_TRNSPT"},{"$f":"FUNCALLOC!AP3","v":"F_TRNSP_DIR921_TRNSPT"},{"$f":"FUNCALLOC!AQ3","v":"F_TRNSP_DIR926_TRNSPT"},{"$f":"FUNCALLOC!AR3","v":"F_TRNSP_DIR408_TRNSPT"},{"$f":"FUNCALLOC!AS3","v":"~"},{"$f":"FUNCALLOC!AT3","v":"~"},{"$f":"FUNCALLOC!AU3","v":"~"},{"$f":"FUNCALLOC!AV3","v":"~"},{"$f":"FUNCALLOC!AW3","v":"~"},{"$f":"FUNCALLOC!AX3","v":"~"},{"$f":"FUNCALLOC!AY3","v":"~"},{"$f":"FUNCALLOC!AZ3","v":"~"},{"$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":"~"}]
[]
[null,null,"Allocator",{"$f":"IF(D3=\"~\",\"~\",REPLACE(D3,1,8,\"\"))","v":"PDAYXT"},{"$f":"IF(E3=\"~\",\"~\",REPLACE(E3,1,8,\"\"))","v":"SEAS3_DEM"},"P_MAINS","PDAY","PAVG","PAVG","COM_1","A_MAINS","COM_1","COM_1","COM1XT_COM","STRREV","OTHREV","STREV","SERV","DIR_380","MTRS_CUS","MTRS_INST","MTRS_385","DIR_386","DIR_252","DIR_235","CUST","DIR_904","DIR_908","CUSTXT","LNGMAINS","DIR_DSALES","SALES_902","DIR_CASALES","DIR_CUSTXT","DIR926_SALES",{"$f":"IF(AJ3=\"~\",\"~\",REPLACE(AJ3,1,8,\"\"))","v":"DIR408_SALES"},"DIR_DTRNSP","TRANS_902","DIR_CATRNSP","DIR920_TRNSPT","DIR921_TRNSPT","DIR926_TRNSPT","DIR408_TRNSPT",{"$f":"IF(AR3=\"~\",\"~\",REPLACE(AR3,1,8,\"\"))","v":"~"},"~","~","~","~","~","~","~","~","~","~","~","~","~","~",{"$f":"IF(BG3=\"~\",\"~\",REPLACE(BG3,1,8,\"\"))","v":"~"},"~"]
[]
["Rate Class","Classification"]
[{"$f":"INPUTS!$C$16","v":"Residential (16,23,53)"},null,null,{"$f":"SUM(D9:D14)","v":0.71381754808071785},{"$f":"SUM(E9:E14)","v":0.70320703207032076},0.70171589224609543,0.69761413747027756,0.6376046003301471,0.6376046003301471,0.51142073185045578,0.56562323416426818,0.51142073185045578,0.51142073185045578,0.63586669177820254,0.69823872552840449,0.9544633555457076,0.70773968312844671,0.58097753083903425,0,0.79183624230164151,0.92798344577357006,4.480485731817526E-3,0,0.92998291504878872,0.76234961982999894,0.9295532727065331,0.84945258744907004,0,0.9298147427846144,0.71381754808071785,6.3074053263342481E-3,0.92085871968405586,0.87963708832018705,0.9298147427846144,0.57957562765478099,0.57991381719571899,0,0,0,0,0,0,0,{"$f":"SUM(AR9:AR14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG9:BG14)","v":0},0]
[{"$f":"IF(B9=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A8=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},5,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B9,INDEX(INDIRECT(D$5),1,$C9),0))","v":0.71381754808071785},{"$f":"IF(E$5=\"~\",0,IF(INDEX(INDIRECT(E$5),1,3)=$B9,INDEX(INDIRECT(E$5),1,$C9),0))","v":0.70320703207032076},0.70171589224609543,0.69761413747027756,0.6376046003301471,0.6376046003301471,0,0,0,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B9,INDEX(INDIRECT(N$5),1,$C9),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B9,INDEX(INDIRECT(X$5),1,$C9),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B9,INDEX(INDIRECT(AH$5),1,$C9),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$5),1,3)=$B9,INDEX(INDIRECT(AX$5),1,$C9),0))","v":0},0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A8=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},5,0,0,0,0,0,0,0.51142073185045578,0.56562323416426818,0.51142073185045578,0.51142073185045578,0.63586669177820254,0.69823872552840449,0.9544633555457076,0.70773968312844671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A8=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58097753083903425,0,0.79183624230164151,0.92798344577357006,4.480485731817526E-3,0,0.92998291504878872,0.76234961982999894,0.9295532727065331,0.84945258744907004,0,0.9298147427846144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A8=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.71381754808071785,6.3074053263342481E-3,0.92085871968405586,0.87963708832018705,0.9298147427846144,0.57957562765478099,0.57991381719571899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A8=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A8=\"~\",\"~\",INPUTS!$B$40)","v":"~"},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$17","v":"Comm. & Indus. (31,31T)"},null,null,{"$f":"SUM(D16:D21)","v":0.25442512799149547},0.22650226502265022,0.25011174939368508,0.24864976588454732,0.23183264710892759,0.23183264710892759,0.19657154274306723,0.21740501474919674,0.19657154274306723,0.19657154274306723,0.24436609903097872,0.20747671877931909,3.8081276242225494E-2,0.21029986140382254,0.41057429535625761,0,0.20407436061598352,7.1381597596235649E-2,0.52421899415455353,0,6.8280887759036943E-2,0.21244217171304325,6.8249342705817825E-2,9.4893678505428777E-2,0,6.8265429370686637E-2,0.25442512799149547,0.56223313375461637,7.6898842776211923E-2,8.6062528116443937E-2,6.8265429370686637E-2,0.29444011983838997,{"$f":"SUM(AJ16:AJ21)","v":0.29423491164802479},7.2991203194509536E-3,7.7922077922077931E-3,1.9610179843533251E-4,0,0,2.1240418953942836E-3,2.1218763637783815E-3,{"$f":"SUM(AR16:AR21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG16:BG21)","v":0},0]
[{"$f":"IF(B16=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A15=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"C9+1","v":6},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B16,INDEX(INDIRECT(D$5),1,$C16),0))","v":0.25442512799149547},0.22650226502265022,0.25011174939368508,0.24864976588454732,0.23183264710892759,0.23183264710892759,0,0,0,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B16,INDEX(INDIRECT(N$5),1,$C16),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B16,INDEX(INDIRECT(X$5),1,$C16),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B16,INDEX(INDIRECT(AH$5),1,$C16),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$5),1,3)=$B16,INDEX(INDIRECT(AX$5),1,$C16),0))","v":0},0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A15=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},6,0,0,0,0,0,0,0.19657154274306723,0.21740501474919674,0.19657154274306723,0.19657154274306723,0.24436609903097872,0.20747671877931909,3.8081276242225494E-2,0.21029986140382254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A15=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41057429535625761,0,0.20407436061598352,7.1381597596235649E-2,0.52421899415455353,0,6.8280887759036943E-2,0.21244217171304325,6.8249342705817825E-2,9.4893678505428777E-2,0,6.8265429370686637E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A15=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25442512799149547,0.56223313375461637,7.6898842776211923E-2,8.6062528116443937E-2,6.8265429370686637E-2,0.29444011983838997,0.29423491164802479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A15=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2991203194509536E-3,7.7922077922077931E-3,1.9610179843533251E-4,0,0,2.1240418953942836E-3,2.1218763637783815E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A15=\"~\",\"~\",INPUTS!$B$40)","v":"~"},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$18","v":"Large Volume (41,41T)"},null,null,{"$f":"SUM(D23:D28)","v":3.0436893022477884E-2},4.2600426004260041E-2,3.966625249553081E-2,3.943439050920533E-2,5.0060331197818428E-2,5.0060331197818428E-2,7.2465946905245299E-2,8.0146190216055568E-2,7.2465946905245299E-2,7.2465946905245299E-2,6.8712036793904127E-2,4.3282614797270261E-2,-3.456381878607629E-3,4.387156277877418E-2,7.2940609170870753E-3,0,4.0454196535351485E-3,6.27019672317025E-4,0.28401543538289964,0,1.7361971921742853E-3,1.0939915764433202E-2,1.7353950873009671E-3,0,0,1.6074330885153933E-3,3.0436893022477884E-2,0.17181025273496281,1.8778867304630579E-3,1.0394050761575081E-2,1.6074330885153933E-3,8.679094362956627E-2,{"$f":"SUM(AJ23:AJ28)","v":8.6691163814522285E-2},0.38553176081159779,0.37922077922077924,4.7322257572672589E-2,0,0,0.13950699879452833,0.13940030592963806,{"$f":"SUM(AR23:AR28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG23:BG28)","v":0},0]
[{"$f":"IF(B23=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A22=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"C16+1","v":7},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B23,INDEX(INDIRECT(D$5),1,$C23),0))","v":3.0436893022477884E-2},4.2600426004260041E-2,3.966625249553081E-2,3.943439050920533E-2,5.0060331197818428E-2,5.0060331197818428E-2,0,0,0,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B23,INDEX(INDIRECT(N$5),1,$C23),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B23,INDEX(INDIRECT(X$5),1,$C23),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B23,INDEX(INDIRECT(AH$5),1,$C23),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$5),1,3)=$B23,INDEX(INDIRECT(AX$5),1,$C23),0))","v":0},0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A22=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},7,0,0,0,0,0,0,7.2465946905245299E-2,8.0146190216055568E-2,7.2465946905245299E-2,7.2465946905245299E-2,6.8712036793904127E-2,4.3282614797270261E-2,-3.456381878607629E-3,4.387156277877418E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A22=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2940609170870753E-3,0,4.0454196535351485E-3,6.27019672317025E-4,0.28401543538289964,0,1.7361971921742853E-3,1.0939915764433202E-2,1.7353950873009671E-3,0,0,1.6074330885153933E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A22=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0436893022477884E-2,0.17181025273496281,1.8778867304630579E-3,1.0394050761575081E-2,1.6074330885153933E-3,8.679094362956627E-2,8.6691163814522285E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A22=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38553176081159779,0.37922077922077924,4.7322257572672589E-2,0,0,0.13950699879452833,0.13940030592963806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A22=\"~\",\"~\",INPUTS!$B$40)","v":"~"},7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$19","v":"Interruptible (85, 85T)"},null,null,{"$f":"SUM(D30:D35)","v":6.8489708424552057E-4},6.6100661006610068E-3,5.2766353087335431E-3,6.27102342494581E-3,2.888168364401443E-2,2.888168364401443E-2,7.6351586712933378E-2,6.8585877864156472E-2,7.6351586712933378E-2,7.6351586712933378E-2,1.6891280208607893E-2,1.8913119960563666E-2,-2.8342422321951003E-2,1.9170471413956405E-2,0,0.76663342183447758,2.2960535137603488E-5,3.4015533760417274E-6,0.11328219005821592,0,0,0,1.5730717405988646E-4,0,0,3.4219920288659581E-5,6.8489708424552057E-4,9.0222319247201185E-3,6.7509409123896642E-6,3.9655727516048414E-3,3.4219920288659581E-5,1.0691686793876307E-2,{"$f":"SUM(AJ30:AJ35)","v":1.0681008480228599E-2},0.47027498081238372,0.46753246753246752,0.16547259152049903,0,0,0.24856354198423689,0.24848079336920717,{"$f":"SUM(AR30:AR35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG30:BG35)","v":0},0]
[{"$f":"IF(B30=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A29=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"C23+1","v":8},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B30,INDEX(INDIRECT(D$5),1,$C30),0))","v":6.8489708424552057E-4},6.6100661006610068E-3,5.2766353087335431E-3,6.27102342494581E-3,2.888168364401443E-2,2.888168364401443E-2,0,0,0,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B30,INDEX(INDIRECT(N$5),1,$C30),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B30,INDEX(INDIRECT(X$5),1,$C30),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B30,INDEX(INDIRECT(AH$5),1,$C30),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$5),1,3)=$B30,INDEX(INDIRECT(AX$5),1,$C30),0))","v":0},0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A29=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},8,0,0,0,0,0,0,7.6351586712933378E-2,6.8585877864156472E-2,7.6351586712933378E-2,7.6351586712933378E-2,1.6891280208607893E-2,1.8913119960563666E-2,-2.8342422321951003E-2,1.9170471413956405E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A29=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.76663342183447758,2.2960535137603488E-5,3.4015533760417274E-6,0.11328219005821592,0,0,0,1.5730717405988646E-4,0,0,3.4219920288659581E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A29=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8489708424552057E-4,9.0222319247201185E-3,6.7509409123896642E-6,3.9655727516048414E-3,3.4219920288659581E-5,1.0691686793876307E-2,1.0681008480228599E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A29=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47027498081238372,0.46753246753246752,0.16547259152049903,0,0,0.24856354198423689,0.24848079336920717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A29=\"~\",\"~\",INPUTS!$B$40)","v":"~"},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$20","v":"Limited Interruptible (86, 86T)"},null,null,{"$f":"SUM(D37:D42)","v":6.355338210632587E-4},8.3300833008330081E-3,5.8491005698473064E-4,6.951370436320708E-4,3.1160129824644224E-3,3.1160129824644224E-3,8.1830382680464237E-3,7.350742628573043E-3,8.1830382680464237E-3,8.1830382680464237E-3,9.8076177587131923E-3,4.5822413395973172E-3,-3.1925549223916912E-5,4.644592050162287E-3,1.1541128876209577E-3,0,1.336338198979316E-5,3.4015533760417274E-6,2.6504629773561505E-2,0,0,1.9047519341625285E-3,2.7458529043489113E-4,3.4116132989397018E-5,0,2.7215373555086443E-4,6.355338210632587E-4,2.7396676918762731E-2,3.5554955471918891E-4,1.509399515918006E-3,2.7215373555086443E-4,1.367713852594663E-2,{"$f":"SUM(AJ37:AJ42)","v":1.3662703754833826E-2},1.364266061628697E-2,1.8181818181818181E-2,1.7045624964032989E-3,0,0,4.9182064693781636E-3,4.9155487700107796E-3,{"$f":"SUM(AR37:AR42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG37:BG42)","v":0},0]
[{"$f":"IF(B37=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A36=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"C30+1","v":9},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B37,INDEX(INDIRECT(D$5),1,$C37),0))","v":6.355338210632587E-4},8.3300833008330081E-3,5.8491005698473064E-4,6.951370436320708E-4,3.1160129824644224E-3,3.1160129824644224E-3,0,0,0,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B37,INDEX(INDIRECT(N$5),1,$C37),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B37,INDEX(INDIRECT(X$5),1,$C37),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B37,INDEX(INDIRECT(AH$5),1,$C37),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$5),1,3)=$B37,INDEX(INDIRECT(AX$5),1,$C37),0))","v":0},0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A36=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},9,0,0,0,0,0,0,8.1830382680464237E-3,7.350742628573043E-3,8.1830382680464237E-3,8.1830382680464237E-3,9.8076177587131923E-3,4.5822413395973172E-3,-3.1925549223916912E-5,4.644592050162287E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A36=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1541128876209577E-3,0,1.336338198979316E-5,3.4015533760417274E-6,2.6504629773561505E-2,0,0,1.9047519341625285E-3,2.7458529043489113E-4,3.4116132989397018E-5,0,2.7215373555086443E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A36=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.355338210632587E-4,2.7396676918762731E-2,3.5554955471918891E-4,1.509399515918006E-3,2.7215373555086443E-4,1.367713852594663E-2,1.3662703754833826E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A36=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.364266061628697E-2,1.8181818181818181E-2,1.7045624964032989E-3,0,0,4.9182064693781636E-3,4.9155487700107796E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A36=\"~\",\"~\",INPUTS!$B$40)","v":"~"},9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$21","v":"Non-Exclusive Interruptible (87, 87T)"},null,null,{"$f":"SUM(D44:D49)","v":0},1.2750127501275011E-2,1.3187337756975235E-3,2.3624332252829908E-3,3.5097164751596334E-2,3.5097164751596334E-2,0.10390139085692159,5.9563113654477293E-2,0.10390139085692159,0.10390139085692159,2.43562744295935E-2,1.026276612658172E-2,0,1.0402411927169496E-2,0,9.8661729908614257E-2,0,0,2.8584970239406794E-2,0,0,0,1.8058221511976763E-5,0,0,6.0211003440456739E-6,0,1.3982791883907614E-3,2.2503136374632212E-6,8.21777215846063E-3,6.0211003440456739E-6,1.4824483557439838E-2,{"$f":"SUM(AJ44:AJ49)","v":1.4816395106671527E-2},5.1215854268385957E-2,4.9350649350649353E-2,0.52135387796496235,0,0,0.39319706442893576,0.3933351280083755,{"$f":"SUM(AR44:AR49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG44:BG49)","v":0},0]
[{"$f":"IF(B44=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A43=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"C37+1","v":10},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B44,INDEX(INDIRECT(D$5),1,$C44),0))","v":0},1.2750127501275011E-2,1.3187337756975235E-3,2.3624332252829908E-3,3.5097164751596334E-2,3.5097164751596334E-2,0,0,0,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B44,INDEX(INDIRECT(N$5),1,$C44),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B44,INDEX(INDIRECT(X$5),1,$C44),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B44,INDEX(INDIRECT(AH$5),1,$C44),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$5),1,3)=$B44,INDEX(INDIRECT(AX$5),1,$C44),0))","v":0},0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A43=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},10,0,0,0,0,0,0,0.10390139085692159,5.9563113654477293E-2,0.10390139085692159,0.10390139085692159,2.43562744295935E-2,1.026276612658172E-2,0,1.0402411927169496E-2,0,0,0,0,0,0,0,0,{"$f":"IF(Z$5=\"~\",0,IF(INDEX(INDIRECT(Z$5),1,3)=$B45,INDEX(INDIRECT(Z$5),1,$C45),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A43=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8661729908614257E-2,0,0,2.8584970239406794E-2,0,0,0,1.8058221511976763E-5,0,0,6.0211003440456739E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A43=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3982791883907614E-3,2.2503136374632212E-6,8.21777215846063E-3,6.0211003440456739E-6,1.4824483557439838E-2,1.4816395106671527E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A43=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1215854268385957E-2,4.9350649350649353E-2,0.52135387796496235,0,0,0.39319706442893576,0.3933351280083755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A43=\"~\",\"~\",INPUTS!$B$40)","v":"~"},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$22","v":"Contracts"},null,null,{"$f":"SUM(D51:D56)","v":0},0,1.3258267232728203E-3,4.9731124421088374E-3,1.340755998503158E-2,1.340755998503158E-2,3.1105762663330313E-2,1.3258267232728205E-3,3.1105762663330313E-2,3.1105762663330313E-2,0,3.8194459691220086E-3,0,3.8714172976684435E-3,0,0.13470484825690809,7.6535117125344971E-6,1.1338511253472423E-6,1.8913294659544909E-2,0,0,0,1.2038814341317842E-5,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ51:AJ56)","v":0},7.2035623171894603E-2,7.792207792207792E-2,0.2639506086470273,0,0,0.21169014642752654,0.21174634755899013,{"$f":"SUM(AR51:AR56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG51:BG56)","v":0},0]
[{"$f":"IF(B51=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A50=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"C44+1","v":11},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B51,INDEX(INDIRECT(D$5),1,$C51),0))","v":0},0,1.3258267232728203E-3,4.9731124421088374E-3,1.340755998503158E-2,1.340755998503158E-2,0,0,0,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B51,INDEX(INDIRECT(N$5),1,$C51),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B51,INDEX(INDIRECT(X$5),1,$C51),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B51,INDEX(INDIRECT(AH$5),1,$C51),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$5),1,3)=$B51,INDEX(INDIRECT(AX$5),1,$C51),0))","v":0},0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A50=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},11,0,0,0,0,0,0,3.1105762663330313E-2,1.3258267232728205E-3,3.1105762663330313E-2,3.1105762663330313E-2,0,3.8194459691220086E-3,0,3.8714172976684435E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A50=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13470484825690809,7.6535117125344971E-6,1.1338511253472423E-6,1.8913294659544909E-2,0,0,0,1.2038814341317842E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A50=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A50=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2035623171894603E-2,7.792207792207792E-2,0.2639506086470273,0,0,0.21169014642752654,0.21174634755899013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A50=\"~\",\"~\",INPUTS!$B$40)","v":"~"},11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$23","v":"Rentals"},null,null,{"$f":"SUM(D58:D63)","v":0},0,0,0,0,0,0,0,0,0,0,1.3424367499141622E-2,3.9286097961849474E-2,0,0,0,0,0,0,1,0,1.2363540758361961E-2,0,5.5619617912511743E-2,1,0,0,0.22183202015221307,0,1.0213588375810344E-2,0,0,{"$f":"SUM(AJ58:AJ63)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AR58:AR63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG58:BG63)","v":0},0]
[{"$f":"IF(B58=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A57=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"C51+1","v":12},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B58,INDEX(INDIRECT(D$5),1,$C58),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B58,INDEX(INDIRECT(N$5),1,$C58),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B58,INDEX(INDIRECT(X$5),1,$C58),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B58,INDEX(INDIRECT(AH$5),1,$C58),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$5),1,3)=$B58,INDEX(INDIRECT(AX$5),1,$C58),0))","v":0},0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A57=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},12,0,0,0,0,0,0,0,0,0,0,0,1.3424367499141622E-2,3.9286097961849474E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A57=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1.2363540758361961E-2,0,5.5619617912511743E-2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A57=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22183202015221307,0,1.0213588375810344E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A57=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A57=\"~\",\"~\",INPUTS!$B$40)","v":"~"},12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$24","v":"~"},null,null,{"$f":"SUM(D65:D70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ65:AJ70)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AR65:AR70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG65:BG70)","v":0},0]
[{"$f":"IF(B65=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A64=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"C58+1","v":13},{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B65,INDEX(INDIRECT(D$5),1,$C65),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B65,INDEX(INDIRECT(N$5),1,$C65),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B65,INDEX(INDIRECT(X$5),1,$C65),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AH$5=\"~\",0,IF(INDEX(INDIRECT(AH$5),1,3)=$B65,INDEX(INDIRECT(AH$5),1,$C65),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$5),1,3)=$B65,INDEX(INDIRECT(AX$5),1,$C65),0))","v":0},0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A64=\"~\",\"~\",INPUTS!$B$36)","v":"~"},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A64=\"~\",\"~\",INPUTS!$B$37)","v":"~"},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A64=\"~\",\"~\",INPUTS!$B$38)","v":"~"},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A64=\"~\",\"~\",INPUTS!$B$39)","v":"~"},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A64=\"~\",\"~\",INPUTS!$B$40)","v":"~"},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$25","v":"~"},null,null,{"$f":"SUM(D72:D77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR72:AR77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG72:BG77)","v":0},0]
[{"$f":"IF(B72=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A71=\"~\",\"~\",INPUTS!$B$35)","v":"~"},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A71=\"~\",\"~\",INPUTS!$B$36)","v":"~"},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A71=\"~\",\"~\",INPUTS!$B$37)","v":"~"},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A71=\"~\",\"~\",INPUTS!$B$38)","v":"~"},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A71=\"~\",\"~\",INPUTS!$B$39)","v":"~"},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A71=\"~\",\"~\",INPUTS!$B$40)","v":"~"},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$26","v":"~"},null,null,{"$f":"SUM(D79:D84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR79:AR84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG79:BG84)","v":0},0]
[{"$f":"IF(B79=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A78=\"~\",\"~\",INPUTS!$B$35)","v":"~"},15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A78=\"~\",\"~\",INPUTS!$B$36)","v":"~"},15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A78=\"~\",\"~\",INPUTS!$B$37)","v":"~"},15,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B81,INDEX(INDIRECT(D$5),1,$C81),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$5),1,3)=$B81,INDEX(INDIRECT(T$5),1,$C81),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$5),1,3)=$B81,INDEX(INDIRECT(AJ$5),1,$C81),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$5),1,3)=$B81,INDEX(INDIRECT(AX$5),1,$C81),0))","v":0},0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A78=\"~\",\"~\",INPUTS!$B$38)","v":"~"},15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A78=\"~\",\"~\",INPUTS!$B$39)","v":"~"},15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A78=\"~\",\"~\",INPUTS!$B$40)","v":"~"},15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$27","v":"~"},null,null,{"$f":"SUM(D86:D91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR86:AR91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG86:BG91)","v":0},0]
[{"$f":"IF(B86=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A85=\"~\",\"~\",INPUTS!$B$35)","v":"~"},16,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B86,INDEX(INDIRECT(D$5),1,$C86),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$5),1,3)=$B86,INDEX(INDIRECT(T$5),1,$C86),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$5),1,3)=$B86,INDEX(INDIRECT(AJ$5),1,$C86),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$5),1,3)=$B86,INDEX(INDIRECT(AX$5),1,$C86),0))","v":0},0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A85=\"~\",\"~\",INPUTS!$B$36)","v":"~"},16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A85=\"~\",\"~\",INPUTS!$B$37)","v":"~"},16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A85=\"~\",\"~\",INPUTS!$B$38)","v":"~"},16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A85=\"~\",\"~\",INPUTS!$B$39)","v":"~"},16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A85=\"~\",\"~\",INPUTS!$B$40)","v":"~"},16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$28","v":"~"},null,null,{"$f":"SUM(D93:D98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR93:AR98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG93:BG98)","v":0},0]
[{"$f":"IF(B93=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A92=\"~\",\"~\",INPUTS!$B$35)","v":"~"},17,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B93,INDEX(INDIRECT(D$5),1,$C93),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$5),1,3)=$B93,INDEX(INDIRECT(T$5),1,$C93),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$5),1,3)=$B93,INDEX(INDIRECT(AJ$5),1,$C93),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$5),1,3)=$B93,INDEX(INDIRECT(AX$5),1,$C93),0))","v":0},0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A92=\"~\",\"~\",INPUTS!$B$36)","v":"~"},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A92=\"~\",\"~\",INPUTS!$B$37)","v":"~"},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A92=\"~\",\"~\",INPUTS!$B$38)","v":"~"},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A92=\"~\",\"~\",INPUTS!$B$39)","v":"~"},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A92=\"~\",\"~\",INPUTS!$B$40)","v":"~"},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$29","v":"~"},null,null,{"$f":"SUM(D100:D105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR100:AR105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG100:BG105)","v":0},0]
[{"$f":"IF(B100=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A99=\"~\",\"~\",INPUTS!$B$35)","v":"~"},18,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B100,INDEX(INDIRECT(D$5),1,$C100),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$5),1,3)=$B100,INDEX(INDIRECT(T$5),1,$C100),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$5),1,3)=$B100,INDEX(INDIRECT(AJ$5),1,$C100),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$5),1,3)=$B100,INDEX(INDIRECT(AX$5),1,$C100),0))","v":0},0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A99=\"~\",\"~\",INPUTS!$B$36)","v":"~"},18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A99=\"~\",\"~\",INPUTS!$B$37)","v":"~"},18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A99=\"~\",\"~\",INPUTS!$B$38)","v":"~"},18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A99=\"~\",\"~\",INPUTS!$B$39)","v":"~"},18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A99=\"~\",\"~\",INPUTS!$B$40)","v":"~"},18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"INPUTS!$C$30","v":"~"},null,null,{"$f":"SUM(D107:D112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR107:AR112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG107:BG112)","v":0},0]
[{"$f":"IF(B107=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A106=\"~\",\"~\",INPUTS!$B$35)","v":"~"},19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A106=\"~\",\"~\",INPUTS!$B$36)","v":"~"},19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A106=\"~\",\"~\",INPUTS!$B$37)","v":"~"},19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A106=\"~\",\"~\",INPUTS!$B$38)","v":"~"},19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A106=\"~\",\"~\",INPUTS!$B$39)","v":"~"},19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A106=\"~\",\"~\",INPUTS!$B$40)","v":"~"},19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL",null,{"$f":"SUM(D8:D112)","v":2},2,1.9999999999999998,2,1.9999999999999998,1.9999999999999998,1.9999999999999996,2,1.9999999999999996,1.9999999999999996,2,2.0000000000000004,2.0000000000000004,2.0000000000000004,1.9999999999999998,2,2.0000000000000004,2.0000000000000009,2,2,1.9999999999999998,2,1.9999999999999998,1.9999999999999998,2,2,2,2.0000000000000004,1.9999999999999991,2.0000000000000004,2,1.9999999999999996,{"$f":"SUM(AJ8:AJ112)","v":2},2,1.9999999999999996,2,0,0,1.9999999999999998,2,{"$f":"SUM(AR8:AR112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BG8:BG112)","v":0},0]

{"sheet":"REV REQ","index":11,"n_rows":735,"n_cols":25,"rows_kept":735,"cut":false,"hidden":false,"merged":[]}
["Revenue Requirement"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Proposed Test Year"},null,null,4,null,5,{"$f":"F2+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,"Total",null,{"$f":"INPUTS!$B$16","v":"R - 23, 16, 53"},{"$f":"INPUTS!$B$17","v":"C&I-31, 31T"},{"$f":"INPUTS!$B$18","v":"C&I-41, 41T"},{"$f":"INPUTS!$B$19","v":"85, 85T"},{"$f":"INPUTS!$B$20","v":"86,86T"},{"$f":"INPUTS!$B$21","v":"87, 87T"},{"$f":"INPUTS!$B$22","v":"Contracts"},{"$f":"INPUTS!$B$23","v":"Rentals"},{"$f":"INPUTS!$B$24","v":"~"},{"$f":"INPUTS!$B$25","v":"~"},{"$f":"INPUTS!$B$26","v":"~"},{"$f":"INPUTS!$B$27","v":"~"},{"$f":"INPUTS!$B$28","v":"~"},{"$f":"INPUTS!$B$29","v":"~"},{"$f":"INPUTS!$B$30","v":"~"}]
["Expenses",null,null,null,{"$f":"ROUND((SUM(F4:T4)-D4),1)","v":0}]
["(including non-income taxes & depreciation)",null,null,null,0]
[null,{"$f":"INPUTS!$F$6","v":"Gas Supply"},null,null,0]
[null,{"$f":"IF(OR((B6=\"~\"),(C7=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B6=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1015+CLASSALLOC!F1333+CLASSALLOC!F1493","v":468492.20312669658},0,{"$f":"CLASSALLOC!H1015+CLASSALLOC!H1333+CLASSALLOC!H1493","v":334417.95573083218},{"$f":"CLASSALLOC!I1015+CLASSALLOC!I1333+CLASSALLOC!I1493","v":119196.18874352747},{"$f":"CLASSALLOC!J1015+CLASSALLOC!J1333+CLASSALLOC!J1493","v":14259.447068432242},{"$f":"CLASSALLOC!K1015+CLASSALLOC!K1333+CLASSALLOC!K1493","v":320.86894391323466},{"$f":"CLASSALLOC!L1015+CLASSALLOC!L1333+CLASSALLOC!L1493","v":297.74263999145381},{"$f":"CLASSALLOC!M1015+CLASSALLOC!M1333+CLASSALLOC!M1493","v":0},{"$f":"CLASSALLOC!N1015+CLASSALLOC!N1333+CLASSALLOC!N1493","v":0},{"$f":"CLASSALLOC!O1015+CLASSALLOC!O1333+CLASSALLOC!O1493","v":0},{"$f":"CLASSALLOC!P1015+CLASSALLOC!P1333+CLASSALLOC!P1493","v":0},{"$f":"CLASSALLOC!Q1015+CLASSALLOC!Q1333+CLASSALLOC!Q1493","v":0},{"$f":"CLASSALLOC!R1015+CLASSALLOC!R1333+CLASSALLOC!R1493","v":0},{"$f":"CLASSALLOC!S1015+CLASSALLOC!S1333+CLASSALLOC!S1493","v":0},{"$f":"CLASSALLOC!T1015+CLASSALLOC!T1333+CLASSALLOC!T1493","v":0},{"$f":"CLASSALLOC!U1015+CLASSALLOC!U1333+CLASSALLOC!U1493","v":0},{"$f":"CLASSALLOC!V1015+CLASSALLOC!V1333+CLASSALLOC!V1493","v":0}]
[null,{"$f":"IF(OR((B6=\"~\"),(C8=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B6=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1016+CLASSALLOC!F1334+CLASSALLOC!F1494","v":3072815.2828407092},0,{"$f":"CLASSALLOC!H1016+CLASSALLOC!H1334+CLASSALLOC!H1494","v":1964733.5372295885},{"$f":"CLASSALLOC!I1016+CLASSALLOC!I1334+CLASSALLOC!I1494","v":755052.25699340273},{"$f":"CLASSALLOC!J1016+CLASSALLOC!J1334+CLASSALLOC!J1494","v":210812.63011941712},{"$f":"CLASSALLOC!K1016+CLASSALLOC!K1334+CLASSALLOC!K1494","v":46727.941997615104},{"$f":"CLASSALLOC!L1016+CLASSALLOC!L1334+CLASSALLOC!L1494","v":30278.412526569118},{"$f":"CLASSALLOC!M1016+CLASSALLOC!M1334+CLASSALLOC!M1494","v":67918.167649190393},{"$f":"CLASSALLOC!N1016+CLASSALLOC!N1334+CLASSALLOC!N1494","v":-2707.6636750735715},{"$f":"CLASSALLOC!O1016+CLASSALLOC!O1334+CLASSALLOC!O1494","v":0},{"$f":"CLASSALLOC!P1016+CLASSALLOC!P1334+CLASSALLOC!P1494","v":0},{"$f":"CLASSALLOC!Q1016+CLASSALLOC!Q1334+CLASSALLOC!Q1494","v":0},{"$f":"CLASSALLOC!R1016+CLASSALLOC!R1334+CLASSALLOC!R1494","v":0},{"$f":"CLASSALLOC!S1016+CLASSALLOC!S1334+CLASSALLOC!S1494","v":0},{"$f":"CLASSALLOC!T1016+CLASSALLOC!T1334+CLASSALLOC!T1494","v":0},{"$f":"CLASSALLOC!U1016+CLASSALLOC!U1334+CLASSALLOC!U1494","v":0},{"$f":"CLASSALLOC!V1016+CLASSALLOC!V1334+CLASSALLOC!V1494","v":0}]
[null,{"$f":"IF(OR((B6=\"~\"),(C9=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B6=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1017+CLASSALLOC!F1335+CLASSALLOC!F1495","v":0},0,{"$f":"CLASSALLOC!H1017+CLASSALLOC!H1335+CLASSALLOC!H1495","v":0},{"$f":"CLASSALLOC!I1017+CLASSALLOC!I1335+CLASSALLOC!I1495","v":0},{"$f":"CLASSALLOC!J1017+CLASSALLOC!J1335+CLASSALLOC!J1495","v":0},{"$f":"CLASSALLOC!K1017+CLASSALLOC!K1335+CLASSALLOC!K1495","v":0},{"$f":"CLASSALLOC!L1017+CLASSALLOC!L1335+CLASSALLOC!L1495","v":0},{"$f":"CLASSALLOC!M1017+CLASSALLOC!M1335+CLASSALLOC!M1495","v":0},{"$f":"CLASSALLOC!N1017+CLASSALLOC!N1335+CLASSALLOC!N1495","v":0},{"$f":"CLASSALLOC!O1017+CLASSALLOC!O1335+CLASSALLOC!O1495","v":0},{"$f":"CLASSALLOC!P1017+CLASSALLOC!P1335+CLASSALLOC!P1495","v":0},{"$f":"CLASSALLOC!Q1017+CLASSALLOC!Q1335+CLASSALLOC!Q1495","v":0},{"$f":"CLASSALLOC!R1017+CLASSALLOC!R1335+CLASSALLOC!R1495","v":0},{"$f":"CLASSALLOC!S1017+CLASSALLOC!S1335+CLASSALLOC!S1495","v":0},{"$f":"CLASSALLOC!T1017+CLASSALLOC!T1335+CLASSALLOC!T1495","v":0},{"$f":"CLASSALLOC!U1017+CLASSALLOC!U1335+CLASSALLOC!U1495","v":0},{"$f":"CLASSALLOC!V1017+CLASSALLOC!V1335+CLASSALLOC!V1495","v":0}]
[null,{"$f":"IF(OR((B6=\"~\"),(C10=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B6=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1018+CLASSALLOC!F1336+CLASSALLOC!F1496","v":0},0,{"$f":"CLASSALLOC!H1018+CLASSALLOC!H1336+CLASSALLOC!H1496","v":0},{"$f":"CLASSALLOC!I1018+CLASSALLOC!I1336+CLASSALLOC!I1496","v":0},{"$f":"CLASSALLOC!J1018+CLASSALLOC!J1336+CLASSALLOC!J1496","v":0},{"$f":"CLASSALLOC!K1018+CLASSALLOC!K1336+CLASSALLOC!K1496","v":0},{"$f":"CLASSALLOC!L1018+CLASSALLOC!L1336+CLASSALLOC!L1496","v":0},{"$f":"CLASSALLOC!M1018+CLASSALLOC!M1336+CLASSALLOC!M1496","v":0},{"$f":"CLASSALLOC!N1018+CLASSALLOC!N1336+CLASSALLOC!N1496","v":0},{"$f":"CLASSALLOC!O1018+CLASSALLOC!O1336+CLASSALLOC!O1496","v":0},{"$f":"CLASSALLOC!P1018+CLASSALLOC!P1336+CLASSALLOC!P1496","v":0},{"$f":"CLASSALLOC!Q1018+CLASSALLOC!Q1336+CLASSALLOC!Q1496","v":0},{"$f":"CLASSALLOC!R1018+CLASSALLOC!R1336+CLASSALLOC!R1496","v":0},{"$f":"CLASSALLOC!S1018+CLASSALLOC!S1336+CLASSALLOC!S1496","v":0},{"$f":"CLASSALLOC!T1018+CLASSALLOC!T1336+CLASSALLOC!T1496","v":0},{"$f":"CLASSALLOC!U1018+CLASSALLOC!U1336+CLASSALLOC!U1496","v":0},{"$f":"CLASSALLOC!V1018+CLASSALLOC!V1336+CLASSALLOC!V1496","v":0}]
[null,{"$f":"IF(OR((B6=\"~\"),(C11=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B6=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1019+CLASSALLOC!F1337+CLASSALLOC!F1497","v":0},0,{"$f":"CLASSALLOC!H1019+CLASSALLOC!H1337+CLASSALLOC!H1497","v":0},{"$f":"CLASSALLOC!I1019+CLASSALLOC!I1337+CLASSALLOC!I1497","v":0},{"$f":"CLASSALLOC!J1019+CLASSALLOC!J1337+CLASSALLOC!J1497","v":0},{"$f":"CLASSALLOC!K1019+CLASSALLOC!K1337+CLASSALLOC!K1497","v":0},{"$f":"CLASSALLOC!L1019+CLASSALLOC!L1337+CLASSALLOC!L1497","v":0},{"$f":"CLASSALLOC!M1019+CLASSALLOC!M1337+CLASSALLOC!M1497","v":0},{"$f":"CLASSALLOC!N1019+CLASSALLOC!N1337+CLASSALLOC!N1497","v":0},{"$f":"CLASSALLOC!O1019+CLASSALLOC!O1337+CLASSALLOC!O1497","v":0},{"$f":"CLASSALLOC!P1019+CLASSALLOC!P1337+CLASSALLOC!P1497","v":0},{"$f":"CLASSALLOC!Q1019+CLASSALLOC!Q1337+CLASSALLOC!Q1497","v":0},{"$f":"CLASSALLOC!R1019+CLASSALLOC!R1337+CLASSALLOC!R1497","v":0},{"$f":"CLASSALLOC!S1019+CLASSALLOC!S1337+CLASSALLOC!S1497","v":0},{"$f":"CLASSALLOC!T1019+CLASSALLOC!T1337+CLASSALLOC!T1497","v":0},{"$f":"CLASSALLOC!U1019+CLASSALLOC!U1337+CLASSALLOC!U1497","v":0},{"$f":"CLASSALLOC!V1019+CLASSALLOC!V1337+CLASSALLOC!V1497","v":0}]
[null,{"$f":"IF(OR((B6=\"~\"),(C12=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B6=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1020+CLASSALLOC!F1338+CLASSALLOC!F1498","v":0},0,{"$f":"CLASSALLOC!H1020+CLASSALLOC!H1338+CLASSALLOC!H1498","v":0},{"$f":"CLASSALLOC!I1020+CLASSALLOC!I1338+CLASSALLOC!I1498","v":0},{"$f":"CLASSALLOC!J1020+CLASSALLOC!J1338+CLASSALLOC!J1498","v":0},{"$f":"CLASSALLOC!K1020+CLASSALLOC!K1338+CLASSALLOC!K1498","v":0},{"$f":"CLASSALLOC!L1020+CLASSALLOC!L1338+CLASSALLOC!L1498","v":0},{"$f":"CLASSALLOC!M1020+CLASSALLOC!M1338+CLASSALLOC!M1498","v":0},{"$f":"CLASSALLOC!N1020+CLASSALLOC!N1338+CLASSALLOC!N1498","v":0},{"$f":"CLASSALLOC!O1020+CLASSALLOC!O1338+CLASSALLOC!O1498","v":0},{"$f":"CLASSALLOC!P1020+CLASSALLOC!P1338+CLASSALLOC!P1498","v":0},{"$f":"CLASSALLOC!Q1020+CLASSALLOC!Q1338+CLASSALLOC!Q1498","v":0},{"$f":"CLASSALLOC!R1020+CLASSALLOC!R1338+CLASSALLOC!R1498","v":0},{"$f":"CLASSALLOC!S1020+CLASSALLOC!S1338+CLASSALLOC!S1498","v":0},{"$f":"CLASSALLOC!T1020+CLASSALLOC!T1338+CLASSALLOC!T1498","v":0},{"$f":"CLASSALLOC!U1020+CLASSALLOC!U1338+CLASSALLOC!U1498","v":0},{"$f":"CLASSALLOC!V1020+CLASSALLOC!V1338+CLASSALLOC!V1498","v":0}]
[null,{"$f":"IF(OR((B6=\"~\"),(C13=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D7:D12)","v":3541307.4859674056},0,{"$f":"SUM(F7:F12)","v":2299151.4929604204},874248.44573693024,225072.07718784935,47048.81094152834,30576.155166560573,67918.167649190393,{"$f":"SUM(L7:L12)","v":-2707.6636750735715},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B6=\"~\"),(C14=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$7","v":"Storage"},null,null,0]
[null,{"$f":"IF(OR((B15=\"~\"),(C16=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B15=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1024+CLASSALLOC!F1342+CLASSALLOC!F1502","v":6862460.625151597},{"$f":"ROUND((SUM(F16:T16)-D16),1)","v":0},{"$f":"CLASSALLOC!H1024+CLASSALLOC!H1342+CLASSALLOC!H1502","v":4825730.5689122919},{"$f":"CLASSALLOC!I1024+CLASSALLOC!I1342+CLASSALLOC!I1502","v":1554362.8752255887},{"$f":"CLASSALLOC!J1024+CLASSALLOC!J1342+CLASSALLOC!J1502","v":292343.74606891867},{"$f":"CLASSALLOC!K1024+CLASSALLOC!K1342+CLASSALLOC!K1502","v":45361.318345435509},{"$f":"CLASSALLOC!L1024+CLASSALLOC!L1342+CLASSALLOC!L1502","v":57164.86865619936},{"$f":"CLASSALLOC!M1024+CLASSALLOC!M1342+CLASSALLOC!M1502","v":87497.247943162278},{"$f":"CLASSALLOC!N1024+CLASSALLOC!N1342+CLASSALLOC!N1502","v":0},{"$f":"CLASSALLOC!O1024+CLASSALLOC!O1342+CLASSALLOC!O1502","v":0},{"$f":"CLASSALLOC!P1024+CLASSALLOC!P1342+CLASSALLOC!P1502","v":0},{"$f":"CLASSALLOC!Q1024+CLASSALLOC!Q1342+CLASSALLOC!Q1502","v":0},{"$f":"CLASSALLOC!R1024+CLASSALLOC!R1342+CLASSALLOC!R1502","v":0},{"$f":"CLASSALLOC!S1024+CLASSALLOC!S1342+CLASSALLOC!S1502","v":0},{"$f":"CLASSALLOC!T1024+CLASSALLOC!T1342+CLASSALLOC!T1502","v":0},{"$f":"CLASSALLOC!U1024+CLASSALLOC!U1342+CLASSALLOC!U1502","v":0},{"$f":"CLASSALLOC!V1024+CLASSALLOC!V1342+CLASSALLOC!V1502","v":0}]
[null,{"$f":"IF(OR((B15=\"~\"),(C17=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B15=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1025+CLASSALLOC!F1343+CLASSALLOC!F1503","v":697161.6918039103},0,{"$f":"CLASSALLOC!H1025+CLASSALLOC!H1343+CLASSALLOC!H1503","v":356542.94264045771},{"$f":"CLASSALLOC!I1025+CLASSALLOC!I1343+CLASSALLOC!I1503","v":137042.14929926142},{"$f":"CLASSALLOC!J1025+CLASSALLOC!J1343+CLASSALLOC!J1503","v":50520.482142633155},{"$f":"CLASSALLOC!K1025+CLASSALLOC!K1343+CLASSALLOC!K1503","v":53229.401364701596},{"$f":"CLASSALLOC!L1025+CLASSALLOC!L1343+CLASSALLOC!L1503","v":5704.9008030473851},{"$f":"CLASSALLOC!M1025+CLASSALLOC!M1343+CLASSALLOC!M1503","v":72436.069430590796},{"$f":"CLASSALLOC!N1025+CLASSALLOC!N1343+CLASSALLOC!N1503","v":21685.746123218269},{"$f":"CLASSALLOC!O1025+CLASSALLOC!O1343+CLASSALLOC!O1503","v":0},{"$f":"CLASSALLOC!P1025+CLASSALLOC!P1343+CLASSALLOC!P1503","v":0},{"$f":"CLASSALLOC!Q1025+CLASSALLOC!Q1343+CLASSALLOC!Q1503","v":0},{"$f":"CLASSALLOC!R1025+CLASSALLOC!R1343+CLASSALLOC!R1503","v":0},{"$f":"CLASSALLOC!S1025+CLASSALLOC!S1343+CLASSALLOC!S1503","v":0},{"$f":"CLASSALLOC!T1025+CLASSALLOC!T1343+CLASSALLOC!T1503","v":0},{"$f":"CLASSALLOC!U1025+CLASSALLOC!U1343+CLASSALLOC!U1503","v":0},{"$f":"CLASSALLOC!V1025+CLASSALLOC!V1343+CLASSALLOC!V1503","v":0}]
[null,{"$f":"IF(OR((B15=\"~\"),(C18=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B15=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1026+CLASSALLOC!F1344+CLASSALLOC!F1504","v":0},0,{"$f":"CLASSALLOC!H1026+CLASSALLOC!H1344+CLASSALLOC!H1504","v":0},{"$f":"CLASSALLOC!I1026+CLASSALLOC!I1344+CLASSALLOC!I1504","v":0},{"$f":"CLASSALLOC!J1026+CLASSALLOC!J1344+CLASSALLOC!J1504","v":0},{"$f":"CLASSALLOC!K1026+CLASSALLOC!K1344+CLASSALLOC!K1504","v":0},{"$f":"CLASSALLOC!L1026+CLASSALLOC!L1344+CLASSALLOC!L1504","v":0},{"$f":"CLASSALLOC!M1026+CLASSALLOC!M1344+CLASSALLOC!M1504","v":0},{"$f":"CLASSALLOC!N1026+CLASSALLOC!N1344+CLASSALLOC!N1504","v":0},{"$f":"CLASSALLOC!O1026+CLASSALLOC!O1344+CLASSALLOC!O1504","v":0},{"$f":"CLASSALLOC!P1026+CLASSALLOC!P1344+CLASSALLOC!P1504","v":0},{"$f":"CLASSALLOC!Q1026+CLASSALLOC!Q1344+CLASSALLOC!Q1504","v":0},{"$f":"CLASSALLOC!R1026+CLASSALLOC!R1344+CLASSALLOC!R1504","v":0},{"$f":"CLASSALLOC!S1026+CLASSALLOC!S1344+CLASSALLOC!S1504","v":0},{"$f":"CLASSALLOC!T1026+CLASSALLOC!T1344+CLASSALLOC!T1504","v":0},{"$f":"CLASSALLOC!U1026+CLASSALLOC!U1344+CLASSALLOC!U1504","v":0},{"$f":"CLASSALLOC!V1026+CLASSALLOC!V1344+CLASSALLOC!V1504","v":0}]
[null,{"$f":"IF(OR((B15=\"~\"),(C19=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B15=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1027+CLASSALLOC!F1345+CLASSALLOC!F1505","v":1099068.8245096034},0,{"$f":"CLASSALLOC!H1027+CLASSALLOC!H1345+CLASSALLOC!H1505","v":784534.61348340183},{"$f":"CLASSALLOC!I1027+CLASSALLOC!I1345+CLASSALLOC!I1505","v":279630.72634731833},{"$f":"CLASSALLOC!J1027+CLASSALLOC!J1345+CLASSALLOC!J1505","v":33452.240235939316},{"$f":"CLASSALLOC!K1027+CLASSALLOC!K1345+CLASSALLOC!K1505","v":752.74903329177903},{"$f":"CLASSALLOC!L1027+CLASSALLOC!L1345+CLASSALLOC!L1505","v":698.49540965209223},{"$f":"CLASSALLOC!M1027+CLASSALLOC!M1345+CLASSALLOC!M1505","v":0},{"$f":"CLASSALLOC!N1027+CLASSALLOC!N1345+CLASSALLOC!N1505","v":0},{"$f":"CLASSALLOC!O1027+CLASSALLOC!O1345+CLASSALLOC!O1505","v":0},{"$f":"CLASSALLOC!P1027+CLASSALLOC!P1345+CLASSALLOC!P1505","v":0},{"$f":"CLASSALLOC!Q1027+CLASSALLOC!Q1345+CLASSALLOC!Q1505","v":0},{"$f":"CLASSALLOC!R1027+CLASSALLOC!R1345+CLASSALLOC!R1505","v":0},{"$f":"CLASSALLOC!S1027+CLASSALLOC!S1345+CLASSALLOC!S1505","v":0},{"$f":"CLASSALLOC!T1027+CLASSALLOC!T1345+CLASSALLOC!T1505","v":0},{"$f":"CLASSALLOC!U1027+CLASSALLOC!U1345+CLASSALLOC!U1505","v":0},{"$f":"CLASSALLOC!V1027+CLASSALLOC!V1345+CLASSALLOC!V1505","v":0}]
[null,{"$f":"IF(OR((B15=\"~\"),(C20=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B15=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1028+CLASSALLOC!F1346+CLASSALLOC!F1506","v":0},0,{"$f":"CLASSALLOC!H1028+CLASSALLOC!H1346+CLASSALLOC!H1506","v":0},{"$f":"CLASSALLOC!I1028+CLASSALLOC!I1346+CLASSALLOC!I1506","v":0},{"$f":"CLASSALLOC!J1028+CLASSALLOC!J1346+CLASSALLOC!J1506","v":0},{"$f":"CLASSALLOC!K1028+CLASSALLOC!K1346+CLASSALLOC!K1506","v":0},{"$f":"CLASSALLOC!L1028+CLASSALLOC!L1346+CLASSALLOC!L1506","v":0},{"$f":"CLASSALLOC!M1028+CLASSALLOC!M1346+CLASSALLOC!M1506","v":0},{"$f":"CLASSALLOC!N1028+CLASSALLOC!N1346+CLASSALLOC!N1506","v":0},{"$f":"CLASSALLOC!O1028+CLASSALLOC!O1346+CLASSALLOC!O1506","v":0},{"$f":"CLASSALLOC!P1028+CLASSALLOC!P1346+CLASSALLOC!P1506","v":0},{"$f":"CLASSALLOC!Q1028+CLASSALLOC!Q1346+CLASSALLOC!Q1506","v":0},{"$f":"CLASSALLOC!R1028+CLASSALLOC!R1346+CLASSALLOC!R1506","v":0},{"$f":"CLASSALLOC!S1028+CLASSALLOC!S1346+CLASSALLOC!S1506","v":0},{"$f":"CLASSALLOC!T1028+CLASSALLOC!T1346+CLASSALLOC!T1506","v":0},{"$f":"CLASSALLOC!U1028+CLASSALLOC!U1346+CLASSALLOC!U1506","v":0},{"$f":"CLASSALLOC!V1028+CLASSALLOC!V1346+CLASSALLOC!V1506","v":0}]
[null,{"$f":"IF(OR((B15=\"~\"),(C21=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B15=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1029+CLASSALLOC!F1347+CLASSALLOC!F1507","v":0},0,{"$f":"CLASSALLOC!H1029+CLASSALLOC!H1347+CLASSALLOC!H1507","v":0},{"$f":"CLASSALLOC!I1029+CLASSALLOC!I1347+CLASSALLOC!I1507","v":0},{"$f":"CLASSALLOC!J1029+CLASSALLOC!J1347+CLASSALLOC!J1507","v":0},{"$f":"CLASSALLOC!K1029+CLASSALLOC!K1347+CLASSALLOC!K1507","v":0},{"$f":"CLASSALLOC!L1029+CLASSALLOC!L1347+CLASSALLOC!L1507","v":0},{"$f":"CLASSALLOC!M1029+CLASSALLOC!M1347+CLASSALLOC!M1507","v":0},{"$f":"CLASSALLOC!N1029+CLASSALLOC!N1347+CLASSALLOC!N1507","v":0},{"$f":"CLASSALLOC!O1029+CLASSALLOC!O1347+CLASSALLOC!O1507","v":0},{"$f":"CLASSALLOC!P1029+CLASSALLOC!P1347+CLASSALLOC!P1507","v":0},{"$f":"CLASSALLOC!Q1029+CLASSALLOC!Q1347+CLASSALLOC!Q1507","v":0},{"$f":"CLASSALLOC!R1029+CLASSALLOC!R1347+CLASSALLOC!R1507","v":0},{"$f":"CLASSALLOC!S1029+CLASSALLOC!S1347+CLASSALLOC!S1507","v":0},{"$f":"CLASSALLOC!T1029+CLASSALLOC!T1347+CLASSALLOC!T1507","v":0},{"$f":"CLASSALLOC!U1029+CLASSALLOC!U1347+CLASSALLOC!U1507","v":0},{"$f":"CLASSALLOC!V1029+CLASSALLOC!V1347+CLASSALLOC!V1507","v":0}]
[null,{"$f":"IF(OR((B15=\"~\"),(C22=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D16:D21)","v":8658691.1414651107},{"$f":"ROUND((SUM(F22:T22)-D22),1)","v":0},{"$f":"SUM(F16:F21)","v":5966808.1250361511},1971035.7508721685,376316.46844749118,99343.468743428894,63568.264868898834,159933.31737375306,{"$f":"SUM(L16:L21)","v":21685.746123218269},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B15=\"~\"),(C23=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F23:T23)-D23),1)","v":0}]
[null,{"$f":"INPUTS!$F$8","v":"Transmission"},null,null,{"$f":"ROUND((SUM(F24:T24)-D24),1)","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C25=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B24=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1033+CLASSALLOC!F1351+CLASSALLOC!F1511","v":2929.2409228292654},{"$f":"ROUND((SUM(F25:T25)-D25),1)","v":0},{"$f":"CLASSALLOC!H1033+CLASSALLOC!H1351+CLASSALLOC!H1511","v":1867.6974878712649},{"$f":"CLASSALLOC!I1033+CLASSALLOC!I1351+CLASSALLOC!I1511","v":679.09367715930648},{"$f":"CLASSALLOC!J1033+CLASSALLOC!J1351+CLASSALLOC!J1511","v":146.63877075503632},{"$f":"CLASSALLOC!K1033+CLASSALLOC!K1351+CLASSALLOC!K1511","v":84.601409650255732},{"$f":"CLASSALLOC!L1033+CLASSALLOC!L1351+CLASSALLOC!L1511","v":9.1275527443020561},{"$f":"CLASSALLOC!M1033+CLASSALLOC!M1351+CLASSALLOC!M1511","v":102.80805126565681},{"$f":"CLASSALLOC!N1033+CLASSALLOC!N1351+CLASSALLOC!N1511","v":39.273973383442637},{"$f":"CLASSALLOC!O1033+CLASSALLOC!O1351+CLASSALLOC!O1511","v":0},{"$f":"CLASSALLOC!P1033+CLASSALLOC!P1351+CLASSALLOC!P1511","v":0},{"$f":"CLASSALLOC!Q1033+CLASSALLOC!Q1351+CLASSALLOC!Q1511","v":0},{"$f":"CLASSALLOC!R1033+CLASSALLOC!R1351+CLASSALLOC!R1511","v":0},{"$f":"CLASSALLOC!S1033+CLASSALLOC!S1351+CLASSALLOC!S1511","v":0},{"$f":"CLASSALLOC!T1033+CLASSALLOC!T1351+CLASSALLOC!T1511","v":0},{"$f":"CLASSALLOC!U1033+CLASSALLOC!U1351+CLASSALLOC!U1511","v":0},{"$f":"CLASSALLOC!V1033+CLASSALLOC!V1351+CLASSALLOC!V1511","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C26=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B24=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1034+CLASSALLOC!F1352+CLASSALLOC!F1512","v":0},0,{"$f":"CLASSALLOC!H1034+CLASSALLOC!H1352+CLASSALLOC!H1512","v":0},{"$f":"CLASSALLOC!I1034+CLASSALLOC!I1352+CLASSALLOC!I1512","v":0},{"$f":"CLASSALLOC!J1034+CLASSALLOC!J1352+CLASSALLOC!J1512","v":0},{"$f":"CLASSALLOC!K1034+CLASSALLOC!K1352+CLASSALLOC!K1512","v":0},{"$f":"CLASSALLOC!L1034+CLASSALLOC!L1352+CLASSALLOC!L1512","v":0},{"$f":"CLASSALLOC!M1034+CLASSALLOC!M1352+CLASSALLOC!M1512","v":0},{"$f":"CLASSALLOC!N1034+CLASSALLOC!N1352+CLASSALLOC!N1512","v":0},{"$f":"CLASSALLOC!O1034+CLASSALLOC!O1352+CLASSALLOC!O1512","v":0},{"$f":"CLASSALLOC!P1034+CLASSALLOC!P1352+CLASSALLOC!P1512","v":0},{"$f":"CLASSALLOC!Q1034+CLASSALLOC!Q1352+CLASSALLOC!Q1512","v":0},{"$f":"CLASSALLOC!R1034+CLASSALLOC!R1352+CLASSALLOC!R1512","v":0},{"$f":"CLASSALLOC!S1034+CLASSALLOC!S1352+CLASSALLOC!S1512","v":0},{"$f":"CLASSALLOC!T1034+CLASSALLOC!T1352+CLASSALLOC!T1512","v":0},{"$f":"CLASSALLOC!U1034+CLASSALLOC!U1352+CLASSALLOC!U1512","v":0},{"$f":"CLASSALLOC!V1034+CLASSALLOC!V1352+CLASSALLOC!V1512","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C27=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B24=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1035+CLASSALLOC!F1353+CLASSALLOC!F1513","v":0},0,{"$f":"CLASSALLOC!H1035+CLASSALLOC!H1353+CLASSALLOC!H1513","v":0},{"$f":"CLASSALLOC!I1035+CLASSALLOC!I1353+CLASSALLOC!I1513","v":0},{"$f":"CLASSALLOC!J1035+CLASSALLOC!J1353+CLASSALLOC!J1513","v":0},{"$f":"CLASSALLOC!K1035+CLASSALLOC!K1353+CLASSALLOC!K1513","v":0},{"$f":"CLASSALLOC!L1035+CLASSALLOC!L1353+CLASSALLOC!L1513","v":0},{"$f":"CLASSALLOC!M1035+CLASSALLOC!M1353+CLASSALLOC!M1513","v":0},{"$f":"CLASSALLOC!N1035+CLASSALLOC!N1353+CLASSALLOC!N1513","v":0},{"$f":"CLASSALLOC!O1035+CLASSALLOC!O1353+CLASSALLOC!O1513","v":0},{"$f":"CLASSALLOC!P1035+CLASSALLOC!P1353+CLASSALLOC!P1513","v":0},{"$f":"CLASSALLOC!Q1035+CLASSALLOC!Q1353+CLASSALLOC!Q1513","v":0},{"$f":"CLASSALLOC!R1035+CLASSALLOC!R1353+CLASSALLOC!R1513","v":0},{"$f":"CLASSALLOC!S1035+CLASSALLOC!S1353+CLASSALLOC!S1513","v":0},{"$f":"CLASSALLOC!T1035+CLASSALLOC!T1353+CLASSALLOC!T1513","v":0},{"$f":"CLASSALLOC!U1035+CLASSALLOC!U1353+CLASSALLOC!U1513","v":0},{"$f":"CLASSALLOC!V1035+CLASSALLOC!V1353+CLASSALLOC!V1513","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C28=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B24=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1036+CLASSALLOC!F1354+CLASSALLOC!F1514","v":0},0,{"$f":"CLASSALLOC!H1036+CLASSALLOC!H1354+CLASSALLOC!H1514","v":0},{"$f":"CLASSALLOC!I1036+CLASSALLOC!I1354+CLASSALLOC!I1514","v":0},{"$f":"CLASSALLOC!J1036+CLASSALLOC!J1354+CLASSALLOC!J1514","v":0},{"$f":"CLASSALLOC!K1036+CLASSALLOC!K1354+CLASSALLOC!K1514","v":0},{"$f":"CLASSALLOC!L1036+CLASSALLOC!L1354+CLASSALLOC!L1514","v":0},{"$f":"CLASSALLOC!M1036+CLASSALLOC!M1354+CLASSALLOC!M1514","v":0},{"$f":"CLASSALLOC!N1036+CLASSALLOC!N1354+CLASSALLOC!N1514","v":0},{"$f":"CLASSALLOC!O1036+CLASSALLOC!O1354+CLASSALLOC!O1514","v":0},{"$f":"CLASSALLOC!P1036+CLASSALLOC!P1354+CLASSALLOC!P1514","v":0},{"$f":"CLASSALLOC!Q1036+CLASSALLOC!Q1354+CLASSALLOC!Q1514","v":0},{"$f":"CLASSALLOC!R1036+CLASSALLOC!R1354+CLASSALLOC!R1514","v":0},{"$f":"CLASSALLOC!S1036+CLASSALLOC!S1354+CLASSALLOC!S1514","v":0},{"$f":"CLASSALLOC!T1036+CLASSALLOC!T1354+CLASSALLOC!T1514","v":0},{"$f":"CLASSALLOC!U1036+CLASSALLOC!U1354+CLASSALLOC!U1514","v":0},{"$f":"CLASSALLOC!V1036+CLASSALLOC!V1354+CLASSALLOC!V1514","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C29=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B24=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1037+CLASSALLOC!F1355+CLASSALLOC!F1515","v":0},0,{"$f":"CLASSALLOC!H1037+CLASSALLOC!H1355+CLASSALLOC!H1515","v":0},{"$f":"CLASSALLOC!I1037+CLASSALLOC!I1355+CLASSALLOC!I1515","v":0},{"$f":"CLASSALLOC!J1037+CLASSALLOC!J1355+CLASSALLOC!J1515","v":0},{"$f":"CLASSALLOC!K1037+CLASSALLOC!K1355+CLASSALLOC!K1515","v":0},{"$f":"CLASSALLOC!L1037+CLASSALLOC!L1355+CLASSALLOC!L1515","v":0},{"$f":"CLASSALLOC!M1037+CLASSALLOC!M1355+CLASSALLOC!M1515","v":0},{"$f":"CLASSALLOC!N1037+CLASSALLOC!N1355+CLASSALLOC!N1515","v":0},{"$f":"CLASSALLOC!O1037+CLASSALLOC!O1355+CLASSALLOC!O1515","v":0},{"$f":"CLASSALLOC!P1037+CLASSALLOC!P1355+CLASSALLOC!P1515","v":0},{"$f":"CLASSALLOC!Q1037+CLASSALLOC!Q1355+CLASSALLOC!Q1515","v":0},{"$f":"CLASSALLOC!R1037+CLASSALLOC!R1355+CLASSALLOC!R1515","v":0},{"$f":"CLASSALLOC!S1037+CLASSALLOC!S1355+CLASSALLOC!S1515","v":0},{"$f":"CLASSALLOC!T1037+CLASSALLOC!T1355+CLASSALLOC!T1515","v":0},{"$f":"CLASSALLOC!U1037+CLASSALLOC!U1355+CLASSALLOC!U1515","v":0},{"$f":"CLASSALLOC!V1037+CLASSALLOC!V1355+CLASSALLOC!V1515","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C30=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B24=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1038+CLASSALLOC!F1356+CLASSALLOC!F1516","v":0},0,{"$f":"CLASSALLOC!H1038+CLASSALLOC!H1356+CLASSALLOC!H1516","v":0},{"$f":"CLASSALLOC!I1038+CLASSALLOC!I1356+CLASSALLOC!I1516","v":0},{"$f":"CLASSALLOC!J1038+CLASSALLOC!J1356+CLASSALLOC!J1516","v":0},{"$f":"CLASSALLOC!K1038+CLASSALLOC!K1356+CLASSALLOC!K1516","v":0},{"$f":"CLASSALLOC!L1038+CLASSALLOC!L1356+CLASSALLOC!L1516","v":0},{"$f":"CLASSALLOC!M1038+CLASSALLOC!M1356+CLASSALLOC!M1516","v":0},{"$f":"CLASSALLOC!N1038+CLASSALLOC!N1356+CLASSALLOC!N1516","v":0},{"$f":"CLASSALLOC!O1038+CLASSALLOC!O1356+CLASSALLOC!O1516","v":0},{"$f":"CLASSALLOC!P1038+CLASSALLOC!P1356+CLASSALLOC!P1516","v":0},{"$f":"CLASSALLOC!Q1038+CLASSALLOC!Q1356+CLASSALLOC!Q1516","v":0},{"$f":"CLASSALLOC!R1038+CLASSALLOC!R1356+CLASSALLOC!R1516","v":0},{"$f":"CLASSALLOC!S1038+CLASSALLOC!S1356+CLASSALLOC!S1516","v":0},{"$f":"CLASSALLOC!T1038+CLASSALLOC!T1356+CLASSALLOC!T1516","v":0},{"$f":"CLASSALLOC!U1038+CLASSALLOC!U1356+CLASSALLOC!U1516","v":0},{"$f":"CLASSALLOC!V1038+CLASSALLOC!V1356+CLASSALLOC!V1516","v":0}]
[null,{"$f":"IF(OR((B24=\"~\"),(C31=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D25:D30)","v":2929.2409228292654},{"$f":"ROUND((SUM(F31:T31)-D31),1)","v":0},{"$f":"SUM(F25:F30)","v":1867.6974878712649},679.09367715930648,146.63877075503632,84.601409650255732,9.1275527443020561,102.80805126565681,{"$f":"SUM(L25:L30)","v":39.273973383442637},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B24=\"~\"),(C32=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F32:T32)-D32),1)","v":0}]
[null,{"$f":"INPUTS!$F$9","v":"Distribution"},null,null,{"$f":"ROUND((SUM(F33:T33)-D33),1)","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C34=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B33=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1042+CLASSALLOC!F1360+CLASSALLOC!F1520","v":93644066.809127912},{"$f":"ROUND((SUM(F34:T34)-D34),1)","v":0},{"$f":"CLASSALLOC!H1042+CLASSALLOC!H1360+CLASSALLOC!H1520","v":65224674.492848434},{"$f":"CLASSALLOC!I1042+CLASSALLOC!I1360+CLASSALLOC!I1520","v":23281792.752884388},{"$f":"CLASSALLOC!J1042+CLASSALLOC!J1360+CLASSALLOC!J1520","v":3790746.5741975838},{"$f":"CLASSALLOC!K1042+CLASSALLOC!K1360+CLASSALLOC!K1520","v":671830.56323700619},{"$f":"CLASSALLOC!L1042+CLASSALLOC!L1360+CLASSALLOC!L1520","v":73838.980535065348},{"$f":"CLASSALLOC!M1042+CLASSALLOC!M1360+CLASSALLOC!M1520","v":376645.10865603678},{"$f":"CLASSALLOC!N1042+CLASSALLOC!N1360+CLASSALLOC!N1520","v":224538.33676939312},{"$f":"CLASSALLOC!O1042+CLASSALLOC!O1360+CLASSALLOC!O1520","v":0},{"$f":"CLASSALLOC!P1042+CLASSALLOC!P1360+CLASSALLOC!P1520","v":0},{"$f":"CLASSALLOC!Q1042+CLASSALLOC!Q1360+CLASSALLOC!Q1520","v":0},{"$f":"CLASSALLOC!R1042+CLASSALLOC!R1360+CLASSALLOC!R1520","v":0},{"$f":"CLASSALLOC!S1042+CLASSALLOC!S1360+CLASSALLOC!S1520","v":0},{"$f":"CLASSALLOC!T1042+CLASSALLOC!T1360+CLASSALLOC!T1520","v":0},{"$f":"CLASSALLOC!U1042+CLASSALLOC!U1360+CLASSALLOC!U1520","v":0},{"$f":"CLASSALLOC!V1042+CLASSALLOC!V1360+CLASSALLOC!V1520","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C35=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B33=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1043+CLASSALLOC!F1361+CLASSALLOC!F1521","v":82743236.320709899},0,{"$f":"CLASSALLOC!H1043+CLASSALLOC!H1361+CLASSALLOC!H1521","v":52207544.833620489},{"$f":"CLASSALLOC!I1043+CLASSALLOC!I1361+CLASSALLOC!I1521","v":17573590.717782997},{"$f":"CLASSALLOC!J1043+CLASSALLOC!J1361+CLASSALLOC!J1521","v":5122520.854815701},{"$f":"CLASSALLOC!K1043+CLASSALLOC!K1361+CLASSALLOC!K1521","v":3679638.9427154758},{"$f":"CLASSALLOC!L1043+CLASSALLOC!L1361+CLASSALLOC!L1521","v":498751.84576812264},{"$f":"CLASSALLOC!M1043+CLASSALLOC!M1361+CLASSALLOC!M1521","v":3040339.3492646748},{"$f":"CLASSALLOC!N1043+CLASSALLOC!N1361+CLASSALLOC!N1521","v":287707.38716133957},{"$f":"CLASSALLOC!O1043+CLASSALLOC!O1361+CLASSALLOC!O1521","v":333142.38958111632},{"$f":"CLASSALLOC!P1043+CLASSALLOC!P1361+CLASSALLOC!P1521","v":0},{"$f":"CLASSALLOC!Q1043+CLASSALLOC!Q1361+CLASSALLOC!Q1521","v":0},{"$f":"CLASSALLOC!R1043+CLASSALLOC!R1361+CLASSALLOC!R1521","v":0},{"$f":"CLASSALLOC!S1043+CLASSALLOC!S1361+CLASSALLOC!S1521","v":0},{"$f":"CLASSALLOC!T1043+CLASSALLOC!T1361+CLASSALLOC!T1521","v":0},{"$f":"CLASSALLOC!U1043+CLASSALLOC!U1361+CLASSALLOC!U1521","v":0},{"$f":"CLASSALLOC!V1043+CLASSALLOC!V1361+CLASSALLOC!V1521","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C36=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B33=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1044+CLASSALLOC!F1362+CLASSALLOC!F1522","v":147835231.34009147},0,{"$f":"CLASSALLOC!H1044+CLASSALLOC!H1362+CLASSALLOC!H1522","v":101610258.61831833},{"$f":"CLASSALLOC!I1044+CLASSALLOC!I1362+CLASSALLOC!I1522","v":39632612.59270791},{"$f":"CLASSALLOC!J1044+CLASSALLOC!J1362+CLASSALLOC!J1522","v":1766887.8370038734},{"$f":"CLASSALLOC!K1044+CLASSALLOC!K1362+CLASSALLOC!K1522","v":958406.52871773334},{"$f":"CLASSALLOC!L1044+CLASSALLOC!L1362+CLASSALLOC!L1522","v":190322.98236611061},{"$f":"CLASSALLOC!M1044+CLASSALLOC!M1362+CLASSALLOC!M1522","v":177092.16528670513},{"$f":"CLASSALLOC!N1044+CLASSALLOC!N1362+CLASSALLOC!N1522","v":164370.85567617803},{"$f":"CLASSALLOC!O1044+CLASSALLOC!O1362+CLASSALLOC!O1522","v":3335279.7600146192},{"$f":"CLASSALLOC!P1044+CLASSALLOC!P1362+CLASSALLOC!P1522","v":0},{"$f":"CLASSALLOC!Q1044+CLASSALLOC!Q1362+CLASSALLOC!Q1522","v":0},{"$f":"CLASSALLOC!R1044+CLASSALLOC!R1362+CLASSALLOC!R1522","v":0},{"$f":"CLASSALLOC!S1044+CLASSALLOC!S1362+CLASSALLOC!S1522","v":0},{"$f":"CLASSALLOC!T1044+CLASSALLOC!T1362+CLASSALLOC!T1522","v":0},{"$f":"CLASSALLOC!U1044+CLASSALLOC!U1362+CLASSALLOC!U1522","v":0},{"$f":"CLASSALLOC!V1044+CLASSALLOC!V1362+CLASSALLOC!V1522","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C37=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B33=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1045+CLASSALLOC!F1363+CLASSALLOC!F1523","v":0},0,{"$f":"CLASSALLOC!H1045+CLASSALLOC!H1363+CLASSALLOC!H1523","v":0},{"$f":"CLASSALLOC!I1045+CLASSALLOC!I1363+CLASSALLOC!I1523","v":0},{"$f":"CLASSALLOC!J1045+CLASSALLOC!J1363+CLASSALLOC!J1523","v":0},{"$f":"CLASSALLOC!K1045+CLASSALLOC!K1363+CLASSALLOC!K1523","v":0},{"$f":"CLASSALLOC!L1045+CLASSALLOC!L1363+CLASSALLOC!L1523","v":0},{"$f":"CLASSALLOC!M1045+CLASSALLOC!M1363+CLASSALLOC!M1523","v":0},{"$f":"CLASSALLOC!N1045+CLASSALLOC!N1363+CLASSALLOC!N1523","v":0},{"$f":"CLASSALLOC!O1045+CLASSALLOC!O1363+CLASSALLOC!O1523","v":0},{"$f":"CLASSALLOC!P1045+CLASSALLOC!P1363+CLASSALLOC!P1523","v":0},{"$f":"CLASSALLOC!Q1045+CLASSALLOC!Q1363+CLASSALLOC!Q1523","v":0},{"$f":"CLASSALLOC!R1045+CLASSALLOC!R1363+CLASSALLOC!R1523","v":0},{"$f":"CLASSALLOC!S1045+CLASSALLOC!S1363+CLASSALLOC!S1523","v":0},{"$f":"CLASSALLOC!T1045+CLASSALLOC!T1363+CLASSALLOC!T1523","v":0},{"$f":"CLASSALLOC!U1045+CLASSALLOC!U1363+CLASSALLOC!U1523","v":0},{"$f":"CLASSALLOC!V1045+CLASSALLOC!V1363+CLASSALLOC!V1523","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C38=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B33=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1046+CLASSALLOC!F1364+CLASSALLOC!F1524","v":0},0,{"$f":"CLASSALLOC!H1046+CLASSALLOC!H1364+CLASSALLOC!H1524","v":0},{"$f":"CLASSALLOC!I1046+CLASSALLOC!I1364+CLASSALLOC!I1524","v":0},{"$f":"CLASSALLOC!J1046+CLASSALLOC!J1364+CLASSALLOC!J1524","v":0},{"$f":"CLASSALLOC!K1046+CLASSALLOC!K1364+CLASSALLOC!K1524","v":0},{"$f":"CLASSALLOC!L1046+CLASSALLOC!L1364+CLASSALLOC!L1524","v":0},{"$f":"CLASSALLOC!M1046+CLASSALLOC!M1364+CLASSALLOC!M1524","v":0},{"$f":"CLASSALLOC!N1046+CLASSALLOC!N1364+CLASSALLOC!N1524","v":0},{"$f":"CLASSALLOC!O1046+CLASSALLOC!O1364+CLASSALLOC!O1524","v":0},{"$f":"CLASSALLOC!P1046+CLASSALLOC!P1364+CLASSALLOC!P1524","v":0},{"$f":"CLASSALLOC!Q1046+CLASSALLOC!Q1364+CLASSALLOC!Q1524","v":0},{"$f":"CLASSALLOC!R1046+CLASSALLOC!R1364+CLASSALLOC!R1524","v":0},{"$f":"CLASSALLOC!S1046+CLASSALLOC!S1364+CLASSALLOC!S1524","v":0},{"$f":"CLASSALLOC!T1046+CLASSALLOC!T1364+CLASSALLOC!T1524","v":0},{"$f":"CLASSALLOC!U1046+CLASSALLOC!U1364+CLASSALLOC!U1524","v":0},{"$f":"CLASSALLOC!V1046+CLASSALLOC!V1364+CLASSALLOC!V1524","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C39=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B33=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1047+CLASSALLOC!F1365+CLASSALLOC!F1525","v":0},0,{"$f":"CLASSALLOC!H1047+CLASSALLOC!H1365+CLASSALLOC!H1525","v":0},{"$f":"CLASSALLOC!I1047+CLASSALLOC!I1365+CLASSALLOC!I1525","v":0},{"$f":"CLASSALLOC!J1047+CLASSALLOC!J1365+CLASSALLOC!J1525","v":0},{"$f":"CLASSALLOC!K1047+CLASSALLOC!K1365+CLASSALLOC!K1525","v":0},{"$f":"CLASSALLOC!L1047+CLASSALLOC!L1365+CLASSALLOC!L1525","v":0},{"$f":"CLASSALLOC!M1047+CLASSALLOC!M1365+CLASSALLOC!M1525","v":0},{"$f":"CLASSALLOC!N1047+CLASSALLOC!N1365+CLASSALLOC!N1525","v":0},{"$f":"CLASSALLOC!O1047+CLASSALLOC!O1365+CLASSALLOC!O1525","v":0},{"$f":"CLASSALLOC!P1047+CLASSALLOC!P1365+CLASSALLOC!P1525","v":0},{"$f":"CLASSALLOC!Q1047+CLASSALLOC!Q1365+CLASSALLOC!Q1525","v":0},{"$f":"CLASSALLOC!R1047+CLASSALLOC!R1365+CLASSALLOC!R1525","v":0},{"$f":"CLASSALLOC!S1047+CLASSALLOC!S1365+CLASSALLOC!S1525","v":0},{"$f":"CLASSALLOC!T1047+CLASSALLOC!T1365+CLASSALLOC!T1525","v":0},{"$f":"CLASSALLOC!U1047+CLASSALLOC!U1365+CLASSALLOC!U1525","v":0},{"$f":"CLASSALLOC!V1047+CLASSALLOC!V1365+CLASSALLOC!V1525","v":0}]
[null,{"$f":"IF(OR((B33=\"~\"),(C40=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D34:D39)","v":324222534.46992928},{"$f":"ROUND((SUM(F40:T40)-D40),1)","v":0},{"$f":"SUM(F34:F39)","v":219042477.94478726},80487996.063375294,10680155.266017159,5309876.0346702151,762913.80866929865,3594076.6232074164,{"$f":"SUM(L34:L39)","v":676616.5796069107},3668422.1495957356,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B33=\"~\"),(C41=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F41:T41)-D41),1)","v":0}]
[null,{"$f":"INPUTS!$F$10","v":"Gas Costs"},null,null,{"$f":"ROUND((SUM(F42:T42)-D42),1)","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C43=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B42=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1051+CLASSALLOC!F1369+CLASSALLOC!F1529","v":0},{"$f":"ROUND((SUM(F43:T43)-D43),1)","v":0},{"$f":"CLASSALLOC!H1051+CLASSALLOC!H1369+CLASSALLOC!H1529","v":0},{"$f":"CLASSALLOC!I1051+CLASSALLOC!I1369+CLASSALLOC!I1529","v":0},{"$f":"CLASSALLOC!J1051+CLASSALLOC!J1369+CLASSALLOC!J1529","v":0},{"$f":"CLASSALLOC!K1051+CLASSALLOC!K1369+CLASSALLOC!K1529","v":0},{"$f":"CLASSALLOC!L1051+CLASSALLOC!L1369+CLASSALLOC!L1529","v":0},{"$f":"CLASSALLOC!M1051+CLASSALLOC!M1369+CLASSALLOC!M1529","v":0},{"$f":"CLASSALLOC!N1051+CLASSALLOC!N1369+CLASSALLOC!N1529","v":0},{"$f":"CLASSALLOC!O1051+CLASSALLOC!O1369+CLASSALLOC!O1529","v":0},{"$f":"CLASSALLOC!P1051+CLASSALLOC!P1369+CLASSALLOC!P1529","v":0},{"$f":"CLASSALLOC!Q1051+CLASSALLOC!Q1369+CLASSALLOC!Q1529","v":0},{"$f":"CLASSALLOC!R1051+CLASSALLOC!R1369+CLASSALLOC!R1529","v":0},{"$f":"CLASSALLOC!S1051+CLASSALLOC!S1369+CLASSALLOC!S1529","v":0},{"$f":"CLASSALLOC!T1051+CLASSALLOC!T1369+CLASSALLOC!T1529","v":0},{"$f":"CLASSALLOC!U1051+CLASSALLOC!U1369+CLASSALLOC!U1529","v":0},{"$f":"CLASSALLOC!V1051+CLASSALLOC!V1369+CLASSALLOC!V1529","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C44=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B42=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1052+CLASSALLOC!F1370+CLASSALLOC!F1530","v":0},0,{"$f":"CLASSALLOC!H1052+CLASSALLOC!H1370+CLASSALLOC!H1530","v":0},{"$f":"CLASSALLOC!I1052+CLASSALLOC!I1370+CLASSALLOC!I1530","v":0},{"$f":"CLASSALLOC!J1052+CLASSALLOC!J1370+CLASSALLOC!J1530","v":0},{"$f":"CLASSALLOC!K1052+CLASSALLOC!K1370+CLASSALLOC!K1530","v":0},{"$f":"CLASSALLOC!L1052+CLASSALLOC!L1370+CLASSALLOC!L1530","v":0},{"$f":"CLASSALLOC!M1052+CLASSALLOC!M1370+CLASSALLOC!M1530","v":0},{"$f":"CLASSALLOC!N1052+CLASSALLOC!N1370+CLASSALLOC!N1530","v":0},{"$f":"CLASSALLOC!O1052+CLASSALLOC!O1370+CLASSALLOC!O1530","v":0},{"$f":"CLASSALLOC!P1052+CLASSALLOC!P1370+CLASSALLOC!P1530","v":0},{"$f":"CLASSALLOC!Q1052+CLASSALLOC!Q1370+CLASSALLOC!Q1530","v":0},{"$f":"CLASSALLOC!R1052+CLASSALLOC!R1370+CLASSALLOC!R1530","v":0},{"$f":"CLASSALLOC!S1052+CLASSALLOC!S1370+CLASSALLOC!S1530","v":0},{"$f":"CLASSALLOC!T1052+CLASSALLOC!T1370+CLASSALLOC!T1530","v":0},{"$f":"CLASSALLOC!U1052+CLASSALLOC!U1370+CLASSALLOC!U1530","v":0},{"$f":"CLASSALLOC!V1052+CLASSALLOC!V1370+CLASSALLOC!V1530","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C45=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B42=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1053+CLASSALLOC!F1371+CLASSALLOC!F1531","v":0},0,{"$f":"CLASSALLOC!H1053+CLASSALLOC!H1371+CLASSALLOC!H1531","v":0},{"$f":"CLASSALLOC!I1053+CLASSALLOC!I1371+CLASSALLOC!I1531","v":0},{"$f":"CLASSALLOC!J1053+CLASSALLOC!J1371+CLASSALLOC!J1531","v":0},{"$f":"CLASSALLOC!K1053+CLASSALLOC!K1371+CLASSALLOC!K1531","v":0},{"$f":"CLASSALLOC!L1053+CLASSALLOC!L1371+CLASSALLOC!L1531","v":0},{"$f":"CLASSALLOC!M1053+CLASSALLOC!M1371+CLASSALLOC!M1531","v":0},{"$f":"CLASSALLOC!N1053+CLASSALLOC!N1371+CLASSALLOC!N1531","v":0},{"$f":"CLASSALLOC!O1053+CLASSALLOC!O1371+CLASSALLOC!O1531","v":0},{"$f":"CLASSALLOC!P1053+CLASSALLOC!P1371+CLASSALLOC!P1531","v":0},{"$f":"CLASSALLOC!Q1053+CLASSALLOC!Q1371+CLASSALLOC!Q1531","v":0},{"$f":"CLASSALLOC!R1053+CLASSALLOC!R1371+CLASSALLOC!R1531","v":0},{"$f":"CLASSALLOC!S1053+CLASSALLOC!S1371+CLASSALLOC!S1531","v":0},{"$f":"CLASSALLOC!T1053+CLASSALLOC!T1371+CLASSALLOC!T1531","v":0},{"$f":"CLASSALLOC!U1053+CLASSALLOC!U1371+CLASSALLOC!U1531","v":0},{"$f":"CLASSALLOC!V1053+CLASSALLOC!V1371+CLASSALLOC!V1531","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C46=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B42=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1054+CLASSALLOC!F1372+CLASSALLOC!F1532","v":0},0,{"$f":"CLASSALLOC!H1054+CLASSALLOC!H1372+CLASSALLOC!H1532","v":0},{"$f":"CLASSALLOC!I1054+CLASSALLOC!I1372+CLASSALLOC!I1532","v":0},{"$f":"CLASSALLOC!J1054+CLASSALLOC!J1372+CLASSALLOC!J1532","v":0},{"$f":"CLASSALLOC!K1054+CLASSALLOC!K1372+CLASSALLOC!K1532","v":0},{"$f":"CLASSALLOC!L1054+CLASSALLOC!L1372+CLASSALLOC!L1532","v":0},{"$f":"CLASSALLOC!M1054+CLASSALLOC!M1372+CLASSALLOC!M1532","v":0},{"$f":"CLASSALLOC!N1054+CLASSALLOC!N1372+CLASSALLOC!N1532","v":0},{"$f":"CLASSALLOC!O1054+CLASSALLOC!O1372+CLASSALLOC!O1532","v":0},{"$f":"CLASSALLOC!P1054+CLASSALLOC!P1372+CLASSALLOC!P1532","v":0},{"$f":"CLASSALLOC!Q1054+CLASSALLOC!Q1372+CLASSALLOC!Q1532","v":0},{"$f":"CLASSALLOC!R1054+CLASSALLOC!R1372+CLASSALLOC!R1532","v":0},{"$f":"CLASSALLOC!S1054+CLASSALLOC!S1372+CLASSALLOC!S1532","v":0},{"$f":"CLASSALLOC!T1054+CLASSALLOC!T1372+CLASSALLOC!T1532","v":0},{"$f":"CLASSALLOC!U1054+CLASSALLOC!U1372+CLASSALLOC!U1532","v":0},{"$f":"CLASSALLOC!V1054+CLASSALLOC!V1372+CLASSALLOC!V1532","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C47=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B42=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1055+CLASSALLOC!F1373+CLASSALLOC!F1533","v":0},0,{"$f":"CLASSALLOC!H1055+CLASSALLOC!H1373+CLASSALLOC!H1533","v":0},{"$f":"CLASSALLOC!I1055+CLASSALLOC!I1373+CLASSALLOC!I1533","v":0},{"$f":"CLASSALLOC!J1055+CLASSALLOC!J1373+CLASSALLOC!J1533","v":0},{"$f":"CLASSALLOC!K1055+CLASSALLOC!K1373+CLASSALLOC!K1533","v":0},{"$f":"CLASSALLOC!L1055+CLASSALLOC!L1373+CLASSALLOC!L1533","v":0},{"$f":"CLASSALLOC!M1055+CLASSALLOC!M1373+CLASSALLOC!M1533","v":0},{"$f":"CLASSALLOC!N1055+CLASSALLOC!N1373+CLASSALLOC!N1533","v":0},{"$f":"CLASSALLOC!O1055+CLASSALLOC!O1373+CLASSALLOC!O1533","v":0},{"$f":"CLASSALLOC!P1055+CLASSALLOC!P1373+CLASSALLOC!P1533","v":0},{"$f":"CLASSALLOC!Q1055+CLASSALLOC!Q1373+CLASSALLOC!Q1533","v":0},{"$f":"CLASSALLOC!R1055+CLASSALLOC!R1373+CLASSALLOC!R1533","v":0},{"$f":"CLASSALLOC!S1055+CLASSALLOC!S1373+CLASSALLOC!S1533","v":0},{"$f":"CLASSALLOC!T1055+CLASSALLOC!T1373+CLASSALLOC!T1533","v":0},{"$f":"CLASSALLOC!U1055+CLASSALLOC!U1373+CLASSALLOC!U1533","v":0},{"$f":"CLASSALLOC!V1055+CLASSALLOC!V1373+CLASSALLOC!V1533","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C48=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B42=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1056+CLASSALLOC!F1374+CLASSALLOC!F1534","v":0},0,{"$f":"CLASSALLOC!H1056+CLASSALLOC!H1374+CLASSALLOC!H1534","v":0},{"$f":"CLASSALLOC!I1056+CLASSALLOC!I1374+CLASSALLOC!I1534","v":0},{"$f":"CLASSALLOC!J1056+CLASSALLOC!J1374+CLASSALLOC!J1534","v":0},{"$f":"CLASSALLOC!K1056+CLASSALLOC!K1374+CLASSALLOC!K1534","v":0},{"$f":"CLASSALLOC!L1056+CLASSALLOC!L1374+CLASSALLOC!L1534","v":0},{"$f":"CLASSALLOC!M1056+CLASSALLOC!M1374+CLASSALLOC!M1534","v":0},{"$f":"CLASSALLOC!N1056+CLASSALLOC!N1374+CLASSALLOC!N1534","v":0},{"$f":"CLASSALLOC!O1056+CLASSALLOC!O1374+CLASSALLOC!O1534","v":0},{"$f":"CLASSALLOC!P1056+CLASSALLOC!P1374+CLASSALLOC!P1534","v":0},{"$f":"CLASSALLOC!Q1056+CLASSALLOC!Q1374+CLASSALLOC!Q1534","v":0},{"$f":"CLASSALLOC!R1056+CLASSALLOC!R1374+CLASSALLOC!R1534","v":0},{"$f":"CLASSALLOC!S1056+CLASSALLOC!S1374+CLASSALLOC!S1534","v":0},{"$f":"CLASSALLOC!T1056+CLASSALLOC!T1374+CLASSALLOC!T1534","v":0},{"$f":"CLASSALLOC!U1056+CLASSALLOC!U1374+CLASSALLOC!U1534","v":0},{"$f":"CLASSALLOC!V1056+CLASSALLOC!V1374+CLASSALLOC!V1534","v":0}]
[null,{"$f":"IF(OR((B42=\"~\"),(C49=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D43:D48)","v":0},{"$f":"ROUND((SUM(F49:T49)-D49),1)","v":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]
[null,{"$f":"IF(OR((B42=\"~\"),(C50=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F50:T50)-D50),1)","v":0}]
[null,{"$f":"INPUTS!$F$11","v":"Sales Specific Costs"},null,null,{"$f":"ROUND((SUM(F51:T51)-D51),1)","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C52=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B51=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1060+CLASSALLOC!F1378+CLASSALLOC!F1538","v":0},{"$f":"ROUND((SUM(F52:T52)-D52),1)","v":0},{"$f":"CLASSALLOC!H1060+CLASSALLOC!H1378+CLASSALLOC!H1538","v":0},{"$f":"CLASSALLOC!I1060+CLASSALLOC!I1378+CLASSALLOC!I1538","v":0},{"$f":"CLASSALLOC!J1060+CLASSALLOC!J1378+CLASSALLOC!J1538","v":0},{"$f":"CLASSALLOC!K1060+CLASSALLOC!K1378+CLASSALLOC!K1538","v":0},{"$f":"CLASSALLOC!L1060+CLASSALLOC!L1378+CLASSALLOC!L1538","v":0},{"$f":"CLASSALLOC!M1060+CLASSALLOC!M1378+CLASSALLOC!M1538","v":0},{"$f":"CLASSALLOC!N1060+CLASSALLOC!N1378+CLASSALLOC!N1538","v":0},{"$f":"CLASSALLOC!O1060+CLASSALLOC!O1378+CLASSALLOC!O1538","v":0},{"$f":"CLASSALLOC!P1060+CLASSALLOC!P1378+CLASSALLOC!P1538","v":0},{"$f":"CLASSALLOC!Q1060+CLASSALLOC!Q1378+CLASSALLOC!Q1538","v":0},{"$f":"CLASSALLOC!R1060+CLASSALLOC!R1378+CLASSALLOC!R1538","v":0},{"$f":"CLASSALLOC!S1060+CLASSALLOC!S1378+CLASSALLOC!S1538","v":0},{"$f":"CLASSALLOC!T1060+CLASSALLOC!T1378+CLASSALLOC!T1538","v":0},{"$f":"CLASSALLOC!U1060+CLASSALLOC!U1378+CLASSALLOC!U1538","v":0},{"$f":"CLASSALLOC!V1060+CLASSALLOC!V1378+CLASSALLOC!V1538","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C53=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B51=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1061+CLASSALLOC!F1379+CLASSALLOC!F1539","v":0},0,{"$f":"CLASSALLOC!H1061+CLASSALLOC!H1379+CLASSALLOC!H1539","v":0},{"$f":"CLASSALLOC!I1061+CLASSALLOC!I1379+CLASSALLOC!I1539","v":0},{"$f":"CLASSALLOC!J1061+CLASSALLOC!J1379+CLASSALLOC!J1539","v":0},{"$f":"CLASSALLOC!K1061+CLASSALLOC!K1379+CLASSALLOC!K1539","v":0},{"$f":"CLASSALLOC!L1061+CLASSALLOC!L1379+CLASSALLOC!L1539","v":0},{"$f":"CLASSALLOC!M1061+CLASSALLOC!M1379+CLASSALLOC!M1539","v":0},{"$f":"CLASSALLOC!N1061+CLASSALLOC!N1379+CLASSALLOC!N1539","v":0},{"$f":"CLASSALLOC!O1061+CLASSALLOC!O1379+CLASSALLOC!O1539","v":0},{"$f":"CLASSALLOC!P1061+CLASSALLOC!P1379+CLASSALLOC!P1539","v":0},{"$f":"CLASSALLOC!Q1061+CLASSALLOC!Q1379+CLASSALLOC!Q1539","v":0},{"$f":"CLASSALLOC!R1061+CLASSALLOC!R1379+CLASSALLOC!R1539","v":0},{"$f":"CLASSALLOC!S1061+CLASSALLOC!S1379+CLASSALLOC!S1539","v":0},{"$f":"CLASSALLOC!T1061+CLASSALLOC!T1379+CLASSALLOC!T1539","v":0},{"$f":"CLASSALLOC!U1061+CLASSALLOC!U1379+CLASSALLOC!U1539","v":0},{"$f":"CLASSALLOC!V1061+CLASSALLOC!V1379+CLASSALLOC!V1539","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C54=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B51=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1062+CLASSALLOC!F1380+CLASSALLOC!F1540","v":0},0,{"$f":"CLASSALLOC!H1062+CLASSALLOC!H1380+CLASSALLOC!H1540","v":0},{"$f":"CLASSALLOC!I1062+CLASSALLOC!I1380+CLASSALLOC!I1540","v":0},{"$f":"CLASSALLOC!J1062+CLASSALLOC!J1380+CLASSALLOC!J1540","v":0},{"$f":"CLASSALLOC!K1062+CLASSALLOC!K1380+CLASSALLOC!K1540","v":0},{"$f":"CLASSALLOC!L1062+CLASSALLOC!L1380+CLASSALLOC!L1540","v":0},{"$f":"CLASSALLOC!M1062+CLASSALLOC!M1380+CLASSALLOC!M1540","v":0},{"$f":"CLASSALLOC!N1062+CLASSALLOC!N1380+CLASSALLOC!N1540","v":0},{"$f":"CLASSALLOC!O1062+CLASSALLOC!O1380+CLASSALLOC!O1540","v":0},{"$f":"CLASSALLOC!P1062+CLASSALLOC!P1380+CLASSALLOC!P1540","v":0},{"$f":"CLASSALLOC!Q1062+CLASSALLOC!Q1380+CLASSALLOC!Q1540","v":0},{"$f":"CLASSALLOC!R1062+CLASSALLOC!R1380+CLASSALLOC!R1540","v":0},{"$f":"CLASSALLOC!S1062+CLASSALLOC!S1380+CLASSALLOC!S1540","v":0},{"$f":"CLASSALLOC!T1062+CLASSALLOC!T1380+CLASSALLOC!T1540","v":0},{"$f":"CLASSALLOC!U1062+CLASSALLOC!U1380+CLASSALLOC!U1540","v":0},{"$f":"CLASSALLOC!V1062+CLASSALLOC!V1380+CLASSALLOC!V1540","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C55=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B51=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1063+CLASSALLOC!F1381+CLASSALLOC!F1541","v":27213129.945058286},0,{"$f":"CLASSALLOC!H1063+CLASSALLOC!H1381+CLASSALLOC!H1541","v":22301527.331055552},{"$f":"CLASSALLOC!I1063+CLASSALLOC!I1381+CLASSALLOC!I1541","v":3435115.7864569975},{"$f":"CLASSALLOC!J1063+CLASSALLOC!J1381+CLASSALLOC!J1541","v":595973.68512822548},{"$f":"CLASSALLOC!K1063+CLASSALLOC!K1381+CLASSALLOC!K1541","v":78944.646716209143},{"$f":"CLASSALLOC!L1063+CLASSALLOC!L1381+CLASSALLOC!L1541","v":93685.003082525305},{"$f":"CLASSALLOC!M1063+CLASSALLOC!M1381+CLASSALLOC!M1541","v":120099.00768995754},{"$f":"CLASSALLOC!N1063+CLASSALLOC!N1381+CLASSALLOC!N1541","v":0},{"$f":"CLASSALLOC!O1063+CLASSALLOC!O1381+CLASSALLOC!O1541","v":587784.48492881504},{"$f":"CLASSALLOC!P1063+CLASSALLOC!P1381+CLASSALLOC!P1541","v":0},{"$f":"CLASSALLOC!Q1063+CLASSALLOC!Q1381+CLASSALLOC!Q1541","v":0},{"$f":"CLASSALLOC!R1063+CLASSALLOC!R1381+CLASSALLOC!R1541","v":0},{"$f":"CLASSALLOC!S1063+CLASSALLOC!S1381+CLASSALLOC!S1541","v":0},{"$f":"CLASSALLOC!T1063+CLASSALLOC!T1381+CLASSALLOC!T1541","v":0},{"$f":"CLASSALLOC!U1063+CLASSALLOC!U1381+CLASSALLOC!U1541","v":0},{"$f":"CLASSALLOC!V1063+CLASSALLOC!V1381+CLASSALLOC!V1541","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C56=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B51=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1064+CLASSALLOC!F1382+CLASSALLOC!F1542","v":0},0,{"$f":"CLASSALLOC!H1064+CLASSALLOC!H1382+CLASSALLOC!H1542","v":0},{"$f":"CLASSALLOC!I1064+CLASSALLOC!I1382+CLASSALLOC!I1542","v":0},{"$f":"CLASSALLOC!J1064+CLASSALLOC!J1382+CLASSALLOC!J1542","v":0},{"$f":"CLASSALLOC!K1064+CLASSALLOC!K1382+CLASSALLOC!K1542","v":0},{"$f":"CLASSALLOC!L1064+CLASSALLOC!L1382+CLASSALLOC!L1542","v":0},{"$f":"CLASSALLOC!M1064+CLASSALLOC!M1382+CLASSALLOC!M1542","v":0},{"$f":"CLASSALLOC!N1064+CLASSALLOC!N1382+CLASSALLOC!N1542","v":0},{"$f":"CLASSALLOC!O1064+CLASSALLOC!O1382+CLASSALLOC!O1542","v":0},{"$f":"CLASSALLOC!P1064+CLASSALLOC!P1382+CLASSALLOC!P1542","v":0},{"$f":"CLASSALLOC!Q1064+CLASSALLOC!Q1382+CLASSALLOC!Q1542","v":0},{"$f":"CLASSALLOC!R1064+CLASSALLOC!R1382+CLASSALLOC!R1542","v":0},{"$f":"CLASSALLOC!S1064+CLASSALLOC!S1382+CLASSALLOC!S1542","v":0},{"$f":"CLASSALLOC!T1064+CLASSALLOC!T1382+CLASSALLOC!T1542","v":0},{"$f":"CLASSALLOC!U1064+CLASSALLOC!U1382+CLASSALLOC!U1542","v":0},{"$f":"CLASSALLOC!V1064+CLASSALLOC!V1382+CLASSALLOC!V1542","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C57=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B51=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1065+CLASSALLOC!F1383+CLASSALLOC!F1543","v":0},0,{"$f":"CLASSALLOC!H1065+CLASSALLOC!H1383+CLASSALLOC!H1543","v":0},{"$f":"CLASSALLOC!I1065+CLASSALLOC!I1383+CLASSALLOC!I1543","v":0},{"$f":"CLASSALLOC!J1065+CLASSALLOC!J1383+CLASSALLOC!J1543","v":0},{"$f":"CLASSALLOC!K1065+CLASSALLOC!K1383+CLASSALLOC!K1543","v":0},{"$f":"CLASSALLOC!L1065+CLASSALLOC!L1383+CLASSALLOC!L1543","v":0},{"$f":"CLASSALLOC!M1065+CLASSALLOC!M1383+CLASSALLOC!M1543","v":0},{"$f":"CLASSALLOC!N1065+CLASSALLOC!N1383+CLASSALLOC!N1543","v":0},{"$f":"CLASSALLOC!O1065+CLASSALLOC!O1383+CLASSALLOC!O1543","v":0},{"$f":"CLASSALLOC!P1065+CLASSALLOC!P1383+CLASSALLOC!P1543","v":0},{"$f":"CLASSALLOC!Q1065+CLASSALLOC!Q1383+CLASSALLOC!Q1543","v":0},{"$f":"CLASSALLOC!R1065+CLASSALLOC!R1383+CLASSALLOC!R1543","v":0},{"$f":"CLASSALLOC!S1065+CLASSALLOC!S1383+CLASSALLOC!S1543","v":0},{"$f":"CLASSALLOC!T1065+CLASSALLOC!T1383+CLASSALLOC!T1543","v":0},{"$f":"CLASSALLOC!U1065+CLASSALLOC!U1383+CLASSALLOC!U1543","v":0},{"$f":"CLASSALLOC!V1065+CLASSALLOC!V1383+CLASSALLOC!V1543","v":0}]
[null,{"$f":"IF(OR((B51=\"~\"),(C58=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D52:D57)","v":27213129.945058286},{"$f":"ROUND((SUM(F58:T58)-D58),1)","v":0},{"$f":"SUM(F52:F57)","v":22301527.331055552},3435115.7864569975,595973.68512822548,78944.646716209143,93685.003082525305,120099.00768995754,{"$f":"SUM(L52:L57)","v":0},587784.48492881504,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B51=\"~\"),(C59=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F59:T59)-D59),1)","v":0}]
[null,{"$f":"INPUTS!$F$12","v":"Transport Specific Costs"},null,null,{"$f":"ROUND((SUM(F60:T60)-D60),1)","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C61=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B60=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1069+CLASSALLOC!F1387+CLASSALLOC!F1547","v":0},{"$f":"ROUND((SUM(F61:T61)-D61),1)","v":0},{"$f":"CLASSALLOC!H1069+CLASSALLOC!H1387+CLASSALLOC!H1547","v":0},{"$f":"CLASSALLOC!I1069+CLASSALLOC!I1387+CLASSALLOC!I1547","v":0},{"$f":"CLASSALLOC!J1069+CLASSALLOC!J1387+CLASSALLOC!J1547","v":0},{"$f":"CLASSALLOC!K1069+CLASSALLOC!K1387+CLASSALLOC!K1547","v":0},{"$f":"CLASSALLOC!L1069+CLASSALLOC!L1387+CLASSALLOC!L1547","v":0},{"$f":"CLASSALLOC!M1069+CLASSALLOC!M1387+CLASSALLOC!M1547","v":0},{"$f":"CLASSALLOC!N1069+CLASSALLOC!N1387+CLASSALLOC!N1547","v":0},{"$f":"CLASSALLOC!O1069+CLASSALLOC!O1387+CLASSALLOC!O1547","v":0},{"$f":"CLASSALLOC!P1069+CLASSALLOC!P1387+CLASSALLOC!P1547","v":0},{"$f":"CLASSALLOC!Q1069+CLASSALLOC!Q1387+CLASSALLOC!Q1547","v":0},{"$f":"CLASSALLOC!R1069+CLASSALLOC!R1387+CLASSALLOC!R1547","v":0},{"$f":"CLASSALLOC!S1069+CLASSALLOC!S1387+CLASSALLOC!S1547","v":0},{"$f":"CLASSALLOC!T1069+CLASSALLOC!T1387+CLASSALLOC!T1547","v":0},{"$f":"CLASSALLOC!U1069+CLASSALLOC!U1387+CLASSALLOC!U1547","v":0},{"$f":"CLASSALLOC!V1069+CLASSALLOC!V1387+CLASSALLOC!V1547","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C62=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B60=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1070+CLASSALLOC!F1388+CLASSALLOC!F1548","v":0},0,{"$f":"CLASSALLOC!H1070+CLASSALLOC!H1388+CLASSALLOC!H1548","v":0},{"$f":"CLASSALLOC!I1070+CLASSALLOC!I1388+CLASSALLOC!I1548","v":0},{"$f":"CLASSALLOC!J1070+CLASSALLOC!J1388+CLASSALLOC!J1548","v":0},{"$f":"CLASSALLOC!K1070+CLASSALLOC!K1388+CLASSALLOC!K1548","v":0},{"$f":"CLASSALLOC!L1070+CLASSALLOC!L1388+CLASSALLOC!L1548","v":0},{"$f":"CLASSALLOC!M1070+CLASSALLOC!M1388+CLASSALLOC!M1548","v":0},{"$f":"CLASSALLOC!N1070+CLASSALLOC!N1388+CLASSALLOC!N1548","v":0},{"$f":"CLASSALLOC!O1070+CLASSALLOC!O1388+CLASSALLOC!O1548","v":0},{"$f":"CLASSALLOC!P1070+CLASSALLOC!P1388+CLASSALLOC!P1548","v":0},{"$f":"CLASSALLOC!Q1070+CLASSALLOC!Q1388+CLASSALLOC!Q1548","v":0},{"$f":"CLASSALLOC!R1070+CLASSALLOC!R1388+CLASSALLOC!R1548","v":0},{"$f":"CLASSALLOC!S1070+CLASSALLOC!S1388+CLASSALLOC!S1548","v":0},{"$f":"CLASSALLOC!T1070+CLASSALLOC!T1388+CLASSALLOC!T1548","v":0},{"$f":"CLASSALLOC!U1070+CLASSALLOC!U1388+CLASSALLOC!U1548","v":0},{"$f":"CLASSALLOC!V1070+CLASSALLOC!V1388+CLASSALLOC!V1548","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C63=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B60=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1071+CLASSALLOC!F1389+CLASSALLOC!F1549","v":0},0,{"$f":"CLASSALLOC!H1071+CLASSALLOC!H1389+CLASSALLOC!H1549","v":0},{"$f":"CLASSALLOC!I1071+CLASSALLOC!I1389+CLASSALLOC!I1549","v":0},{"$f":"CLASSALLOC!J1071+CLASSALLOC!J1389+CLASSALLOC!J1549","v":0},{"$f":"CLASSALLOC!K1071+CLASSALLOC!K1389+CLASSALLOC!K1549","v":0},{"$f":"CLASSALLOC!L1071+CLASSALLOC!L1389+CLASSALLOC!L1549","v":0},{"$f":"CLASSALLOC!M1071+CLASSALLOC!M1389+CLASSALLOC!M1549","v":0},{"$f":"CLASSALLOC!N1071+CLASSALLOC!N1389+CLASSALLOC!N1549","v":0},{"$f":"CLASSALLOC!O1071+CLASSALLOC!O1389+CLASSALLOC!O1549","v":0},{"$f":"CLASSALLOC!P1071+CLASSALLOC!P1389+CLASSALLOC!P1549","v":0},{"$f":"CLASSALLOC!Q1071+CLASSALLOC!Q1389+CLASSALLOC!Q1549","v":0},{"$f":"CLASSALLOC!R1071+CLASSALLOC!R1389+CLASSALLOC!R1549","v":0},{"$f":"CLASSALLOC!S1071+CLASSALLOC!S1389+CLASSALLOC!S1549","v":0},{"$f":"CLASSALLOC!T1071+CLASSALLOC!T1389+CLASSALLOC!T1549","v":0},{"$f":"CLASSALLOC!U1071+CLASSALLOC!U1389+CLASSALLOC!U1549","v":0},{"$f":"CLASSALLOC!V1071+CLASSALLOC!V1389+CLASSALLOC!V1549","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C64=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B60=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1072+CLASSALLOC!F1390+CLASSALLOC!F1550","v":0},0,{"$f":"CLASSALLOC!H1072+CLASSALLOC!H1390+CLASSALLOC!H1550","v":0},{"$f":"CLASSALLOC!I1072+CLASSALLOC!I1390+CLASSALLOC!I1550","v":0},{"$f":"CLASSALLOC!J1072+CLASSALLOC!J1390+CLASSALLOC!J1550","v":0},{"$f":"CLASSALLOC!K1072+CLASSALLOC!K1390+CLASSALLOC!K1550","v":0},{"$f":"CLASSALLOC!L1072+CLASSALLOC!L1390+CLASSALLOC!L1550","v":0},{"$f":"CLASSALLOC!M1072+CLASSALLOC!M1390+CLASSALLOC!M1550","v":0},{"$f":"CLASSALLOC!N1072+CLASSALLOC!N1390+CLASSALLOC!N1550","v":0},{"$f":"CLASSALLOC!O1072+CLASSALLOC!O1390+CLASSALLOC!O1550","v":0},{"$f":"CLASSALLOC!P1072+CLASSALLOC!P1390+CLASSALLOC!P1550","v":0},{"$f":"CLASSALLOC!Q1072+CLASSALLOC!Q1390+CLASSALLOC!Q1550","v":0},{"$f":"CLASSALLOC!R1072+CLASSALLOC!R1390+CLASSALLOC!R1550","v":0},{"$f":"CLASSALLOC!S1072+CLASSALLOC!S1390+CLASSALLOC!S1550","v":0},{"$f":"CLASSALLOC!T1072+CLASSALLOC!T1390+CLASSALLOC!T1550","v":0},{"$f":"CLASSALLOC!U1072+CLASSALLOC!U1390+CLASSALLOC!U1550","v":0},{"$f":"CLASSALLOC!V1072+CLASSALLOC!V1390+CLASSALLOC!V1550","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C65=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B60=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1073+CLASSALLOC!F1391+CLASSALLOC!F1551","v":763094.75280633126},0,{"$f":"CLASSALLOC!H1073+CLASSALLOC!H1391+CLASSALLOC!H1551","v":0},{"$f":"CLASSALLOC!I1073+CLASSALLOC!I1391+CLASSALLOC!I1551","v":1502.9087479482325},{"$f":"CLASSALLOC!J1073+CLASSALLOC!J1391+CLASSALLOC!J1551","v":100441.19507820356},{"$f":"CLASSALLOC!K1073+CLASSALLOC!K1391+CLASSALLOC!K1551","v":184263.46731470121},{"$f":"CLASSALLOC!L1073+CLASSALLOC!L1391+CLASSALLOC!L1551","v":3590.8774793332241},{"$f":"CLASSALLOC!M1073+CLASSALLOC!M1391+CLASSALLOC!M1551","v":308363.22342089086},{"$f":"CLASSALLOC!N1073+CLASSALLOC!N1391+CLASSALLOC!N1551","v":164933.0807652541},{"$f":"CLASSALLOC!O1073+CLASSALLOC!O1391+CLASSALLOC!O1551","v":0},{"$f":"CLASSALLOC!P1073+CLASSALLOC!P1391+CLASSALLOC!P1551","v":0},{"$f":"CLASSALLOC!Q1073+CLASSALLOC!Q1391+CLASSALLOC!Q1551","v":0},{"$f":"CLASSALLOC!R1073+CLASSALLOC!R1391+CLASSALLOC!R1551","v":0},{"$f":"CLASSALLOC!S1073+CLASSALLOC!S1391+CLASSALLOC!S1551","v":0},{"$f":"CLASSALLOC!T1073+CLASSALLOC!T1391+CLASSALLOC!T1551","v":0},{"$f":"CLASSALLOC!U1073+CLASSALLOC!U1391+CLASSALLOC!U1551","v":0},{"$f":"CLASSALLOC!V1073+CLASSALLOC!V1391+CLASSALLOC!V1551","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C66=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B60=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1074+CLASSALLOC!F1392+CLASSALLOC!F1552","v":0},0,{"$f":"CLASSALLOC!H1074+CLASSALLOC!H1392+CLASSALLOC!H1552","v":0},{"$f":"CLASSALLOC!I1074+CLASSALLOC!I1392+CLASSALLOC!I1552","v":0},{"$f":"CLASSALLOC!J1074+CLASSALLOC!J1392+CLASSALLOC!J1552","v":0},{"$f":"CLASSALLOC!K1074+CLASSALLOC!K1392+CLASSALLOC!K1552","v":0},{"$f":"CLASSALLOC!L1074+CLASSALLOC!L1392+CLASSALLOC!L1552","v":0},{"$f":"CLASSALLOC!M1074+CLASSALLOC!M1392+CLASSALLOC!M1552","v":0},{"$f":"CLASSALLOC!N1074+CLASSALLOC!N1392+CLASSALLOC!N1552","v":0},{"$f":"CLASSALLOC!O1074+CLASSALLOC!O1392+CLASSALLOC!O1552","v":0},{"$f":"CLASSALLOC!P1074+CLASSALLOC!P1392+CLASSALLOC!P1552","v":0},{"$f":"CLASSALLOC!Q1074+CLASSALLOC!Q1392+CLASSALLOC!Q1552","v":0},{"$f":"CLASSALLOC!R1074+CLASSALLOC!R1392+CLASSALLOC!R1552","v":0},{"$f":"CLASSALLOC!S1074+CLASSALLOC!S1392+CLASSALLOC!S1552","v":0},{"$f":"CLASSALLOC!T1074+CLASSALLOC!T1392+CLASSALLOC!T1552","v":0},{"$f":"CLASSALLOC!U1074+CLASSALLOC!U1392+CLASSALLOC!U1552","v":0},{"$f":"CLASSALLOC!V1074+CLASSALLOC!V1392+CLASSALLOC!V1552","v":0}]
[null,{"$f":"IF(OR((B60=\"~\"),(C67=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D61:D66)","v":763094.75280633126},{"$f":"ROUND((SUM(F67:T67)-D67),1)","v":0},{"$f":"SUM(F61:F66)","v":0},1502.9087479482325,100441.19507820356,184263.46731470121,3590.8774793332241,308363.22342089086,{"$f":"SUM(L61:L66)","v":164933.0807652541},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B60=\"~\"),(C68=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$13","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B69=\"~\"),(C70=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F1078+CLASSALLOC!F1396+CLASSALLOC!F1556","v":0},0,{"$f":"CLASSALLOC!H1078+CLASSALLOC!H1396+CLASSALLOC!H1556","v":0},{"$f":"CLASSALLOC!I1078+CLASSALLOC!I1396+CLASSALLOC!I1556","v":0},{"$f":"CLASSALLOC!J1078+CLASSALLOC!J1396+CLASSALLOC!J1556","v":0},{"$f":"CLASSALLOC!K1078+CLASSALLOC!K1396+CLASSALLOC!K1556","v":0},{"$f":"CLASSALLOC!L1078+CLASSALLOC!L1396+CLASSALLOC!L1556","v":0},{"$f":"CLASSALLOC!M1078+CLASSALLOC!M1396+CLASSALLOC!M1556","v":0},{"$f":"CLASSALLOC!N1078+CLASSALLOC!N1396+CLASSALLOC!N1556","v":0},{"$f":"CLASSALLOC!O1078+CLASSALLOC!O1396+CLASSALLOC!O1556","v":0},{"$f":"CLASSALLOC!P1078+CLASSALLOC!P1396+CLASSALLOC!P1556","v":0},{"$f":"CLASSALLOC!Q1078+CLASSALLOC!Q1396+CLASSALLOC!Q1556","v":0},{"$f":"CLASSALLOC!R1078+CLASSALLOC!R1396+CLASSALLOC!R1556","v":0},{"$f":"CLASSALLOC!S1078+CLASSALLOC!S1396+CLASSALLOC!S1556","v":0},{"$f":"CLASSALLOC!T1078+CLASSALLOC!T1396+CLASSALLOC!T1556","v":0},{"$f":"CLASSALLOC!U1078+CLASSALLOC!U1396+CLASSALLOC!U1556","v":0},{"$f":"CLASSALLOC!V1078+CLASSALLOC!V1396+CLASSALLOC!V1556","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C71=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F1079+CLASSALLOC!F1397+CLASSALLOC!F1557","v":0},0,{"$f":"CLASSALLOC!H1079+CLASSALLOC!H1397+CLASSALLOC!H1557","v":0},{"$f":"CLASSALLOC!I1079+CLASSALLOC!I1397+CLASSALLOC!I1557","v":0},{"$f":"CLASSALLOC!J1079+CLASSALLOC!J1397+CLASSALLOC!J1557","v":0},{"$f":"CLASSALLOC!K1079+CLASSALLOC!K1397+CLASSALLOC!K1557","v":0},{"$f":"CLASSALLOC!L1079+CLASSALLOC!L1397+CLASSALLOC!L1557","v":0},{"$f":"CLASSALLOC!M1079+CLASSALLOC!M1397+CLASSALLOC!M1557","v":0},{"$f":"CLASSALLOC!N1079+CLASSALLOC!N1397+CLASSALLOC!N1557","v":0},{"$f":"CLASSALLOC!O1079+CLASSALLOC!O1397+CLASSALLOC!O1557","v":0},{"$f":"CLASSALLOC!P1079+CLASSALLOC!P1397+CLASSALLOC!P1557","v":0},{"$f":"CLASSALLOC!Q1079+CLASSALLOC!Q1397+CLASSALLOC!Q1557","v":0},{"$f":"CLASSALLOC!R1079+CLASSALLOC!R1397+CLASSALLOC!R1557","v":0},{"$f":"CLASSALLOC!S1079+CLASSALLOC!S1397+CLASSALLOC!S1557","v":0},{"$f":"CLASSALLOC!T1079+CLASSALLOC!T1397+CLASSALLOC!T1557","v":0},{"$f":"CLASSALLOC!U1079+CLASSALLOC!U1397+CLASSALLOC!U1557","v":0},{"$f":"CLASSALLOC!V1079+CLASSALLOC!V1397+CLASSALLOC!V1557","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C72=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F1080+CLASSALLOC!F1398+CLASSALLOC!F1558","v":0},0,{"$f":"CLASSALLOC!H1080+CLASSALLOC!H1398+CLASSALLOC!H1558","v":0},{"$f":"CLASSALLOC!I1080+CLASSALLOC!I1398+CLASSALLOC!I1558","v":0},{"$f":"CLASSALLOC!J1080+CLASSALLOC!J1398+CLASSALLOC!J1558","v":0},{"$f":"CLASSALLOC!K1080+CLASSALLOC!K1398+CLASSALLOC!K1558","v":0},{"$f":"CLASSALLOC!L1080+CLASSALLOC!L1398+CLASSALLOC!L1558","v":0},{"$f":"CLASSALLOC!M1080+CLASSALLOC!M1398+CLASSALLOC!M1558","v":0},{"$f":"CLASSALLOC!N1080+CLASSALLOC!N1398+CLASSALLOC!N1558","v":0},{"$f":"CLASSALLOC!O1080+CLASSALLOC!O1398+CLASSALLOC!O1558","v":0},{"$f":"CLASSALLOC!P1080+CLASSALLOC!P1398+CLASSALLOC!P1558","v":0},{"$f":"CLASSALLOC!Q1080+CLASSALLOC!Q1398+CLASSALLOC!Q1558","v":0},{"$f":"CLASSALLOC!R1080+CLASSALLOC!R1398+CLASSALLOC!R1558","v":0},{"$f":"CLASSALLOC!S1080+CLASSALLOC!S1398+CLASSALLOC!S1558","v":0},{"$f":"CLASSALLOC!T1080+CLASSALLOC!T1398+CLASSALLOC!T1558","v":0},{"$f":"CLASSALLOC!U1080+CLASSALLOC!U1398+CLASSALLOC!U1558","v":0},{"$f":"CLASSALLOC!V1080+CLASSALLOC!V1398+CLASSALLOC!V1558","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C73=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F1081+CLASSALLOC!F1399+CLASSALLOC!F1559","v":0},0,{"$f":"CLASSALLOC!H1081+CLASSALLOC!H1399+CLASSALLOC!H1559","v":0},{"$f":"CLASSALLOC!I1081+CLASSALLOC!I1399+CLASSALLOC!I1559","v":0},{"$f":"CLASSALLOC!J1081+CLASSALLOC!J1399+CLASSALLOC!J1559","v":0},{"$f":"CLASSALLOC!K1081+CLASSALLOC!K1399+CLASSALLOC!K1559","v":0},{"$f":"CLASSALLOC!L1081+CLASSALLOC!L1399+CLASSALLOC!L1559","v":0},{"$f":"CLASSALLOC!M1081+CLASSALLOC!M1399+CLASSALLOC!M1559","v":0},{"$f":"CLASSALLOC!N1081+CLASSALLOC!N1399+CLASSALLOC!N1559","v":0},{"$f":"CLASSALLOC!O1081+CLASSALLOC!O1399+CLASSALLOC!O1559","v":0},{"$f":"CLASSALLOC!P1081+CLASSALLOC!P1399+CLASSALLOC!P1559","v":0},{"$f":"CLASSALLOC!Q1081+CLASSALLOC!Q1399+CLASSALLOC!Q1559","v":0},{"$f":"CLASSALLOC!R1081+CLASSALLOC!R1399+CLASSALLOC!R1559","v":0},{"$f":"CLASSALLOC!S1081+CLASSALLOC!S1399+CLASSALLOC!S1559","v":0},{"$f":"CLASSALLOC!T1081+CLASSALLOC!T1399+CLASSALLOC!T1559","v":0},{"$f":"CLASSALLOC!U1081+CLASSALLOC!U1399+CLASSALLOC!U1559","v":0},{"$f":"CLASSALLOC!V1081+CLASSALLOC!V1399+CLASSALLOC!V1559","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C74=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F1082+CLASSALLOC!F1400+CLASSALLOC!F1560","v":0},0,{"$f":"CLASSALLOC!H1082+CLASSALLOC!H1400+CLASSALLOC!H1560","v":0},{"$f":"CLASSALLOC!I1082+CLASSALLOC!I1400+CLASSALLOC!I1560","v":0},{"$f":"CLASSALLOC!J1082+CLASSALLOC!J1400+CLASSALLOC!J1560","v":0},{"$f":"CLASSALLOC!K1082+CLASSALLOC!K1400+CLASSALLOC!K1560","v":0},{"$f":"CLASSALLOC!L1082+CLASSALLOC!L1400+CLASSALLOC!L1560","v":0},{"$f":"CLASSALLOC!M1082+CLASSALLOC!M1400+CLASSALLOC!M1560","v":0},{"$f":"CLASSALLOC!N1082+CLASSALLOC!N1400+CLASSALLOC!N1560","v":0},{"$f":"CLASSALLOC!O1082+CLASSALLOC!O1400+CLASSALLOC!O1560","v":0},{"$f":"CLASSALLOC!P1082+CLASSALLOC!P1400+CLASSALLOC!P1560","v":0},{"$f":"CLASSALLOC!Q1082+CLASSALLOC!Q1400+CLASSALLOC!Q1560","v":0},{"$f":"CLASSALLOC!R1082+CLASSALLOC!R1400+CLASSALLOC!R1560","v":0},{"$f":"CLASSALLOC!S1082+CLASSALLOC!S1400+CLASSALLOC!S1560","v":0},{"$f":"CLASSALLOC!T1082+CLASSALLOC!T1400+CLASSALLOC!T1560","v":0},{"$f":"CLASSALLOC!U1082+CLASSALLOC!U1400+CLASSALLOC!U1560","v":0},{"$f":"CLASSALLOC!V1082+CLASSALLOC!V1400+CLASSALLOC!V1560","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C75=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1083+CLASSALLOC!F1401+CLASSALLOC!F1561","v":0},0,{"$f":"CLASSALLOC!H1083+CLASSALLOC!H1401+CLASSALLOC!H1561","v":0},{"$f":"CLASSALLOC!I1083+CLASSALLOC!I1401+CLASSALLOC!I1561","v":0},{"$f":"CLASSALLOC!J1083+CLASSALLOC!J1401+CLASSALLOC!J1561","v":0},{"$f":"CLASSALLOC!K1083+CLASSALLOC!K1401+CLASSALLOC!K1561","v":0},{"$f":"CLASSALLOC!L1083+CLASSALLOC!L1401+CLASSALLOC!L1561","v":0},{"$f":"CLASSALLOC!M1083+CLASSALLOC!M1401+CLASSALLOC!M1561","v":0},{"$f":"CLASSALLOC!N1083+CLASSALLOC!N1401+CLASSALLOC!N1561","v":0},{"$f":"CLASSALLOC!O1083+CLASSALLOC!O1401+CLASSALLOC!O1561","v":0},{"$f":"CLASSALLOC!P1083+CLASSALLOC!P1401+CLASSALLOC!P1561","v":0},{"$f":"CLASSALLOC!Q1083+CLASSALLOC!Q1401+CLASSALLOC!Q1561","v":0},{"$f":"CLASSALLOC!R1083+CLASSALLOC!R1401+CLASSALLOC!R1561","v":0},{"$f":"CLASSALLOC!S1083+CLASSALLOC!S1401+CLASSALLOC!S1561","v":0},{"$f":"CLASSALLOC!T1083+CLASSALLOC!T1401+CLASSALLOC!T1561","v":0},{"$f":"CLASSALLOC!U1083+CLASSALLOC!U1401+CLASSALLOC!U1561","v":0},{"$f":"CLASSALLOC!V1083+CLASSALLOC!V1401+CLASSALLOC!V1561","v":0}]
[null,{"$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,{"$f":"SUM(L70:L75)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B69=\"~\"),(C77=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$14","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B78=\"~\"),(C79=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F1087+CLASSALLOC!F1405+CLASSALLOC!F1565","v":0},0,{"$f":"CLASSALLOC!H1087+CLASSALLOC!H1405+CLASSALLOC!H1565","v":0},{"$f":"CLASSALLOC!I1087+CLASSALLOC!I1405+CLASSALLOC!I1565","v":0},{"$f":"CLASSALLOC!J1087+CLASSALLOC!J1405+CLASSALLOC!J1565","v":0},{"$f":"CLASSALLOC!K1087+CLASSALLOC!K1405+CLASSALLOC!K1565","v":0},{"$f":"CLASSALLOC!L1087+CLASSALLOC!L1405+CLASSALLOC!L1565","v":0},{"$f":"CLASSALLOC!M1087+CLASSALLOC!M1405+CLASSALLOC!M1565","v":0},{"$f":"CLASSALLOC!N1087+CLASSALLOC!N1405+CLASSALLOC!N1565","v":0},{"$f":"CLASSALLOC!O1087+CLASSALLOC!O1405+CLASSALLOC!O1565","v":0},{"$f":"CLASSALLOC!P1087+CLASSALLOC!P1405+CLASSALLOC!P1565","v":0},{"$f":"CLASSALLOC!Q1087+CLASSALLOC!Q1405+CLASSALLOC!Q1565","v":0},{"$f":"CLASSALLOC!R1087+CLASSALLOC!R1405+CLASSALLOC!R1565","v":0},{"$f":"CLASSALLOC!S1087+CLASSALLOC!S1405+CLASSALLOC!S1565","v":0},{"$f":"CLASSALLOC!T1087+CLASSALLOC!T1405+CLASSALLOC!T1565","v":0},{"$f":"CLASSALLOC!U1087+CLASSALLOC!U1405+CLASSALLOC!U1565","v":0},{"$f":"CLASSALLOC!V1087+CLASSALLOC!V1405+CLASSALLOC!V1565","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C80=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F1088+CLASSALLOC!F1406+CLASSALLOC!F1566","v":0},0,{"$f":"CLASSALLOC!H1088+CLASSALLOC!H1406+CLASSALLOC!H1566","v":0},{"$f":"CLASSALLOC!I1088+CLASSALLOC!I1406+CLASSALLOC!I1566","v":0},{"$f":"CLASSALLOC!J1088+CLASSALLOC!J1406+CLASSALLOC!J1566","v":0},{"$f":"CLASSALLOC!K1088+CLASSALLOC!K1406+CLASSALLOC!K1566","v":0},{"$f":"CLASSALLOC!L1088+CLASSALLOC!L1406+CLASSALLOC!L1566","v":0},{"$f":"CLASSALLOC!M1088+CLASSALLOC!M1406+CLASSALLOC!M1566","v":0},{"$f":"CLASSALLOC!N1088+CLASSALLOC!N1406+CLASSALLOC!N1566","v":0},{"$f":"CLASSALLOC!O1088+CLASSALLOC!O1406+CLASSALLOC!O1566","v":0},{"$f":"CLASSALLOC!P1088+CLASSALLOC!P1406+CLASSALLOC!P1566","v":0},{"$f":"CLASSALLOC!Q1088+CLASSALLOC!Q1406+CLASSALLOC!Q1566","v":0},{"$f":"CLASSALLOC!R1088+CLASSALLOC!R1406+CLASSALLOC!R1566","v":0},{"$f":"CLASSALLOC!S1088+CLASSALLOC!S1406+CLASSALLOC!S1566","v":0},{"$f":"CLASSALLOC!T1088+CLASSALLOC!T1406+CLASSALLOC!T1566","v":0},{"$f":"CLASSALLOC!U1088+CLASSALLOC!U1406+CLASSALLOC!U1566","v":0},{"$f":"CLASSALLOC!V1088+CLASSALLOC!V1406+CLASSALLOC!V1566","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C81=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F1089+CLASSALLOC!F1407+CLASSALLOC!F1567","v":0},0,{"$f":"CLASSALLOC!H1089+CLASSALLOC!H1407+CLASSALLOC!H1567","v":0},{"$f":"CLASSALLOC!I1089+CLASSALLOC!I1407+CLASSALLOC!I1567","v":0},{"$f":"CLASSALLOC!J1089+CLASSALLOC!J1407+CLASSALLOC!J1567","v":0},{"$f":"CLASSALLOC!K1089+CLASSALLOC!K1407+CLASSALLOC!K1567","v":0},{"$f":"CLASSALLOC!L1089+CLASSALLOC!L1407+CLASSALLOC!L1567","v":0},{"$f":"CLASSALLOC!M1089+CLASSALLOC!M1407+CLASSALLOC!M1567","v":0},{"$f":"CLASSALLOC!N1089+CLASSALLOC!N1407+CLASSALLOC!N1567","v":0},{"$f":"CLASSALLOC!O1089+CLASSALLOC!O1407+CLASSALLOC!O1567","v":0},{"$f":"CLASSALLOC!P1089+CLASSALLOC!P1407+CLASSALLOC!P1567","v":0},{"$f":"CLASSALLOC!Q1089+CLASSALLOC!Q1407+CLASSALLOC!Q1567","v":0},{"$f":"CLASSALLOC!R1089+CLASSALLOC!R1407+CLASSALLOC!R1567","v":0},{"$f":"CLASSALLOC!S1089+CLASSALLOC!S1407+CLASSALLOC!S1567","v":0},{"$f":"CLASSALLOC!T1089+CLASSALLOC!T1407+CLASSALLOC!T1567","v":0},{"$f":"CLASSALLOC!U1089+CLASSALLOC!U1407+CLASSALLOC!U1567","v":0},{"$f":"CLASSALLOC!V1089+CLASSALLOC!V1407+CLASSALLOC!V1567","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C82=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F1090+CLASSALLOC!F1408+CLASSALLOC!F1568","v":0},0,{"$f":"CLASSALLOC!H1090+CLASSALLOC!H1408+CLASSALLOC!H1568","v":0},{"$f":"CLASSALLOC!I1090+CLASSALLOC!I1408+CLASSALLOC!I1568","v":0},{"$f":"CLASSALLOC!J1090+CLASSALLOC!J1408+CLASSALLOC!J1568","v":0},{"$f":"CLASSALLOC!K1090+CLASSALLOC!K1408+CLASSALLOC!K1568","v":0},{"$f":"CLASSALLOC!L1090+CLASSALLOC!L1408+CLASSALLOC!L1568","v":0},{"$f":"CLASSALLOC!M1090+CLASSALLOC!M1408+CLASSALLOC!M1568","v":0},{"$f":"CLASSALLOC!N1090+CLASSALLOC!N1408+CLASSALLOC!N1568","v":0},{"$f":"CLASSALLOC!O1090+CLASSALLOC!O1408+CLASSALLOC!O1568","v":0},{"$f":"CLASSALLOC!P1090+CLASSALLOC!P1408+CLASSALLOC!P1568","v":0},{"$f":"CLASSALLOC!Q1090+CLASSALLOC!Q1408+CLASSALLOC!Q1568","v":0},{"$f":"CLASSALLOC!R1090+CLASSALLOC!R1408+CLASSALLOC!R1568","v":0},{"$f":"CLASSALLOC!S1090+CLASSALLOC!S1408+CLASSALLOC!S1568","v":0},{"$f":"CLASSALLOC!T1090+CLASSALLOC!T1408+CLASSALLOC!T1568","v":0},{"$f":"CLASSALLOC!U1090+CLASSALLOC!U1408+CLASSALLOC!U1568","v":0},{"$f":"CLASSALLOC!V1090+CLASSALLOC!V1408+CLASSALLOC!V1568","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C83=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F1091+CLASSALLOC!F1409+CLASSALLOC!F1569","v":0},0,{"$f":"CLASSALLOC!H1091+CLASSALLOC!H1409+CLASSALLOC!H1569","v":0},{"$f":"CLASSALLOC!I1091+CLASSALLOC!I1409+CLASSALLOC!I1569","v":0},{"$f":"CLASSALLOC!J1091+CLASSALLOC!J1409+CLASSALLOC!J1569","v":0},{"$f":"CLASSALLOC!K1091+CLASSALLOC!K1409+CLASSALLOC!K1569","v":0},{"$f":"CLASSALLOC!L1091+CLASSALLOC!L1409+CLASSALLOC!L1569","v":0},{"$f":"CLASSALLOC!M1091+CLASSALLOC!M1409+CLASSALLOC!M1569","v":0},{"$f":"CLASSALLOC!N1091+CLASSALLOC!N1409+CLASSALLOC!N1569","v":0},{"$f":"CLASSALLOC!O1091+CLASSALLOC!O1409+CLASSALLOC!O1569","v":0},{"$f":"CLASSALLOC!P1091+CLASSALLOC!P1409+CLASSALLOC!P1569","v":0},{"$f":"CLASSALLOC!Q1091+CLASSALLOC!Q1409+CLASSALLOC!Q1569","v":0},{"$f":"CLASSALLOC!R1091+CLASSALLOC!R1409+CLASSALLOC!R1569","v":0},{"$f":"CLASSALLOC!S1091+CLASSALLOC!S1409+CLASSALLOC!S1569","v":0},{"$f":"CLASSALLOC!T1091+CLASSALLOC!T1409+CLASSALLOC!T1569","v":0},{"$f":"CLASSALLOC!U1091+CLASSALLOC!U1409+CLASSALLOC!U1569","v":0},{"$f":"CLASSALLOC!V1091+CLASSALLOC!V1409+CLASSALLOC!V1569","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C84=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1092+CLASSALLOC!F1410+CLASSALLOC!F1570","v":0},0,{"$f":"CLASSALLOC!H1092+CLASSALLOC!H1410+CLASSALLOC!H1570","v":0},{"$f":"CLASSALLOC!I1092+CLASSALLOC!I1410+CLASSALLOC!I1570","v":0},{"$f":"CLASSALLOC!J1092+CLASSALLOC!J1410+CLASSALLOC!J1570","v":0},{"$f":"CLASSALLOC!K1092+CLASSALLOC!K1410+CLASSALLOC!K1570","v":0},{"$f":"CLASSALLOC!L1092+CLASSALLOC!L1410+CLASSALLOC!L1570","v":0},{"$f":"CLASSALLOC!M1092+CLASSALLOC!M1410+CLASSALLOC!M1570","v":0},{"$f":"CLASSALLOC!N1092+CLASSALLOC!N1410+CLASSALLOC!N1570","v":0},{"$f":"CLASSALLOC!O1092+CLASSALLOC!O1410+CLASSALLOC!O1570","v":0},{"$f":"CLASSALLOC!P1092+CLASSALLOC!P1410+CLASSALLOC!P1570","v":0},{"$f":"CLASSALLOC!Q1092+CLASSALLOC!Q1410+CLASSALLOC!Q1570","v":0},{"$f":"CLASSALLOC!R1092+CLASSALLOC!R1410+CLASSALLOC!R1570","v":0},{"$f":"CLASSALLOC!S1092+CLASSALLOC!S1410+CLASSALLOC!S1570","v":0},{"$f":"CLASSALLOC!T1092+CLASSALLOC!T1410+CLASSALLOC!T1570","v":0},{"$f":"CLASSALLOC!U1092+CLASSALLOC!U1410+CLASSALLOC!U1570","v":0},{"$f":"CLASSALLOC!V1092+CLASSALLOC!V1410+CLASSALLOC!V1570","v":0}]
[null,{"$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,{"$f":"SUM(L79:L84)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B78=\"~\"),(C86=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$15","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B87=\"~\"),(C88=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F1096+CLASSALLOC!F1414+CLASSALLOC!F1574","v":0},0,{"$f":"CLASSALLOC!H1096+CLASSALLOC!H1414+CLASSALLOC!H1574","v":0},{"$f":"CLASSALLOC!I1096+CLASSALLOC!I1414+CLASSALLOC!I1574","v":0},{"$f":"CLASSALLOC!J1096+CLASSALLOC!J1414+CLASSALLOC!J1574","v":0},{"$f":"CLASSALLOC!K1096+CLASSALLOC!K1414+CLASSALLOC!K1574","v":0},{"$f":"CLASSALLOC!L1096+CLASSALLOC!L1414+CLASSALLOC!L1574","v":0},{"$f":"CLASSALLOC!M1096+CLASSALLOC!M1414+CLASSALLOC!M1574","v":0},{"$f":"CLASSALLOC!N1096+CLASSALLOC!N1414+CLASSALLOC!N1574","v":0},{"$f":"CLASSALLOC!O1096+CLASSALLOC!O1414+CLASSALLOC!O1574","v":0},{"$f":"CLASSALLOC!P1096+CLASSALLOC!P1414+CLASSALLOC!P1574","v":0},{"$f":"CLASSALLOC!Q1096+CLASSALLOC!Q1414+CLASSALLOC!Q1574","v":0},{"$f":"CLASSALLOC!R1096+CLASSALLOC!R1414+CLASSALLOC!R1574","v":0},{"$f":"CLASSALLOC!S1096+CLASSALLOC!S1414+CLASSALLOC!S1574","v":0},{"$f":"CLASSALLOC!T1096+CLASSALLOC!T1414+CLASSALLOC!T1574","v":0},{"$f":"CLASSALLOC!U1096+CLASSALLOC!U1414+CLASSALLOC!U1574","v":0},{"$f":"CLASSALLOC!V1096+CLASSALLOC!V1414+CLASSALLOC!V1574","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C89=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F1097+CLASSALLOC!F1415+CLASSALLOC!F1575","v":0},0,{"$f":"CLASSALLOC!H1097+CLASSALLOC!H1415+CLASSALLOC!H1575","v":0},{"$f":"CLASSALLOC!I1097+CLASSALLOC!I1415+CLASSALLOC!I1575","v":0},{"$f":"CLASSALLOC!J1097+CLASSALLOC!J1415+CLASSALLOC!J1575","v":0},{"$f":"CLASSALLOC!K1097+CLASSALLOC!K1415+CLASSALLOC!K1575","v":0},{"$f":"CLASSALLOC!L1097+CLASSALLOC!L1415+CLASSALLOC!L1575","v":0},{"$f":"CLASSALLOC!M1097+CLASSALLOC!M1415+CLASSALLOC!M1575","v":0},{"$f":"CLASSALLOC!N1097+CLASSALLOC!N1415+CLASSALLOC!N1575","v":0},{"$f":"CLASSALLOC!O1097+CLASSALLOC!O1415+CLASSALLOC!O1575","v":0},{"$f":"CLASSALLOC!P1097+CLASSALLOC!P1415+CLASSALLOC!P1575","v":0},{"$f":"CLASSALLOC!Q1097+CLASSALLOC!Q1415+CLASSALLOC!Q1575","v":0},{"$f":"CLASSALLOC!R1097+CLASSALLOC!R1415+CLASSALLOC!R1575","v":0},{"$f":"CLASSALLOC!S1097+CLASSALLOC!S1415+CLASSALLOC!S1575","v":0},{"$f":"CLASSALLOC!T1097+CLASSALLOC!T1415+CLASSALLOC!T1575","v":0},{"$f":"CLASSALLOC!U1097+CLASSALLOC!U1415+CLASSALLOC!U1575","v":0},{"$f":"CLASSALLOC!V1097+CLASSALLOC!V1415+CLASSALLOC!V1575","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C90=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F1098+CLASSALLOC!F1416+CLASSALLOC!F1576","v":0},0,{"$f":"CLASSALLOC!H1098+CLASSALLOC!H1416+CLASSALLOC!H1576","v":0},{"$f":"CLASSALLOC!I1098+CLASSALLOC!I1416+CLASSALLOC!I1576","v":0},{"$f":"CLASSALLOC!J1098+CLASSALLOC!J1416+CLASSALLOC!J1576","v":0},{"$f":"CLASSALLOC!K1098+CLASSALLOC!K1416+CLASSALLOC!K1576","v":0},{"$f":"CLASSALLOC!L1098+CLASSALLOC!L1416+CLASSALLOC!L1576","v":0},{"$f":"CLASSALLOC!M1098+CLASSALLOC!M1416+CLASSALLOC!M1576","v":0},{"$f":"CLASSALLOC!N1098+CLASSALLOC!N1416+CLASSALLOC!N1576","v":0},{"$f":"CLASSALLOC!O1098+CLASSALLOC!O1416+CLASSALLOC!O1576","v":0},{"$f":"CLASSALLOC!P1098+CLASSALLOC!P1416+CLASSALLOC!P1576","v":0},{"$f":"CLASSALLOC!Q1098+CLASSALLOC!Q1416+CLASSALLOC!Q1576","v":0},{"$f":"CLASSALLOC!R1098+CLASSALLOC!R1416+CLASSALLOC!R1576","v":0},{"$f":"CLASSALLOC!S1098+CLASSALLOC!S1416+CLASSALLOC!S1576","v":0},{"$f":"CLASSALLOC!T1098+CLASSALLOC!T1416+CLASSALLOC!T1576","v":0},{"$f":"CLASSALLOC!U1098+CLASSALLOC!U1416+CLASSALLOC!U1576","v":0},{"$f":"CLASSALLOC!V1098+CLASSALLOC!V1416+CLASSALLOC!V1576","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C91=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F1099+CLASSALLOC!F1417+CLASSALLOC!F1577","v":0},0,{"$f":"CLASSALLOC!H1099+CLASSALLOC!H1417+CLASSALLOC!H1577","v":0},{"$f":"CLASSALLOC!I1099+CLASSALLOC!I1417+CLASSALLOC!I1577","v":0},{"$f":"CLASSALLOC!J1099+CLASSALLOC!J1417+CLASSALLOC!J1577","v":0},{"$f":"CLASSALLOC!K1099+CLASSALLOC!K1417+CLASSALLOC!K1577","v":0},{"$f":"CLASSALLOC!L1099+CLASSALLOC!L1417+CLASSALLOC!L1577","v":0},{"$f":"CLASSALLOC!M1099+CLASSALLOC!M1417+CLASSALLOC!M1577","v":0},{"$f":"CLASSALLOC!N1099+CLASSALLOC!N1417+CLASSALLOC!N1577","v":0},{"$f":"CLASSALLOC!O1099+CLASSALLOC!O1417+CLASSALLOC!O1577","v":0},{"$f":"CLASSALLOC!P1099+CLASSALLOC!P1417+CLASSALLOC!P1577","v":0},{"$f":"CLASSALLOC!Q1099+CLASSALLOC!Q1417+CLASSALLOC!Q1577","v":0},{"$f":"CLASSALLOC!R1099+CLASSALLOC!R1417+CLASSALLOC!R1577","v":0},{"$f":"CLASSALLOC!S1099+CLASSALLOC!S1417+CLASSALLOC!S1577","v":0},{"$f":"CLASSALLOC!T1099+CLASSALLOC!T1417+CLASSALLOC!T1577","v":0},{"$f":"CLASSALLOC!U1099+CLASSALLOC!U1417+CLASSALLOC!U1577","v":0},{"$f":"CLASSALLOC!V1099+CLASSALLOC!V1417+CLASSALLOC!V1577","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C92=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F1100+CLASSALLOC!F1418+CLASSALLOC!F1578","v":0},0,{"$f":"CLASSALLOC!H1100+CLASSALLOC!H1418+CLASSALLOC!H1578","v":0},{"$f":"CLASSALLOC!I1100+CLASSALLOC!I1418+CLASSALLOC!I1578","v":0},{"$f":"CLASSALLOC!J1100+CLASSALLOC!J1418+CLASSALLOC!J1578","v":0},{"$f":"CLASSALLOC!K1100+CLASSALLOC!K1418+CLASSALLOC!K1578","v":0},{"$f":"CLASSALLOC!L1100+CLASSALLOC!L1418+CLASSALLOC!L1578","v":0},{"$f":"CLASSALLOC!M1100+CLASSALLOC!M1418+CLASSALLOC!M1578","v":0},{"$f":"CLASSALLOC!N1100+CLASSALLOC!N1418+CLASSALLOC!N1578","v":0},{"$f":"CLASSALLOC!O1100+CLASSALLOC!O1418+CLASSALLOC!O1578","v":0},{"$f":"CLASSALLOC!P1100+CLASSALLOC!P1418+CLASSALLOC!P1578","v":0},{"$f":"CLASSALLOC!Q1100+CLASSALLOC!Q1418+CLASSALLOC!Q1578","v":0},{"$f":"CLASSALLOC!R1100+CLASSALLOC!R1418+CLASSALLOC!R1578","v":0},{"$f":"CLASSALLOC!S1100+CLASSALLOC!S1418+CLASSALLOC!S1578","v":0},{"$f":"CLASSALLOC!T1100+CLASSALLOC!T1418+CLASSALLOC!T1578","v":0},{"$f":"CLASSALLOC!U1100+CLASSALLOC!U1418+CLASSALLOC!U1578","v":0},{"$f":"CLASSALLOC!V1100+CLASSALLOC!V1418+CLASSALLOC!V1578","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C93=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1101+CLASSALLOC!F1419+CLASSALLOC!F1579","v":0},0,{"$f":"CLASSALLOC!H1101+CLASSALLOC!H1419+CLASSALLOC!H1579","v":0},{"$f":"CLASSALLOC!I1101+CLASSALLOC!I1419+CLASSALLOC!I1579","v":0},{"$f":"CLASSALLOC!J1101+CLASSALLOC!J1419+CLASSALLOC!J1579","v":0},{"$f":"CLASSALLOC!K1101+CLASSALLOC!K1419+CLASSALLOC!K1579","v":0},{"$f":"CLASSALLOC!L1101+CLASSALLOC!L1419+CLASSALLOC!L1579","v":0},{"$f":"CLASSALLOC!M1101+CLASSALLOC!M1419+CLASSALLOC!M1579","v":0},{"$f":"CLASSALLOC!N1101+CLASSALLOC!N1419+CLASSALLOC!N1579","v":0},{"$f":"CLASSALLOC!O1101+CLASSALLOC!O1419+CLASSALLOC!O1579","v":0},{"$f":"CLASSALLOC!P1101+CLASSALLOC!P1419+CLASSALLOC!P1579","v":0},{"$f":"CLASSALLOC!Q1101+CLASSALLOC!Q1419+CLASSALLOC!Q1579","v":0},{"$f":"CLASSALLOC!R1101+CLASSALLOC!R1419+CLASSALLOC!R1579","v":0},{"$f":"CLASSALLOC!S1101+CLASSALLOC!S1419+CLASSALLOC!S1579","v":0},{"$f":"CLASSALLOC!T1101+CLASSALLOC!T1419+CLASSALLOC!T1579","v":0},{"$f":"CLASSALLOC!U1101+CLASSALLOC!U1419+CLASSALLOC!U1579","v":0},{"$f":"CLASSALLOC!V1101+CLASSALLOC!V1419+CLASSALLOC!V1579","v":0}]
[null,{"$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,{"$f":"SUM(L88:L93)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B87=\"~\"),(C95=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,"TOTAL",null,null,0]
[null,{"$f":"IF(OR((B96=\"~\"),(C97=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1105+CLASSALLOC!F1423+CLASSALLOC!F1583","v":100977948.87832904},0,{"$f":"CLASSALLOC!H1105+CLASSALLOC!H1423+CLASSALLOC!H1583","v":70386690.714979425},{"$f":"CLASSALLOC!I1105+CLASSALLOC!I1423+CLASSALLOC!I1583","v":24956030.910530664},{"$f":"CLASSALLOC!J1105+CLASSALLOC!J1423+CLASSALLOC!J1583","v":4097496.4061056897},{"$f":"CLASSALLOC!K1105+CLASSALLOC!K1423+CLASSALLOC!K1583","v":717597.35193600517},{"$f":"CLASSALLOC!L1105+CLASSALLOC!L1423+CLASSALLOC!L1583","v":131310.71938400046},{"$f":"CLASSALLOC!M1105+CLASSALLOC!M1423+CLASSALLOC!M1583","v":464245.16465046472},{"$f":"CLASSALLOC!N1105+CLASSALLOC!N1423+CLASSALLOC!N1583","v":224577.61074277657},{"$f":"CLASSALLOC!O1105+CLASSALLOC!O1423+CLASSALLOC!O1583","v":0},{"$f":"CLASSALLOC!P1105+CLASSALLOC!P1423+CLASSALLOC!P1583","v":0},{"$f":"CLASSALLOC!Q1105+CLASSALLOC!Q1423+CLASSALLOC!Q1583","v":0},{"$f":"CLASSALLOC!R1105+CLASSALLOC!R1423+CLASSALLOC!R1583","v":0},{"$f":"CLASSALLOC!S1105+CLASSALLOC!S1423+CLASSALLOC!S1583","v":0},{"$f":"CLASSALLOC!T1105+CLASSALLOC!T1423+CLASSALLOC!T1583","v":0},{"$f":"CLASSALLOC!U1105+CLASSALLOC!U1423+CLASSALLOC!U1583","v":0},{"$f":"CLASSALLOC!V1105+CLASSALLOC!V1423+CLASSALLOC!V1583","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C98=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1106+CLASSALLOC!F1424+CLASSALLOC!F1584","v":86513213.29535453},0,{"$f":"CLASSALLOC!H1106+CLASSALLOC!H1424+CLASSALLOC!H1584","v":54528821.313490525},{"$f":"CLASSALLOC!I1106+CLASSALLOC!I1424+CLASSALLOC!I1584","v":18465685.124075659},{"$f":"CLASSALLOC!J1106+CLASSALLOC!J1424+CLASSALLOC!J1584","v":5383853.9670777507},{"$f":"CLASSALLOC!K1106+CLASSALLOC!K1424+CLASSALLOC!K1584","v":3779596.2860777923},{"$f":"CLASSALLOC!L1106+CLASSALLOC!L1424+CLASSALLOC!L1584","v":534735.15909773915},{"$f":"CLASSALLOC!M1106+CLASSALLOC!M1424+CLASSALLOC!M1584","v":3180693.5863444558},{"$f":"CLASSALLOC!N1106+CLASSALLOC!N1424+CLASSALLOC!N1584","v":306685.46960948431},{"$f":"CLASSALLOC!O1106+CLASSALLOC!O1424+CLASSALLOC!O1584","v":333142.38958111632},{"$f":"CLASSALLOC!P1106+CLASSALLOC!P1424+CLASSALLOC!P1584","v":0},{"$f":"CLASSALLOC!Q1106+CLASSALLOC!Q1424+CLASSALLOC!Q1584","v":0},{"$f":"CLASSALLOC!R1106+CLASSALLOC!R1424+CLASSALLOC!R1584","v":0},{"$f":"CLASSALLOC!S1106+CLASSALLOC!S1424+CLASSALLOC!S1584","v":0},{"$f":"CLASSALLOC!T1106+CLASSALLOC!T1424+CLASSALLOC!T1584","v":0},{"$f":"CLASSALLOC!U1106+CLASSALLOC!U1424+CLASSALLOC!U1584","v":0},{"$f":"CLASSALLOC!V1106+CLASSALLOC!V1424+CLASSALLOC!V1584","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C99=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1107+CLASSALLOC!F1425+CLASSALLOC!F1585","v":147835231.34009147},{"$f":"ROUND((SUM(F99:T99)-D99),1)","v":0},{"$f":"CLASSALLOC!H1107+CLASSALLOC!H1425+CLASSALLOC!H1585","v":101610258.61831833},{"$f":"CLASSALLOC!I1107+CLASSALLOC!I1425+CLASSALLOC!I1585","v":39632612.59270791},{"$f":"CLASSALLOC!J1107+CLASSALLOC!J1425+CLASSALLOC!J1585","v":1766887.8370038734},{"$f":"CLASSALLOC!K1107+CLASSALLOC!K1425+CLASSALLOC!K1585","v":958406.52871773334},{"$f":"CLASSALLOC!L1107+CLASSALLOC!L1425+CLASSALLOC!L1585","v":190322.98236611061},{"$f":"CLASSALLOC!M1107+CLASSALLOC!M1425+CLASSALLOC!M1585","v":177092.16528670513},{"$f":"CLASSALLOC!N1107+CLASSALLOC!N1425+CLASSALLOC!N1585","v":164370.85567617803},{"$f":"CLASSALLOC!O1107+CLASSALLOC!O1425+CLASSALLOC!O1585","v":3335279.7600146192},{"$f":"CLASSALLOC!P1107+CLASSALLOC!P1425+CLASSALLOC!P1585","v":0},{"$f":"CLASSALLOC!Q1107+CLASSALLOC!Q1425+CLASSALLOC!Q1585","v":0},{"$f":"CLASSALLOC!R1107+CLASSALLOC!R1425+CLASSALLOC!R1585","v":0},{"$f":"CLASSALLOC!S1107+CLASSALLOC!S1425+CLASSALLOC!S1585","v":0},{"$f":"CLASSALLOC!T1107+CLASSALLOC!T1425+CLASSALLOC!T1585","v":0},{"$f":"CLASSALLOC!U1107+CLASSALLOC!U1425+CLASSALLOC!U1585","v":0},{"$f":"CLASSALLOC!V1107+CLASSALLOC!V1425+CLASSALLOC!V1585","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C100=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1108+CLASSALLOC!F1426+CLASSALLOC!F1586","v":28312198.769567888},0,{"$f":"CLASSALLOC!H1108+CLASSALLOC!H1426+CLASSALLOC!H1586","v":23086061.944538955},{"$f":"CLASSALLOC!I1108+CLASSALLOC!I1426+CLASSALLOC!I1586","v":3714746.5128043159},{"$f":"CLASSALLOC!J1108+CLASSALLOC!J1426+CLASSALLOC!J1586","v":629425.92536416475},{"$f":"CLASSALLOC!K1108+CLASSALLOC!K1426+CLASSALLOC!K1586","v":79697.395749500924},{"$f":"CLASSALLOC!L1108+CLASSALLOC!L1426+CLASSALLOC!L1586","v":94383.498492177401},{"$f":"CLASSALLOC!M1108+CLASSALLOC!M1426+CLASSALLOC!M1586","v":120099.00768995754},{"$f":"CLASSALLOC!N1108+CLASSALLOC!N1426+CLASSALLOC!N1586","v":0},{"$f":"CLASSALLOC!O1108+CLASSALLOC!O1426+CLASSALLOC!O1586","v":587784.48492881504},{"$f":"CLASSALLOC!P1108+CLASSALLOC!P1426+CLASSALLOC!P1586","v":0},{"$f":"CLASSALLOC!Q1108+CLASSALLOC!Q1426+CLASSALLOC!Q1586","v":0},{"$f":"CLASSALLOC!R1108+CLASSALLOC!R1426+CLASSALLOC!R1586","v":0},{"$f":"CLASSALLOC!S1108+CLASSALLOC!S1426+CLASSALLOC!S1586","v":0},{"$f":"CLASSALLOC!T1108+CLASSALLOC!T1426+CLASSALLOC!T1586","v":0},{"$f":"CLASSALLOC!U1108+CLASSALLOC!U1426+CLASSALLOC!U1586","v":0},{"$f":"CLASSALLOC!V1108+CLASSALLOC!V1426+CLASSALLOC!V1586","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C101=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1109+CLASSALLOC!F1427+CLASSALLOC!F1587","v":763094.75280633126},0,{"$f":"CLASSALLOC!H1109+CLASSALLOC!H1427+CLASSALLOC!H1587","v":0},{"$f":"CLASSALLOC!I1109+CLASSALLOC!I1427+CLASSALLOC!I1587","v":1502.9087479482325},{"$f":"CLASSALLOC!J1109+CLASSALLOC!J1427+CLASSALLOC!J1587","v":100441.19507820356},{"$f":"CLASSALLOC!K1109+CLASSALLOC!K1427+CLASSALLOC!K1587","v":184263.46731470121},{"$f":"CLASSALLOC!L1109+CLASSALLOC!L1427+CLASSALLOC!L1587","v":3590.8774793332241},{"$f":"CLASSALLOC!M1109+CLASSALLOC!M1427+CLASSALLOC!M1587","v":308363.22342089086},{"$f":"CLASSALLOC!N1109+CLASSALLOC!N1427+CLASSALLOC!N1587","v":164933.0807652541},{"$f":"CLASSALLOC!O1109+CLASSALLOC!O1427+CLASSALLOC!O1587","v":0},{"$f":"CLASSALLOC!P1109+CLASSALLOC!P1427+CLASSALLOC!P1587","v":0},{"$f":"CLASSALLOC!Q1109+CLASSALLOC!Q1427+CLASSALLOC!Q1587","v":0},{"$f":"CLASSALLOC!R1109+CLASSALLOC!R1427+CLASSALLOC!R1587","v":0},{"$f":"CLASSALLOC!S1109+CLASSALLOC!S1427+CLASSALLOC!S1587","v":0},{"$f":"CLASSALLOC!T1109+CLASSALLOC!T1427+CLASSALLOC!T1587","v":0},{"$f":"CLASSALLOC!U1109+CLASSALLOC!U1427+CLASSALLOC!U1587","v":0},{"$f":"CLASSALLOC!V1109+CLASSALLOC!V1427+CLASSALLOC!V1587","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C102=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1110+CLASSALLOC!F1428+CLASSALLOC!F1588","v":0},0,{"$f":"CLASSALLOC!H1110+CLASSALLOC!H1428+CLASSALLOC!H1588","v":0},{"$f":"CLASSALLOC!I1110+CLASSALLOC!I1428+CLASSALLOC!I1588","v":0},{"$f":"CLASSALLOC!J1110+CLASSALLOC!J1428+CLASSALLOC!J1588","v":0},{"$f":"CLASSALLOC!K1110+CLASSALLOC!K1428+CLASSALLOC!K1588","v":0},{"$f":"CLASSALLOC!L1110+CLASSALLOC!L1428+CLASSALLOC!L1588","v":0},{"$f":"CLASSALLOC!M1110+CLASSALLOC!M1428+CLASSALLOC!M1588","v":0},{"$f":"CLASSALLOC!N1110+CLASSALLOC!N1428+CLASSALLOC!N1588","v":0},{"$f":"CLASSALLOC!O1110+CLASSALLOC!O1428+CLASSALLOC!O1588","v":0},{"$f":"CLASSALLOC!P1110+CLASSALLOC!P1428+CLASSALLOC!P1588","v":0},{"$f":"CLASSALLOC!Q1110+CLASSALLOC!Q1428+CLASSALLOC!Q1588","v":0},{"$f":"CLASSALLOC!R1110+CLASSALLOC!R1428+CLASSALLOC!R1588","v":0},{"$f":"CLASSALLOC!S1110+CLASSALLOC!S1428+CLASSALLOC!S1588","v":0},{"$f":"CLASSALLOC!T1110+CLASSALLOC!T1428+CLASSALLOC!T1588","v":0},{"$f":"CLASSALLOC!U1110+CLASSALLOC!U1428+CLASSALLOC!U1588","v":0},{"$f":"CLASSALLOC!V1110+CLASSALLOC!V1428+CLASSALLOC!V1588","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C103=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D97:D102)","v":364401687.03614926},0,{"$f":"SUM(F97:F102)","v":249611832.59132725},86770578.048866495,11978105.330629682,5719561.0297957333,954343.23681936087,4250493.1473924741,{"$f":"SUM(L97:L102)","v":860567.01679369295},4256206.6345245503,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B96=\"~\"),(C104=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"CONCATENATE(\"Total \",A4)","v":"Total Expenses"},null,{"$f":"SUM(D97:D102)","v":364401687.03614926},0,{"$f":"SUM(F97:F102)","v":249611832.59132725},86770578.048866495,11978105.330629682,5719561.0297957333,954343.23681936087,4250493.1473924741,{"$f":"SUM(L97:L102)","v":860567.01679369295},4256206.6345245503,0,0,0,0,0,0,0]
[null,null,null,null,0]
["Income Taxes & ITC",null,null,null,0]
[null,null,null,null,0]
[null,{"$f":"INPUTS!$F$6","v":"Gas Supply"},null,null,0]
[null,{"$f":"IF(OR((B109=\"~\"),(C110=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B109=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1651","v":20038.752965119082},0,{"$f":"CLASSALLOC!H1651","v":14304.013508156517},{"$f":"CLASSALLOC!I1651","v":5098.362287940382},{"$f":"CLASSALLOC!J1651","v":609.91738030319095},{"$f":"CLASSALLOC!K1651","v":13.724483477726338},{"$f":"CLASSALLOC!L1651","v":12.735305241264836},{"$f":"CLASSALLOC!M1651","v":0},{"$f":"CLASSALLOC!N1651","v":0},{"$f":"CLASSALLOC!O1651","v":0},{"$f":"CLASSALLOC!P1651","v":0},{"$f":"CLASSALLOC!Q1651","v":0},{"$f":"CLASSALLOC!R1651","v":0},{"$f":"CLASSALLOC!S1651","v":0},{"$f":"CLASSALLOC!T1651","v":0},{"$f":"CLASSALLOC!U1651","v":0},{"$f":"CLASSALLOC!V1651","v":0}]
[null,{"$f":"IF(OR((B109=\"~\"),(C111=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B109=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1652","v":4103.9975667989474},0,{"$f":"CLASSALLOC!H1652","v":2665.3485016433106},{"$f":"CLASSALLOC!I1652","v":1024.2903577279876},{"$f":"CLASSALLOC!J1652","v":280.31223918654763},{"$f":"CLASSALLOC!K1652","v":42.682907794489083},{"$f":"CLASSALLOC!L1652","v":40.978268728038586},{"$f":"CLASSALLOC!M1652","v":64.32101226171217},{"$f":"CLASSALLOC!N1652","v":-13.935720543137961},{"$f":"CLASSALLOC!O1652","v":0},{"$f":"CLASSALLOC!P1652","v":0},{"$f":"CLASSALLOC!Q1652","v":0},{"$f":"CLASSALLOC!R1652","v":0},{"$f":"CLASSALLOC!S1652","v":0},{"$f":"CLASSALLOC!T1652","v":0},{"$f":"CLASSALLOC!U1652","v":0},{"$f":"CLASSALLOC!V1652","v":0}]
[null,{"$f":"IF(OR((B109=\"~\"),(C112=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B109=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1653","v":0},0,{"$f":"CLASSALLOC!H1653","v":0},{"$f":"CLASSALLOC!I1653","v":0},{"$f":"CLASSALLOC!J1653","v":0},{"$f":"CLASSALLOC!K1653","v":0},{"$f":"CLASSALLOC!L1653","v":0},{"$f":"CLASSALLOC!M1653","v":0},{"$f":"CLASSALLOC!N1653","v":0},{"$f":"CLASSALLOC!O1653","v":0},{"$f":"CLASSALLOC!P1653","v":0},{"$f":"CLASSALLOC!Q1653","v":0},{"$f":"CLASSALLOC!R1653","v":0},{"$f":"CLASSALLOC!S1653","v":0},{"$f":"CLASSALLOC!T1653","v":0},{"$f":"CLASSALLOC!U1653","v":0},{"$f":"CLASSALLOC!V1653","v":0}]
[null,{"$f":"IF(OR((B109=\"~\"),(C113=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B109=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1654","v":0},0,{"$f":"CLASSALLOC!H1654","v":0},{"$f":"CLASSALLOC!I1654","v":0},{"$f":"CLASSALLOC!J1654","v":0},{"$f":"CLASSALLOC!K1654","v":0},{"$f":"CLASSALLOC!L1654","v":0},{"$f":"CLASSALLOC!M1654","v":0},{"$f":"CLASSALLOC!N1654","v":0},{"$f":"CLASSALLOC!O1654","v":0},{"$f":"CLASSALLOC!P1654","v":0},{"$f":"CLASSALLOC!Q1654","v":0},{"$f":"CLASSALLOC!R1654","v":0},{"$f":"CLASSALLOC!S1654","v":0},{"$f":"CLASSALLOC!T1654","v":0},{"$f":"CLASSALLOC!U1654","v":0},{"$f":"CLASSALLOC!V1654","v":0}]
[null,{"$f":"IF(OR((B109=\"~\"),(C114=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B109=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1655","v":0},0,{"$f":"CLASSALLOC!H1655","v":0},{"$f":"CLASSALLOC!I1655","v":0},{"$f":"CLASSALLOC!J1655","v":0},{"$f":"CLASSALLOC!K1655","v":0},{"$f":"CLASSALLOC!L1655","v":0},{"$f":"CLASSALLOC!M1655","v":0},{"$f":"CLASSALLOC!N1655","v":0},{"$f":"CLASSALLOC!O1655","v":0},{"$f":"CLASSALLOC!P1655","v":0},{"$f":"CLASSALLOC!Q1655","v":0},{"$f":"CLASSALLOC!R1655","v":0},{"$f":"CLASSALLOC!S1655","v":0},{"$f":"CLASSALLOC!T1655","v":0},{"$f":"CLASSALLOC!U1655","v":0},{"$f":"CLASSALLOC!V1655","v":0}]
[null,{"$f":"IF(OR((B109=\"~\"),(C115=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B109=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1656","v":0},0,{"$f":"CLASSALLOC!H1656","v":0},{"$f":"CLASSALLOC!I1656","v":0},{"$f":"CLASSALLOC!J1656","v":0},{"$f":"CLASSALLOC!K1656","v":0},{"$f":"CLASSALLOC!L1656","v":0},{"$f":"CLASSALLOC!M1656","v":0},{"$f":"CLASSALLOC!N1656","v":0},{"$f":"CLASSALLOC!O1656","v":0},{"$f":"CLASSALLOC!P1656","v":0},{"$f":"CLASSALLOC!Q1656","v":0},{"$f":"CLASSALLOC!R1656","v":0},{"$f":"CLASSALLOC!S1656","v":0},{"$f":"CLASSALLOC!T1656","v":0},{"$f":"CLASSALLOC!U1656","v":0},{"$f":"CLASSALLOC!V1656","v":0}]
[null,{"$f":"IF(OR((B109=\"~\"),(C116=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D110:D115)","v":24142.750531918027},0,{"$f":"SUM(F110:F115)","v":16969.362009799828},6122.6526456683696,890.22961948973852,56.40739127221542,53.713573969303425,64.32101226171217,-13.935720543137961,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B109=\"~\"),(C117=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$7","v":"Storage"},null,null,0]
[null,{"$f":"IF(OR((B118=\"~\"),(C119=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B118=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1660","v":337690.64374203555},{"$f":"ROUND((SUM(F119:T119)-D119),1)","v":0},{"$f":"CLASSALLOC!H1660","v":237466.43534375285},{"$f":"CLASSALLOC!I1660","v":76487.695684527891},{"$f":"CLASSALLOC!J1660","v":14385.765281063525},{"$f":"CLASSALLOC!K1660","v":2232.1574767096222},{"$f":"CLASSALLOC!L1660","v":2812.9911922830788},{"$f":"CLASSALLOC!M1660","v":4305.5987636985901},{"$f":"CLASSALLOC!N1660","v":0},{"$f":"CLASSALLOC!O1660","v":0},{"$f":"CLASSALLOC!P1660","v":0},{"$f":"CLASSALLOC!Q1660","v":0},{"$f":"CLASSALLOC!R1660","v":0},{"$f":"CLASSALLOC!S1660","v":0},{"$f":"CLASSALLOC!T1660","v":0},{"$f":"CLASSALLOC!U1660","v":0},{"$f":"CLASSALLOC!V1660","v":0}]
[null,{"$f":"IF(OR((B118=\"~\"),(C120=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B118=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1661","v":52352.379197836271},0,{"$f":"CLASSALLOC!H1661","v":26774.092083470005},{"$f":"CLASSALLOC!I1661","v":10290.987945188737},{"$f":"CLASSALLOC!J1661","v":3793.7647313136717},{"$f":"CLASSALLOC!K1661","v":3997.1872199519657},{"$f":"CLASSALLOC!L1661","v":428.40152239917177},{"$f":"CLASSALLOC!M1661","v":5439.4850133241571},{"$f":"CLASSALLOC!N1661","v":1628.4606821885661},{"$f":"CLASSALLOC!O1661","v":0},{"$f":"CLASSALLOC!P1661","v":0},{"$f":"CLASSALLOC!Q1661","v":0},{"$f":"CLASSALLOC!R1661","v":0},{"$f":"CLASSALLOC!S1661","v":0},{"$f":"CLASSALLOC!T1661","v":0},{"$f":"CLASSALLOC!U1661","v":0},{"$f":"CLASSALLOC!V1661","v":0}]
[null,{"$f":"IF(OR((B118=\"~\"),(C121=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B118=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1662","v":0},0,{"$f":"CLASSALLOC!H1662","v":0},{"$f":"CLASSALLOC!I1662","v":0},{"$f":"CLASSALLOC!J1662","v":0},{"$f":"CLASSALLOC!K1662","v":0},{"$f":"CLASSALLOC!L1662","v":0},{"$f":"CLASSALLOC!M1662","v":0},{"$f":"CLASSALLOC!N1662","v":0},{"$f":"CLASSALLOC!O1662","v":0},{"$f":"CLASSALLOC!P1662","v":0},{"$f":"CLASSALLOC!Q1662","v":0},{"$f":"CLASSALLOC!R1662","v":0},{"$f":"CLASSALLOC!S1662","v":0},{"$f":"CLASSALLOC!T1662","v":0},{"$f":"CLASSALLOC!U1662","v":0},{"$f":"CLASSALLOC!V1662","v":0}]
[null,{"$f":"IF(OR((B118=\"~\"),(C122=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B118=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1663","v":205671.03657865015},0,{"$f":"CLASSALLOC!H1663","v":146811.59504179168},{"$f":"CLASSALLOC!I1663","v":52327.879805666613},{"$f":"CLASSALLOC!J1663","v":6259.9873381665102},{"$f":"CLASSALLOC!K1663","v":140.86349326647129},{"$f":"CLASSALLOC!L1663","v":130.71089975887077},{"$f":"CLASSALLOC!M1663","v":0},{"$f":"CLASSALLOC!N1663","v":0},{"$f":"CLASSALLOC!O1663","v":0},{"$f":"CLASSALLOC!P1663","v":0},{"$f":"CLASSALLOC!Q1663","v":0},{"$f":"CLASSALLOC!R1663","v":0},{"$f":"CLASSALLOC!S1663","v":0},{"$f":"CLASSALLOC!T1663","v":0},{"$f":"CLASSALLOC!U1663","v":0},{"$f":"CLASSALLOC!V1663","v":0}]
[null,{"$f":"IF(OR((B118=\"~\"),(C123=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B118=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1664","v":0},0,{"$f":"CLASSALLOC!H1664","v":0},{"$f":"CLASSALLOC!I1664","v":0},{"$f":"CLASSALLOC!J1664","v":0},{"$f":"CLASSALLOC!K1664","v":0},{"$f":"CLASSALLOC!L1664","v":0},{"$f":"CLASSALLOC!M1664","v":0},{"$f":"CLASSALLOC!N1664","v":0},{"$f":"CLASSALLOC!O1664","v":0},{"$f":"CLASSALLOC!P1664","v":0},{"$f":"CLASSALLOC!Q1664","v":0},{"$f":"CLASSALLOC!R1664","v":0},{"$f":"CLASSALLOC!S1664","v":0},{"$f":"CLASSALLOC!T1664","v":0},{"$f":"CLASSALLOC!U1664","v":0},{"$f":"CLASSALLOC!V1664","v":0}]
[null,{"$f":"IF(OR((B118=\"~\"),(C124=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B118=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1665","v":0},0,{"$f":"CLASSALLOC!H1665","v":0},{"$f":"CLASSALLOC!I1665","v":0},{"$f":"CLASSALLOC!J1665","v":0},{"$f":"CLASSALLOC!K1665","v":0},{"$f":"CLASSALLOC!L1665","v":0},{"$f":"CLASSALLOC!M1665","v":0},{"$f":"CLASSALLOC!N1665","v":0},{"$f":"CLASSALLOC!O1665","v":0},{"$f":"CLASSALLOC!P1665","v":0},{"$f":"CLASSALLOC!Q1665","v":0},{"$f":"CLASSALLOC!R1665","v":0},{"$f":"CLASSALLOC!S1665","v":0},{"$f":"CLASSALLOC!T1665","v":0},{"$f":"CLASSALLOC!U1665","v":0},{"$f":"CLASSALLOC!V1665","v":0}]
[null,{"$f":"IF(OR((B118=\"~\"),(C125=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D119:D124)","v":595714.059518522},{"$f":"ROUND((SUM(F125:T125)-D125),1)","v":0},{"$f":"SUM(F119:F124)","v":411052.12246901455},139106.56343538326,24439.517350543705,6370.2081899280593,3372.1036144411214,9745.0837770227481,1628.4606821885661,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B118=\"~\"),(C126=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F126:T126)-D126),1)","v":0}]
[null,{"$f":"INPUTS!$F$8","v":"Transmission"},null,null,{"$f":"ROUND((SUM(F127:T127)-D127),1)","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C128=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B127=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1669","v":15.076127541195833},{"$f":"ROUND((SUM(F128:T128)-D128),1)","v":0},{"$f":"CLASSALLOC!H1669","v":9.6126082754304925},{"$f":"CLASSALLOC!I1669","v":3.4951385560272379},{"$f":"CLASSALLOC!J1669","v":0.75471593789281533},{"$f":"CLASSALLOC!K1669","v":0.43542394622163116},{"$f":"CLASSALLOC!L1669","v":4.6977409143655648E-2},{"$f":"CLASSALLOC!M1669","v":0.52912933212942903},{"$f":"CLASSALLOC!N1669","v":0.20213408435056979},{"$f":"CLASSALLOC!O1669","v":0},{"$f":"CLASSALLOC!P1669","v":0},{"$f":"CLASSALLOC!Q1669","v":0},{"$f":"CLASSALLOC!R1669","v":0},{"$f":"CLASSALLOC!S1669","v":0},{"$f":"CLASSALLOC!T1669","v":0},{"$f":"CLASSALLOC!U1669","v":0},{"$f":"CLASSALLOC!V1669","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C129=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B127=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1670","v":0},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},{"$f":"CLASSALLOC!V1670","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C130=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B127=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1671","v":0},0,{"$f":"CLASSALLOC!H1671","v":0},{"$f":"CLASSALLOC!I1671","v":0},{"$f":"CLASSALLOC!J1671","v":0},{"$f":"CLASSALLOC!K1671","v":0},{"$f":"CLASSALLOC!L1671","v":0},{"$f":"CLASSALLOC!M1671","v":0},{"$f":"CLASSALLOC!N1671","v":0},{"$f":"CLASSALLOC!O1671","v":0},{"$f":"CLASSALLOC!P1671","v":0},{"$f":"CLASSALLOC!Q1671","v":0},{"$f":"CLASSALLOC!R1671","v":0},{"$f":"CLASSALLOC!S1671","v":0},{"$f":"CLASSALLOC!T1671","v":0},{"$f":"CLASSALLOC!U1671","v":0},{"$f":"CLASSALLOC!V1671","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C131=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B127=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1672","v":0},0,{"$f":"CLASSALLOC!H1672","v":0},{"$f":"CLASSALLOC!I1672","v":0},{"$f":"CLASSALLOC!J1672","v":0},{"$f":"CLASSALLOC!K1672","v":0},{"$f":"CLASSALLOC!L1672","v":0},{"$f":"CLASSALLOC!M1672","v":0},{"$f":"CLASSALLOC!N1672","v":0},{"$f":"CLASSALLOC!O1672","v":0},{"$f":"CLASSALLOC!P1672","v":0},{"$f":"CLASSALLOC!Q1672","v":0},{"$f":"CLASSALLOC!R1672","v":0},{"$f":"CLASSALLOC!S1672","v":0},{"$f":"CLASSALLOC!T1672","v":0},{"$f":"CLASSALLOC!U1672","v":0},{"$f":"CLASSALLOC!V1672","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C132=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B127=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1673","v":0},0,{"$f":"CLASSALLOC!H1673","v":0},{"$f":"CLASSALLOC!I1673","v":0},{"$f":"CLASSALLOC!J1673","v":0},{"$f":"CLASSALLOC!K1673","v":0},{"$f":"CLASSALLOC!L1673","v":0},{"$f":"CLASSALLOC!M1673","v":0},{"$f":"CLASSALLOC!N1673","v":0},{"$f":"CLASSALLOC!O1673","v":0},{"$f":"CLASSALLOC!P1673","v":0},{"$f":"CLASSALLOC!Q1673","v":0},{"$f":"CLASSALLOC!R1673","v":0},{"$f":"CLASSALLOC!S1673","v":0},{"$f":"CLASSALLOC!T1673","v":0},{"$f":"CLASSALLOC!U1673","v":0},{"$f":"CLASSALLOC!V1673","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C133=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B127=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1674","v":0},0,{"$f":"CLASSALLOC!H1674","v":0},{"$f":"CLASSALLOC!I1674","v":0},{"$f":"CLASSALLOC!J1674","v":0},{"$f":"CLASSALLOC!K1674","v":0},{"$f":"CLASSALLOC!L1674","v":0},{"$f":"CLASSALLOC!M1674","v":0},{"$f":"CLASSALLOC!N1674","v":0},{"$f":"CLASSALLOC!O1674","v":0},{"$f":"CLASSALLOC!P1674","v":0},{"$f":"CLASSALLOC!Q1674","v":0},{"$f":"CLASSALLOC!R1674","v":0},{"$f":"CLASSALLOC!S1674","v":0},{"$f":"CLASSALLOC!T1674","v":0},{"$f":"CLASSALLOC!U1674","v":0},{"$f":"CLASSALLOC!V1674","v":0}]
[null,{"$f":"IF(OR((B127=\"~\"),(C134=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D128:D133)","v":15.076127541195833},{"$f":"ROUND((SUM(F134:T134)-D134),1)","v":0},{"$f":"SUM(F128:F133)","v":9.6126082754304925},3.4951385560272379,0.75471593789281533,0.43542394622163116,4.6977409143655648E-2,0.52912933212942903,0.20213408435056979,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B127=\"~\"),(C135=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F135:T135)-D135),1)","v":0}]
[null,{"$f":"INPUTS!$F$9","v":"Distribution"},null,null,{"$f":"ROUND((SUM(F136:T136)-D136),1)","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C137=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B136=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1678","v":6892585.9142924119},{"$f":"ROUND((SUM(F137:T137)-D137),1)","v":0},{"$f":"CLASSALLOC!H1678","v":4826600.4499876592},{"$f":"CLASSALLOC!I1678","v":1720938.7632514946},{"$f":"CLASSALLOC!J1678","v":274673.46681617486},{"$f":"CLASSALLOC!K1678","v":39859.830751696012},{"$f":"CLASSALLOC!L1678","v":4407.2165031671393},{"$f":"CLASSALLOC!M1678","v":13932.98837877078},{"$f":"CLASSALLOC!N1678","v":12173.198603449437},{"$f":"CLASSALLOC!O1678","v":0},{"$f":"CLASSALLOC!P1678","v":0},{"$f":"CLASSALLOC!Q1678","v":0},{"$f":"CLASSALLOC!R1678","v":0},{"$f":"CLASSALLOC!S1678","v":0},{"$f":"CLASSALLOC!T1678","v":0},{"$f":"CLASSALLOC!U1678","v":0},{"$f":"CLASSALLOC!V1678","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C138=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B136=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1679","v":3233970.8339578644},0,{"$f":"CLASSALLOC!H1679","v":1817856.2068693631},{"$f":"CLASSALLOC!I1679","v":698717.85951348592},{"$f":"CLASSALLOC!J1679","v":257581.7974600328},{"$f":"CLASSALLOC!K1679","v":223431.27373382627},{"$f":"CLASSALLOC!L1679","v":23946.413453285157},{"$f":"CLASSALLOC!M1679","v":201912.12373720628},{"$f":"CLASSALLOC!N1679","v":10525.159190665356},{"$f":"CLASSALLOC!O1679","v":0},{"$f":"CLASSALLOC!P1679","v":0},{"$f":"CLASSALLOC!Q1679","v":0},{"$f":"CLASSALLOC!R1679","v":0},{"$f":"CLASSALLOC!S1679","v":0},{"$f":"CLASSALLOC!T1679","v":0},{"$f":"CLASSALLOC!U1679","v":0},{"$f":"CLASSALLOC!V1679","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C139=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B136=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1680","v":7618439.7373456135},0,{"$f":"CLASSALLOC!H1680","v":4897764.3035927583},{"$f":"CLASSALLOC!I1680","v":2400379.4168898668},{"$f":"CLASSALLOC!J1680","v":129763.16531879669},{"$f":"CLASSALLOC!K1680","v":69632.964140553857},{"$f":"CLASSALLOC!L1680","v":13620.164615948644},{"$f":"CLASSALLOC!M1680","v":13440.190418345726},{"$f":"CLASSALLOC!N1680","v":11919.211800990801},{"$f":"CLASSALLOC!O1680","v":81920.320568352807},{"$f":"CLASSALLOC!P1680","v":0},{"$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},{"$f":"CLASSALLOC!V1680","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C140=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B136=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1681","v":0},0,{"$f":"CLASSALLOC!H1681","v":0},{"$f":"CLASSALLOC!I1681","v":0},{"$f":"CLASSALLOC!J1681","v":0},{"$f":"CLASSALLOC!K1681","v":0},{"$f":"CLASSALLOC!L1681","v":0},{"$f":"CLASSALLOC!M1681","v":0},{"$f":"CLASSALLOC!N1681","v":0},{"$f":"CLASSALLOC!O1681","v":0},{"$f":"CLASSALLOC!P1681","v":0},{"$f":"CLASSALLOC!Q1681","v":0},{"$f":"CLASSALLOC!R1681","v":0},{"$f":"CLASSALLOC!S1681","v":0},{"$f":"CLASSALLOC!T1681","v":0},{"$f":"CLASSALLOC!U1681","v":0},{"$f":"CLASSALLOC!V1681","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C141=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B136=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1682","v":0},0,{"$f":"CLASSALLOC!H1682","v":0},{"$f":"CLASSALLOC!I1682","v":0},{"$f":"CLASSALLOC!J1682","v":0},{"$f":"CLASSALLOC!K1682","v":0},{"$f":"CLASSALLOC!L1682","v":0},{"$f":"CLASSALLOC!M1682","v":0},{"$f":"CLASSALLOC!N1682","v":0},{"$f":"CLASSALLOC!O1682","v":0},{"$f":"CLASSALLOC!P1682","v":0},{"$f":"CLASSALLOC!Q1682","v":0},{"$f":"CLASSALLOC!R1682","v":0},{"$f":"CLASSALLOC!S1682","v":0},{"$f":"CLASSALLOC!T1682","v":0},{"$f":"CLASSALLOC!U1682","v":0},{"$f":"CLASSALLOC!V1682","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C142=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B136=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1683","v":0},0,{"$f":"CLASSALLOC!H1683","v":0},{"$f":"CLASSALLOC!I1683","v":0},{"$f":"CLASSALLOC!J1683","v":0},{"$f":"CLASSALLOC!K1683","v":0},{"$f":"CLASSALLOC!L1683","v":0},{"$f":"CLASSALLOC!M1683","v":0},{"$f":"CLASSALLOC!N1683","v":0},{"$f":"CLASSALLOC!O1683","v":0},{"$f":"CLASSALLOC!P1683","v":0},{"$f":"CLASSALLOC!Q1683","v":0},{"$f":"CLASSALLOC!R1683","v":0},{"$f":"CLASSALLOC!S1683","v":0},{"$f":"CLASSALLOC!T1683","v":0},{"$f":"CLASSALLOC!U1683","v":0},{"$f":"CLASSALLOC!V1683","v":0}]
[null,{"$f":"IF(OR((B136=\"~\"),(C143=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D137:D142)","v":17744996.485595889},{"$f":"ROUND((SUM(F143:T143)-D143),1)","v":0},{"$f":"SUM(F137:F142)","v":11542220.960449781},4820036.0396548472,662018.4295950043,332924.0686260761,41973.794572400941,229285.30253432278,34617.569595105597,81920.320568352807,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B136=\"~\"),(C144=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F144:T144)-D144),1)","v":0}]
[null,{"$f":"INPUTS!$F$10","v":"Gas Costs"},null,null,{"$f":"ROUND((SUM(F145:T145)-D145),1)","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C146=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B145=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1687","v":0},{"$f":"ROUND((SUM(F146:T146)-D146),1)","v":0},{"$f":"CLASSALLOC!H1687","v":0},{"$f":"CLASSALLOC!I1687","v":0},{"$f":"CLASSALLOC!J1687","v":0},{"$f":"CLASSALLOC!K1687","v":0},{"$f":"CLASSALLOC!L1687","v":0},{"$f":"CLASSALLOC!M1687","v":0},{"$f":"CLASSALLOC!N1687","v":0},{"$f":"CLASSALLOC!O1687","v":0},{"$f":"CLASSALLOC!P1687","v":0},{"$f":"CLASSALLOC!Q1687","v":0},{"$f":"CLASSALLOC!R1687","v":0},{"$f":"CLASSALLOC!S1687","v":0},{"$f":"CLASSALLOC!T1687","v":0},{"$f":"CLASSALLOC!U1687","v":0},{"$f":"CLASSALLOC!V1687","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C147=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B145=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1688","v":0},0,{"$f":"CLASSALLOC!H1688","v":0},{"$f":"CLASSALLOC!I1688","v":0},{"$f":"CLASSALLOC!J1688","v":0},{"$f":"CLASSALLOC!K1688","v":0},{"$f":"CLASSALLOC!L1688","v":0},{"$f":"CLASSALLOC!M1688","v":0},{"$f":"CLASSALLOC!N1688","v":0},{"$f":"CLASSALLOC!O1688","v":0},{"$f":"CLASSALLOC!P1688","v":0},{"$f":"CLASSALLOC!Q1688","v":0},{"$f":"CLASSALLOC!R1688","v":0},{"$f":"CLASSALLOC!S1688","v":0},{"$f":"CLASSALLOC!T1688","v":0},{"$f":"CLASSALLOC!U1688","v":0},{"$f":"CLASSALLOC!V1688","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C148=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B145=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1689","v":0},0,{"$f":"CLASSALLOC!H1689","v":0},{"$f":"CLASSALLOC!I1689","v":0},{"$f":"CLASSALLOC!J1689","v":0},{"$f":"CLASSALLOC!K1689","v":0},{"$f":"CLASSALLOC!L1689","v":0},{"$f":"CLASSALLOC!M1689","v":0},{"$f":"CLASSALLOC!N1689","v":0},{"$f":"CLASSALLOC!O1689","v":0},{"$f":"CLASSALLOC!P1689","v":0},{"$f":"CLASSALLOC!Q1689","v":0},{"$f":"CLASSALLOC!R1689","v":0},{"$f":"CLASSALLOC!S1689","v":0},{"$f":"CLASSALLOC!T1689","v":0},{"$f":"CLASSALLOC!U1689","v":0},{"$f":"CLASSALLOC!V1689","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C149=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B145=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1690","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},{"$f":"CLASSALLOC!V1690","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C150=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B145=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1691","v":0},0,{"$f":"CLASSALLOC!H1691","v":0},{"$f":"CLASSALLOC!I1691","v":0},{"$f":"CLASSALLOC!J1691","v":0},{"$f":"CLASSALLOC!K1691","v":0},{"$f":"CLASSALLOC!L1691","v":0},{"$f":"CLASSALLOC!M1691","v":0},{"$f":"CLASSALLOC!N1691","v":0},{"$f":"CLASSALLOC!O1691","v":0},{"$f":"CLASSALLOC!P1691","v":0},{"$f":"CLASSALLOC!Q1691","v":0},{"$f":"CLASSALLOC!R1691","v":0},{"$f":"CLASSALLOC!S1691","v":0},{"$f":"CLASSALLOC!T1691","v":0},{"$f":"CLASSALLOC!U1691","v":0},{"$f":"CLASSALLOC!V1691","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C151=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B145=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1692","v":0},0,{"$f":"CLASSALLOC!H1692","v":0},{"$f":"CLASSALLOC!I1692","v":0},{"$f":"CLASSALLOC!J1692","v":0},{"$f":"CLASSALLOC!K1692","v":0},{"$f":"CLASSALLOC!L1692","v":0},{"$f":"CLASSALLOC!M1692","v":0},{"$f":"CLASSALLOC!N1692","v":0},{"$f":"CLASSALLOC!O1692","v":0},{"$f":"CLASSALLOC!P1692","v":0},{"$f":"CLASSALLOC!Q1692","v":0},{"$f":"CLASSALLOC!R1692","v":0},{"$f":"CLASSALLOC!S1692","v":0},{"$f":"CLASSALLOC!T1692","v":0},{"$f":"CLASSALLOC!U1692","v":0},{"$f":"CLASSALLOC!V1692","v":0}]
[null,{"$f":"IF(OR((B145=\"~\"),(C152=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D146:D151)","v":0},{"$f":"ROUND((SUM(F152:T152)-D152),1)","v":0},{"$f":"SUM(F146:F151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B145=\"~\"),(C153=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F153:T153)-D153),1)","v":0}]
[null,{"$f":"INPUTS!$F$11","v":"Sales Specific Costs"},null,null,{"$f":"ROUND((SUM(F154:T154)-D154),1)","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C155=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B154=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1696","v":0},{"$f":"ROUND((SUM(F155:T155)-D155),1)","v":0},{"$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}]
[null,{"$f":"IF(OR((B154=\"~\"),(C156=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B154=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1697","v":0},0,{"$f":"CLASSALLOC!H1697","v":0},{"$f":"CLASSALLOC!I1697","v":0},{"$f":"CLASSALLOC!J1697","v":0},{"$f":"CLASSALLOC!K1697","v":0},{"$f":"CLASSALLOC!L1697","v":0},{"$f":"CLASSALLOC!M1697","v":0},{"$f":"CLASSALLOC!N1697","v":0},{"$f":"CLASSALLOC!O1697","v":0},{"$f":"CLASSALLOC!P1697","v":0},{"$f":"CLASSALLOC!Q1697","v":0},{"$f":"CLASSALLOC!R1697","v":0},{"$f":"CLASSALLOC!S1697","v":0},{"$f":"CLASSALLOC!T1697","v":0},{"$f":"CLASSALLOC!U1697","v":0},{"$f":"CLASSALLOC!V1697","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C157=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B154=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1698","v":0},0,{"$f":"CLASSALLOC!H1698","v":0},{"$f":"CLASSALLOC!I1698","v":0},{"$f":"CLASSALLOC!J1698","v":0},{"$f":"CLASSALLOC!K1698","v":0},{"$f":"CLASSALLOC!L1698","v":0},{"$f":"CLASSALLOC!M1698","v":0},{"$f":"CLASSALLOC!N1698","v":0},{"$f":"CLASSALLOC!O1698","v":0},{"$f":"CLASSALLOC!P1698","v":0},{"$f":"CLASSALLOC!Q1698","v":0},{"$f":"CLASSALLOC!R1698","v":0},{"$f":"CLASSALLOC!S1698","v":0},{"$f":"CLASSALLOC!T1698","v":0},{"$f":"CLASSALLOC!U1698","v":0},{"$f":"CLASSALLOC!V1698","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C158=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B154=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1699","v":260917.06983939587},0,{"$f":"CLASSALLOC!H1699","v":222986.2783369247},{"$f":"CLASSALLOC!I1699","v":26921.279127978356},{"$f":"CLASSALLOC!J1699","v":3856.9950811453618},{"$f":"CLASSALLOC!K1699","v":818.76036650352},{"$f":"CLASSALLOC!L1699","v":591.91418614022382},{"$f":"CLASSALLOC!M1699","v":1510.9515285841885},{"$f":"CLASSALLOC!N1699","v":0},{"$f":"CLASSALLOC!O1699","v":4230.8912121194826},{"$f":"CLASSALLOC!P1699","v":0},{"$f":"CLASSALLOC!Q1699","v":0},{"$f":"CLASSALLOC!R1699","v":0},{"$f":"CLASSALLOC!S1699","v":0},{"$f":"CLASSALLOC!T1699","v":0},{"$f":"CLASSALLOC!U1699","v":0},{"$f":"CLASSALLOC!V1699","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C159=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B154=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1700","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},{"$f":"CLASSALLOC!V1700","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C160=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B154=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1701","v":0},0,{"$f":"CLASSALLOC!H1701","v":0},{"$f":"CLASSALLOC!I1701","v":0},{"$f":"CLASSALLOC!J1701","v":0},{"$f":"CLASSALLOC!K1701","v":0},{"$f":"CLASSALLOC!L1701","v":0},{"$f":"CLASSALLOC!M1701","v":0},{"$f":"CLASSALLOC!N1701","v":0},{"$f":"CLASSALLOC!O1701","v":0},{"$f":"CLASSALLOC!P1701","v":0},{"$f":"CLASSALLOC!Q1701","v":0},{"$f":"CLASSALLOC!R1701","v":0},{"$f":"CLASSALLOC!S1701","v":0},{"$f":"CLASSALLOC!T1701","v":0},{"$f":"CLASSALLOC!U1701","v":0},{"$f":"CLASSALLOC!V1701","v":0}]
[null,{"$f":"IF(OR((B154=\"~\"),(C161=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D155:D160)","v":260917.06983939587},{"$f":"ROUND((SUM(F161:T161)-D161),1)","v":0},{"$f":"SUM(F155:F160)","v":222986.2783369247},26921.279127978356,3856.9950811453618,818.76036650352,591.91418614022382,1510.9515285841885,0,4230.8912121194826,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B154=\"~\"),(C162=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F162:T162)-D162),1)","v":0}]
[null,{"$f":"INPUTS!$F$12","v":"Transport Specific Costs"},null,null,{"$f":"ROUND((SUM(F163:T163)-D163),1)","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C164=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B163=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1705","v":0},{"$f":"ROUND((SUM(F164:T164)-D164),1)","v":0},{"$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}]
[null,{"$f":"IF(OR((B163=\"~\"),(C165=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B163=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1706","v":0},0,{"$f":"CLASSALLOC!H1706","v":0},{"$f":"CLASSALLOC!I1706","v":0},{"$f":"CLASSALLOC!J1706","v":0},{"$f":"CLASSALLOC!K1706","v":0},{"$f":"CLASSALLOC!L1706","v":0},{"$f":"CLASSALLOC!M1706","v":0},{"$f":"CLASSALLOC!N1706","v":0},{"$f":"CLASSALLOC!O1706","v":0},{"$f":"CLASSALLOC!P1706","v":0},{"$f":"CLASSALLOC!Q1706","v":0},{"$f":"CLASSALLOC!R1706","v":0},{"$f":"CLASSALLOC!S1706","v":0},{"$f":"CLASSALLOC!T1706","v":0},{"$f":"CLASSALLOC!U1706","v":0},{"$f":"CLASSALLOC!V1706","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C166=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B163=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1707","v":0},0,{"$f":"CLASSALLOC!H1707","v":0},{"$f":"CLASSALLOC!I1707","v":0},{"$f":"CLASSALLOC!J1707","v":0},{"$f":"CLASSALLOC!K1707","v":0},{"$f":"CLASSALLOC!L1707","v":0},{"$f":"CLASSALLOC!M1707","v":0},{"$f":"CLASSALLOC!N1707","v":0},{"$f":"CLASSALLOC!O1707","v":0},{"$f":"CLASSALLOC!P1707","v":0},{"$f":"CLASSALLOC!Q1707","v":0},{"$f":"CLASSALLOC!R1707","v":0},{"$f":"CLASSALLOC!S1707","v":0},{"$f":"CLASSALLOC!T1707","v":0},{"$f":"CLASSALLOC!U1707","v":0},{"$f":"CLASSALLOC!V1707","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C167=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B163=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1708","v":0},0,{"$f":"CLASSALLOC!H1708","v":0},{"$f":"CLASSALLOC!I1708","v":0},{"$f":"CLASSALLOC!J1708","v":0},{"$f":"CLASSALLOC!K1708","v":0},{"$f":"CLASSALLOC!L1708","v":0},{"$f":"CLASSALLOC!M1708","v":0},{"$f":"CLASSALLOC!N1708","v":0},{"$f":"CLASSALLOC!O1708","v":0},{"$f":"CLASSALLOC!P1708","v":0},{"$f":"CLASSALLOC!Q1708","v":0},{"$f":"CLASSALLOC!R1708","v":0},{"$f":"CLASSALLOC!S1708","v":0},{"$f":"CLASSALLOC!T1708","v":0},{"$f":"CLASSALLOC!U1708","v":0},{"$f":"CLASSALLOC!V1708","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C168=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B163=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1709","v":7538.7798101664384},0,{"$f":"CLASSALLOC!H1709","v":0},{"$f":"CLASSALLOC!I1709","v":7.3071144336206633},{"$f":"CLASSALLOC!J1709","v":633.40716956589426},{"$f":"CLASSALLOC!K1709","v":1496.8765373776459},{"$f":"CLASSALLOC!L1709","v":22.7563569891031},{"$f":"CLASSALLOC!M1709","v":3545.4853031818075},{"$f":"CLASSALLOC!N1709","v":1832.9473286183666},{"$f":"CLASSALLOC!O1709","v":0},{"$f":"CLASSALLOC!P1709","v":0},{"$f":"CLASSALLOC!Q1709","v":0},{"$f":"CLASSALLOC!R1709","v":0},{"$f":"CLASSALLOC!S1709","v":0},{"$f":"CLASSALLOC!T1709","v":0},{"$f":"CLASSALLOC!U1709","v":0},{"$f":"CLASSALLOC!V1709","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C169=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B163=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1710","v":0},0,{"$f":"CLASSALLOC!H1710","v":0},{"$f":"CLASSALLOC!I1710","v":0},{"$f":"CLASSALLOC!J1710","v":0},{"$f":"CLASSALLOC!K1710","v":0},{"$f":"CLASSALLOC!L1710","v":0},{"$f":"CLASSALLOC!M1710","v":0},{"$f":"CLASSALLOC!N1710","v":0},{"$f":"CLASSALLOC!O1710","v":0},{"$f":"CLASSALLOC!P1710","v":0},{"$f":"CLASSALLOC!Q1710","v":0},{"$f":"CLASSALLOC!R1710","v":0},{"$f":"CLASSALLOC!S1710","v":0},{"$f":"CLASSALLOC!T1710","v":0},{"$f":"CLASSALLOC!U1710","v":0},{"$f":"CLASSALLOC!V1710","v":0}]
[null,{"$f":"IF(OR((B163=\"~\"),(C170=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D164:D169)","v":7538.7798101664384},{"$f":"ROUND((SUM(F170:T170)-D170),1)","v":0},{"$f":"SUM(F164:F169)","v":0},7.3071144336206633,633.40716956589426,1496.8765373776459,22.7563569891031,3545.4853031818075,1832.9473286183666,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B163=\"~\"),(C171=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F171:T171)-D171),1)","v":0}]
[null,{"$f":"INPUTS!$F$13","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B172=\"~\"),(C173=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B172=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F1714","v":0},0,{"$f":"CLASSALLOC!H1714","v":0},{"$f":"CLASSALLOC!I1714","v":0},{"$f":"CLASSALLOC!J1714","v":0},{"$f":"CLASSALLOC!K1714","v":0},{"$f":"CLASSALLOC!L1714","v":0},{"$f":"CLASSALLOC!M1714","v":0},{"$f":"CLASSALLOC!N1714","v":0},{"$f":"CLASSALLOC!O1714","v":0},{"$f":"CLASSALLOC!P1714","v":0},{"$f":"CLASSALLOC!Q1714","v":0},{"$f":"CLASSALLOC!R1714","v":0},{"$f":"CLASSALLOC!S1714","v":0},{"$f":"CLASSALLOC!T1714","v":0},{"$f":"CLASSALLOC!U1714","v":0},{"$f":"CLASSALLOC!V1714","v":0}]
[null,{"$f":"IF(OR((B172=\"~\"),(C174=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B172=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F1715","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},{"$f":"CLASSALLOC!V1715","v":0}]
[null,{"$f":"IF(OR((B172=\"~\"),(C175=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B172=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F1716","v":0},0,{"$f":"CLASSALLOC!H1716","v":0},{"$f":"CLASSALLOC!I1716","v":0},{"$f":"CLASSALLOC!J1716","v":0},{"$f":"CLASSALLOC!K1716","v":0},{"$f":"CLASSALLOC!L1716","v":0},{"$f":"CLASSALLOC!M1716","v":0},{"$f":"CLASSALLOC!N1716","v":0},{"$f":"CLASSALLOC!O1716","v":0},{"$f":"CLASSALLOC!P1716","v":0},{"$f":"CLASSALLOC!Q1716","v":0},{"$f":"CLASSALLOC!R1716","v":0},{"$f":"CLASSALLOC!S1716","v":0},{"$f":"CLASSALLOC!T1716","v":0},{"$f":"CLASSALLOC!U1716","v":0},{"$f":"CLASSALLOC!V1716","v":0}]
[null,{"$f":"IF(OR((B172=\"~\"),(C176=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B172=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F1717","v":0},0,{"$f":"CLASSALLOC!H1717","v":0},{"$f":"CLASSALLOC!I1717","v":0},{"$f":"CLASSALLOC!J1717","v":0},{"$f":"CLASSALLOC!K1717","v":0},{"$f":"CLASSALLOC!L1717","v":0},{"$f":"CLASSALLOC!M1717","v":0},{"$f":"CLASSALLOC!N1717","v":0},{"$f":"CLASSALLOC!O1717","v":0},{"$f":"CLASSALLOC!P1717","v":0},{"$f":"CLASSALLOC!Q1717","v":0},{"$f":"CLASSALLOC!R1717","v":0},{"$f":"CLASSALLOC!S1717","v":0},{"$f":"CLASSALLOC!T1717","v":0},{"$f":"CLASSALLOC!U1717","v":0},{"$f":"CLASSALLOC!V1717","v":0}]
[null,{"$f":"IF(OR((B172=\"~\"),(C177=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B172=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F1718","v":0},0,{"$f":"CLASSALLOC!H1718","v":0},{"$f":"CLASSALLOC!I1718","v":0},{"$f":"CLASSALLOC!J1718","v":0},{"$f":"CLASSALLOC!K1718","v":0},{"$f":"CLASSALLOC!L1718","v":0},{"$f":"CLASSALLOC!M1718","v":0},{"$f":"CLASSALLOC!N1718","v":0},{"$f":"CLASSALLOC!O1718","v":0},{"$f":"CLASSALLOC!P1718","v":0},{"$f":"CLASSALLOC!Q1718","v":0},{"$f":"CLASSALLOC!R1718","v":0},{"$f":"CLASSALLOC!S1718","v":0},{"$f":"CLASSALLOC!T1718","v":0},{"$f":"CLASSALLOC!U1718","v":0},{"$f":"CLASSALLOC!V1718","v":0}]
[null,{"$f":"IF(OR((B172=\"~\"),(C178=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B172=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1719","v":0},0,{"$f":"CLASSALLOC!H1719","v":0},{"$f":"CLASSALLOC!I1719","v":0},{"$f":"CLASSALLOC!J1719","v":0},{"$f":"CLASSALLOC!K1719","v":0},{"$f":"CLASSALLOC!L1719","v":0},{"$f":"CLASSALLOC!M1719","v":0},{"$f":"CLASSALLOC!N1719","v":0},{"$f":"CLASSALLOC!O1719","v":0},{"$f":"CLASSALLOC!P1719","v":0},{"$f":"CLASSALLOC!Q1719","v":0},{"$f":"CLASSALLOC!R1719","v":0},{"$f":"CLASSALLOC!S1719","v":0},{"$f":"CLASSALLOC!T1719","v":0},{"$f":"CLASSALLOC!U1719","v":0},{"$f":"CLASSALLOC!V1719","v":0}]
[null,{"$f":"IF(OR((B172=\"~\"),(C179=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D173:D178)","v":0},0,{"$f":"SUM(F173:F178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B172=\"~\"),(C180=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$14","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B181=\"~\"),(C182=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B181=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F1723","v":0},0,{"$f":"CLASSALLOC!H1723","v":0},{"$f":"CLASSALLOC!I1723","v":0},{"$f":"CLASSALLOC!J1723","v":0},{"$f":"CLASSALLOC!K1723","v":0},{"$f":"CLASSALLOC!L1723","v":0},{"$f":"CLASSALLOC!M1723","v":0},{"$f":"CLASSALLOC!N1723","v":0},{"$f":"CLASSALLOC!O1723","v":0},{"$f":"CLASSALLOC!P1723","v":0},{"$f":"CLASSALLOC!Q1723","v":0},{"$f":"CLASSALLOC!R1723","v":0},{"$f":"CLASSALLOC!S1723","v":0},{"$f":"CLASSALLOC!T1723","v":0},{"$f":"CLASSALLOC!U1723","v":0},{"$f":"CLASSALLOC!V1723","v":0}]
[null,{"$f":"IF(OR((B181=\"~\"),(C183=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B181=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F1724","v":0},0,{"$f":"CLASSALLOC!H1724","v":0},{"$f":"CLASSALLOC!I1724","v":0},{"$f":"CLASSALLOC!J1724","v":0},{"$f":"CLASSALLOC!K1724","v":0},{"$f":"CLASSALLOC!L1724","v":0},{"$f":"CLASSALLOC!M1724","v":0},{"$f":"CLASSALLOC!N1724","v":0},{"$f":"CLASSALLOC!O1724","v":0},{"$f":"CLASSALLOC!P1724","v":0},{"$f":"CLASSALLOC!Q1724","v":0},{"$f":"CLASSALLOC!R1724","v":0},{"$f":"CLASSALLOC!S1724","v":0},{"$f":"CLASSALLOC!T1724","v":0},{"$f":"CLASSALLOC!U1724","v":0},{"$f":"CLASSALLOC!V1724","v":0}]
[null,{"$f":"IF(OR((B181=\"~\"),(C184=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B181=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F1725","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},{"$f":"CLASSALLOC!V1725","v":0}]
[null,{"$f":"IF(OR((B181=\"~\"),(C185=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B181=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F1726","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},{"$f":"CLASSALLOC!V1726","v":0}]
[null,{"$f":"IF(OR((B181=\"~\"),(C186=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B181=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F1727","v":0},0,{"$f":"CLASSALLOC!H1727","v":0},{"$f":"CLASSALLOC!I1727","v":0},{"$f":"CLASSALLOC!J1727","v":0},{"$f":"CLASSALLOC!K1727","v":0},{"$f":"CLASSALLOC!L1727","v":0},{"$f":"CLASSALLOC!M1727","v":0},{"$f":"CLASSALLOC!N1727","v":0},{"$f":"CLASSALLOC!O1727","v":0},{"$f":"CLASSALLOC!P1727","v":0},{"$f":"CLASSALLOC!Q1727","v":0},{"$f":"CLASSALLOC!R1727","v":0},{"$f":"CLASSALLOC!S1727","v":0},{"$f":"CLASSALLOC!T1727","v":0},{"$f":"CLASSALLOC!U1727","v":0},{"$f":"CLASSALLOC!V1727","v":0}]
[null,{"$f":"IF(OR((B181=\"~\"),(C187=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B181=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1728","v":0},0,{"$f":"CLASSALLOC!H1728","v":0},{"$f":"CLASSALLOC!I1728","v":0},{"$f":"CLASSALLOC!J1728","v":0},{"$f":"CLASSALLOC!K1728","v":0},{"$f":"CLASSALLOC!L1728","v":0},{"$f":"CLASSALLOC!M1728","v":0},{"$f":"CLASSALLOC!N1728","v":0},{"$f":"CLASSALLOC!O1728","v":0},{"$f":"CLASSALLOC!P1728","v":0},{"$f":"CLASSALLOC!Q1728","v":0},{"$f":"CLASSALLOC!R1728","v":0},{"$f":"CLASSALLOC!S1728","v":0},{"$f":"CLASSALLOC!T1728","v":0},{"$f":"CLASSALLOC!U1728","v":0},{"$f":"CLASSALLOC!V1728","v":0}]
[null,{"$f":"IF(OR((B181=\"~\"),(C188=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D182:D187)","v":0},0,{"$f":"SUM(F182:F187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B181=\"~\"),(C189=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$15","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B190=\"~\"),(C191=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B190=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F1732","v":0},0,{"$f":"CLASSALLOC!H1732","v":0},{"$f":"CLASSALLOC!I1732","v":0},{"$f":"CLASSALLOC!J1732","v":0},{"$f":"CLASSALLOC!K1732","v":0},{"$f":"CLASSALLOC!L1732","v":0},{"$f":"CLASSALLOC!M1732","v":0},{"$f":"CLASSALLOC!N1732","v":0},{"$f":"CLASSALLOC!O1732","v":0},{"$f":"CLASSALLOC!P1732","v":0},{"$f":"CLASSALLOC!Q1732","v":0},{"$f":"CLASSALLOC!R1732","v":0},{"$f":"CLASSALLOC!S1732","v":0},{"$f":"CLASSALLOC!T1732","v":0},{"$f":"CLASSALLOC!U1732","v":0},{"$f":"CLASSALLOC!V1732","v":0}]
[null,{"$f":"IF(OR((B190=\"~\"),(C192=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B190=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F1733","v":0},0,{"$f":"CLASSALLOC!H1733","v":0},{"$f":"CLASSALLOC!I1733","v":0},{"$f":"CLASSALLOC!J1733","v":0},{"$f":"CLASSALLOC!K1733","v":0},{"$f":"CLASSALLOC!L1733","v":0},{"$f":"CLASSALLOC!M1733","v":0},{"$f":"CLASSALLOC!N1733","v":0},{"$f":"CLASSALLOC!O1733","v":0},{"$f":"CLASSALLOC!P1733","v":0},{"$f":"CLASSALLOC!Q1733","v":0},{"$f":"CLASSALLOC!R1733","v":0},{"$f":"CLASSALLOC!S1733","v":0},{"$f":"CLASSALLOC!T1733","v":0},{"$f":"CLASSALLOC!U1733","v":0},{"$f":"CLASSALLOC!V1733","v":0}]
[null,{"$f":"IF(OR((B190=\"~\"),(C193=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B190=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F1734","v":0},0,{"$f":"CLASSALLOC!H1734","v":0},{"$f":"CLASSALLOC!I1734","v":0},{"$f":"CLASSALLOC!J1734","v":0},{"$f":"CLASSALLOC!K1734","v":0},{"$f":"CLASSALLOC!L1734","v":0},{"$f":"CLASSALLOC!M1734","v":0},{"$f":"CLASSALLOC!N1734","v":0},{"$f":"CLASSALLOC!O1734","v":0},{"$f":"CLASSALLOC!P1734","v":0},{"$f":"CLASSALLOC!Q1734","v":0},{"$f":"CLASSALLOC!R1734","v":0},{"$f":"CLASSALLOC!S1734","v":0},{"$f":"CLASSALLOC!T1734","v":0},{"$f":"CLASSALLOC!U1734","v":0},{"$f":"CLASSALLOC!V1734","v":0}]
[null,{"$f":"IF(OR((B190=\"~\"),(C194=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B190=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F1735","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},{"$f":"CLASSALLOC!V1735","v":0}]
[null,{"$f":"IF(OR((B190=\"~\"),(C195=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B190=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F1736","v":0},0,{"$f":"CLASSALLOC!H1736","v":0},{"$f":"CLASSALLOC!I1736","v":0},{"$f":"CLASSALLOC!J1736","v":0},{"$f":"CLASSALLOC!K1736","v":0},{"$f":"CLASSALLOC!L1736","v":0},{"$f":"CLASSALLOC!M1736","v":0},{"$f":"CLASSALLOC!N1736","v":0},{"$f":"CLASSALLOC!O1736","v":0},{"$f":"CLASSALLOC!P1736","v":0},{"$f":"CLASSALLOC!Q1736","v":0},{"$f":"CLASSALLOC!R1736","v":0},{"$f":"CLASSALLOC!S1736","v":0},{"$f":"CLASSALLOC!T1736","v":0},{"$f":"CLASSALLOC!U1736","v":0},{"$f":"CLASSALLOC!V1736","v":0}]
[null,{"$f":"IF(OR((B190=\"~\"),(C196=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B190=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1737","v":0},0,{"$f":"CLASSALLOC!H1737","v":0},{"$f":"CLASSALLOC!I1737","v":0},{"$f":"CLASSALLOC!J1737","v":0},{"$f":"CLASSALLOC!K1737","v":0},{"$f":"CLASSALLOC!L1737","v":0},{"$f":"CLASSALLOC!M1737","v":0},{"$f":"CLASSALLOC!N1737","v":0},{"$f":"CLASSALLOC!O1737","v":0},{"$f":"CLASSALLOC!P1737","v":0},{"$f":"CLASSALLOC!Q1737","v":0},{"$f":"CLASSALLOC!R1737","v":0},{"$f":"CLASSALLOC!S1737","v":0},{"$f":"CLASSALLOC!T1737","v":0},{"$f":"CLASSALLOC!U1737","v":0},{"$f":"CLASSALLOC!V1737","v":0}]
[null,{"$f":"IF(OR((B190=\"~\"),(C197=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D191:D196)","v":0},0,{"$f":"SUM(F191:F196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B190=\"~\"),(C198=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,"TOTAL",null,null,0]
[null,{"$f":"IF(OR((B199=\"~\"),(C200=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B199=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1741","v":7250330.3871271079},0,{"$f":"CLASSALLOC!H1741","v":5078380.5114478441},{"$f":"CLASSALLOC!I1741","v":1802528.3163625188},{"$f":"CLASSALLOC!J1741","v":289669.90419347945},{"$f":"CLASSALLOC!K1741","v":42106.148135829586},{"$f":"CLASSALLOC!L1741","v":7232.9899781006261},{"$f":"CLASSALLOC!M1741","v":18239.1162718015},{"$f":"CLASSALLOC!N1741","v":12173.400737533788},{"$f":"CLASSALLOC!O1741","v":0},{"$f":"CLASSALLOC!P1741","v":0},{"$f":"CLASSALLOC!Q1741","v":0},{"$f":"CLASSALLOC!R1741","v":0},{"$f":"CLASSALLOC!S1741","v":0},{"$f":"CLASSALLOC!T1741","v":0},{"$f":"CLASSALLOC!U1741","v":0},{"$f":"CLASSALLOC!V1741","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C201=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B199=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1742","v":3290427.2107224995},0,{"$f":"CLASSALLOC!H1742","v":1847295.6474544764},{"$f":"CLASSALLOC!I1742","v":710033.1378164026},{"$f":"CLASSALLOC!J1742","v":261655.87443053303},{"$f":"CLASSALLOC!K1742","v":227471.14386157272},{"$f":"CLASSALLOC!L1742","v":24415.793244412365},{"$f":"CLASSALLOC!M1742","v":207415.92976279213},{"$f":"CLASSALLOC!N1742","v":12139.684152310783},{"$f":"CLASSALLOC!O1742","v":0},{"$f":"CLASSALLOC!P1742","v":0},{"$f":"CLASSALLOC!Q1742","v":0},{"$f":"CLASSALLOC!R1742","v":0},{"$f":"CLASSALLOC!S1742","v":0},{"$f":"CLASSALLOC!T1742","v":0},{"$f":"CLASSALLOC!U1742","v":0},{"$f":"CLASSALLOC!V1742","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C202=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B199=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1743","v":7618439.7373456135},0,{"$f":"CLASSALLOC!H1743","v":4897764.3035927583},{"$f":"CLASSALLOC!I1743","v":2400379.4168898668},{"$f":"CLASSALLOC!J1743","v":129763.16531879669},{"$f":"CLASSALLOC!K1743","v":69632.964140553857},{"$f":"CLASSALLOC!L1743","v":13620.164615948644},{"$f":"CLASSALLOC!M1743","v":13440.190418345726},{"$f":"CLASSALLOC!N1743","v":11919.211800990801},{"$f":"CLASSALLOC!O1743","v":81920.320568352807},{"$f":"CLASSALLOC!P1743","v":0},{"$f":"CLASSALLOC!Q1743","v":0},{"$f":"CLASSALLOC!R1743","v":0},{"$f":"CLASSALLOC!S1743","v":0},{"$f":"CLASSALLOC!T1743","v":0},{"$f":"CLASSALLOC!U1743","v":0},{"$f":"CLASSALLOC!V1743","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C203=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B199=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1744","v":466588.10641804605},0,{"$f":"CLASSALLOC!H1744","v":369797.87337871641},{"$f":"CLASSALLOC!I1744","v":79249.158933644969},{"$f":"CLASSALLOC!J1744","v":10116.982419311873},{"$f":"CLASSALLOC!K1744","v":959.62385976999133},{"$f":"CLASSALLOC!L1744","v":722.62508589909453},{"$f":"CLASSALLOC!M1744","v":1510.9515285841885},{"$f":"CLASSALLOC!N1744","v":0},{"$f":"CLASSALLOC!O1744","v":4230.8912121194826},{"$f":"CLASSALLOC!P1744","v":0},{"$f":"CLASSALLOC!Q1744","v":0},{"$f":"CLASSALLOC!R1744","v":0},{"$f":"CLASSALLOC!S1744","v":0},{"$f":"CLASSALLOC!T1744","v":0},{"$f":"CLASSALLOC!U1744","v":0},{"$f":"CLASSALLOC!V1744","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C204=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B199=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1745","v":7538.7798101664384},0,{"$f":"CLASSALLOC!H1745","v":0},{"$f":"CLASSALLOC!I1745","v":7.3071144336206633},{"$f":"CLASSALLOC!J1745","v":633.40716956589426},{"$f":"CLASSALLOC!K1745","v":1496.8765373776459},{"$f":"CLASSALLOC!L1745","v":22.7563569891031},{"$f":"CLASSALLOC!M1745","v":3545.4853031818075},{"$f":"CLASSALLOC!N1745","v":1832.9473286183666},{"$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},{"$f":"CLASSALLOC!V1745","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C205=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B199=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1746","v":0},0,{"$f":"CLASSALLOC!H1746","v":0},{"$f":"CLASSALLOC!I1746","v":0},{"$f":"CLASSALLOC!J1746","v":0},{"$f":"CLASSALLOC!K1746","v":0},{"$f":"CLASSALLOC!L1746","v":0},{"$f":"CLASSALLOC!M1746","v":0},{"$f":"CLASSALLOC!N1746","v":0},{"$f":"CLASSALLOC!O1746","v":0},{"$f":"CLASSALLOC!P1746","v":0},{"$f":"CLASSALLOC!Q1746","v":0},{"$f":"CLASSALLOC!R1746","v":0},{"$f":"CLASSALLOC!S1746","v":0},{"$f":"CLASSALLOC!T1746","v":0},{"$f":"CLASSALLOC!U1746","v":0},{"$f":"CLASSALLOC!V1746","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C206=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D200:D205)","v":18633324.221423436},0,{"$f":"SUM(F200:F205)","v":12193238.335873796},4992197.3371168673,691839.33353168692,341666.75653510384,46014.329281349841,244151.67328470535,38065.244019453734,86151.211780472295,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B199=\"~\"),(C207=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"CONCATENATE(\"Total \",A107)","v":"Total Income Taxes & ITC"},null,{"$f":"SUM(D200:D205)","v":18633324.221423436},0,{"$f":"SUM(F200:F205)","v":12193238.335873796},4992197.3371168673,691839.33353168692,341666.75653510384,46014.329281349841,244151.67328470535,38065.244019453734,86151.211780472295,0,0,0,0,0,0,0]
[null,null,null,null,0]
["Interest Expense",null,null,null,{"$f":"ROUND((SUM(F210:T210)-D210),1)","v":0}]
[null,null,null,null,0]
[null,{"$f":"INPUTS!$F$6","v":"Gas Supply"},null,null,0]
[null,{"$f":"IF(OR((B212=\"~\"),(C213=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B212=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F64*ROD","v":65210.534917778343},0,{"$f":"CLASSALLOC!H64*ROD","v":46548.424144040575},{"$f":"CLASSALLOC!I64*ROD","v":16591.198692849637},{"$f":"CLASSALLOC!J64*ROD","v":1984.8060752309782},{"$f":"CLASSALLOC!K64*ROD","v":44.662505227277094},{"$f":"CLASSALLOC!L64*ROD","v":41.443500429874724},{"$f":"CLASSALLOC!M64*ROD","v":0},{"$f":"CLASSALLOC!N64*ROD","v":0},{"$f":"CLASSALLOC!O64*ROD","v":0},{"$f":"CLASSALLOC!P64*ROD","v":0},{"$f":"CLASSALLOC!Q64*ROD","v":0},{"$f":"CLASSALLOC!R64*ROD","v":0},{"$f":"CLASSALLOC!S64*ROD","v":0},{"$f":"CLASSALLOC!T64*ROD","v":0},{"$f":"CLASSALLOC!U64*ROD","v":0},{"$f":"CLASSALLOC!V64*ROD","v":0}]
[null,{"$f":"IF(OR((B212=\"~\"),(C214=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B212=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F65*ROD","v":13355.315926997344},0,{"$f":"CLASSALLOC!H65*ROD","v":8673.6336256554277},{"$f":"CLASSALLOC!I65*ROD","v":3333.2674071501374},{"$f":"CLASSALLOC!J65*ROD","v":912.19803413781813},{"$f":"CLASSALLOC!K65*ROD","v":138.89962384235136},{"$f":"CLASSALLOC!L65*ROD","v":133.35235123719113},{"$f":"CLASSALLOC!M65*ROD","v":209.31480234026154},{"$f":"CLASSALLOC!N65*ROD","v":-45.349917365843368},{"$f":"CLASSALLOC!O65*ROD","v":0},{"$f":"CLASSALLOC!P65*ROD","v":0},{"$f":"CLASSALLOC!Q65*ROD","v":0},{"$f":"CLASSALLOC!R65*ROD","v":0},{"$f":"CLASSALLOC!S65*ROD","v":0},{"$f":"CLASSALLOC!T65*ROD","v":0},{"$f":"CLASSALLOC!U65*ROD","v":0},{"$f":"CLASSALLOC!V65*ROD","v":0}]
[null,{"$f":"IF(OR((B212=\"~\"),(C215=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B212=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F66*ROD","v":0},0,{"$f":"CLASSALLOC!H66*ROD","v":0},{"$f":"CLASSALLOC!I66*ROD","v":0},{"$f":"CLASSALLOC!J66*ROD","v":0},{"$f":"CLASSALLOC!K66*ROD","v":0},{"$f":"CLASSALLOC!L66*ROD","v":0},{"$f":"CLASSALLOC!M66*ROD","v":0},{"$f":"CLASSALLOC!N66*ROD","v":0},{"$f":"CLASSALLOC!O66*ROD","v":0},{"$f":"CLASSALLOC!P66*ROD","v":0},{"$f":"CLASSALLOC!Q66*ROD","v":0},{"$f":"CLASSALLOC!R66*ROD","v":0},{"$f":"CLASSALLOC!S66*ROD","v":0},{"$f":"CLASSALLOC!T66*ROD","v":0},{"$f":"CLASSALLOC!U66*ROD","v":0},{"$f":"CLASSALLOC!V66*ROD","v":0}]
[null,{"$f":"IF(OR((B212=\"~\"),(C216=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B212=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F67*ROD","v":0},0,{"$f":"CLASSALLOC!H67*ROD","v":0},{"$f":"CLASSALLOC!I67*ROD","v":0},{"$f":"CLASSALLOC!J67*ROD","v":0},{"$f":"CLASSALLOC!K67*ROD","v":0},{"$f":"CLASSALLOC!L67*ROD","v":0},{"$f":"CLASSALLOC!M67*ROD","v":0},{"$f":"CLASSALLOC!N67*ROD","v":0},{"$f":"CLASSALLOC!O67*ROD","v":0},{"$f":"CLASSALLOC!P67*ROD","v":0},{"$f":"CLASSALLOC!Q67*ROD","v":0},{"$f":"CLASSALLOC!R67*ROD","v":0},{"$f":"CLASSALLOC!S67*ROD","v":0},{"$f":"CLASSALLOC!T67*ROD","v":0},{"$f":"CLASSALLOC!U67*ROD","v":0},{"$f":"CLASSALLOC!V67*ROD","v":0}]
[null,{"$f":"IF(OR((B212=\"~\"),(C217=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B212=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F68*ROD","v":0},0,{"$f":"CLASSALLOC!H68*ROD","v":0},{"$f":"CLASSALLOC!I68*ROD","v":0},{"$f":"CLASSALLOC!J68*ROD","v":0},{"$f":"CLASSALLOC!K68*ROD","v":0},{"$f":"CLASSALLOC!L68*ROD","v":0},{"$f":"CLASSALLOC!M68*ROD","v":0},{"$f":"CLASSALLOC!N68*ROD","v":0},{"$f":"CLASSALLOC!O68*ROD","v":0},{"$f":"CLASSALLOC!P68*ROD","v":0},{"$f":"CLASSALLOC!Q68*ROD","v":0},{"$f":"CLASSALLOC!R68*ROD","v":0},{"$f":"CLASSALLOC!S68*ROD","v":0},{"$f":"CLASSALLOC!T68*ROD","v":0},{"$f":"CLASSALLOC!U68*ROD","v":0},{"$f":"CLASSALLOC!V68*ROD","v":0}]
[null,{"$f":"IF(OR((B212=\"~\"),(C218=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B212=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F69*ROD","v":0},0,{"$f":"CLASSALLOC!H69*ROD","v":0},{"$f":"CLASSALLOC!I69*ROD","v":0},{"$f":"CLASSALLOC!J69*ROD","v":0},{"$f":"CLASSALLOC!K69*ROD","v":0},{"$f":"CLASSALLOC!L69*ROD","v":0},{"$f":"CLASSALLOC!M69*ROD","v":0},{"$f":"CLASSALLOC!N69*ROD","v":0},{"$f":"CLASSALLOC!O69*ROD","v":0},{"$f":"CLASSALLOC!P69*ROD","v":0},{"$f":"CLASSALLOC!Q69*ROD","v":0},{"$f":"CLASSALLOC!R69*ROD","v":0},{"$f":"CLASSALLOC!S69*ROD","v":0},{"$f":"CLASSALLOC!T69*ROD","v":0},{"$f":"CLASSALLOC!U69*ROD","v":0},{"$f":"CLASSALLOC!V69*ROD","v":0}]
[null,{"$f":"IF(OR((B212=\"~\"),(C219=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D213:D218)","v":78565.85084477569},0,{"$f":"SUM(F213:F218)","v":55222.057769696003},19924.466099999776,2897.0041093687964,183.56212906962844,174.79585166706585,209.31480234026154,{"$f":"SUM(L213:L218)","v":-45.349917365843368},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B212=\"~\"),(C220=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$7","v":"Storage"},null,null,0]
[null,{"$f":"IF(OR((B221=\"~\"),(C222=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B221=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F73*ROD","v":1098920.0552289058},0,{"$f":"CLASSALLOC!H73*ROD","v":772768.31052007177},{"$f":"CLASSALLOC!I73*ROD","v":248907.88158816303},{"$f":"CLASSALLOC!J73*ROD","v":46814.462497376349},{"$f":"CLASSALLOC!K73*ROD","v":7263.9342044051109},{"$f":"CLASSALLOC!L73*ROD","v":9154.0956010127938},{"$f":"CLASSALLOC!M73*ROD","v":14011.370817876725},{"$f":"CLASSALLOC!N73*ROD","v":0},{"$f":"CLASSALLOC!O73*ROD","v":0},{"$f":"CLASSALLOC!P73*ROD","v":0},{"$f":"CLASSALLOC!Q73*ROD","v":0},{"$f":"CLASSALLOC!R73*ROD","v":0},{"$f":"CLASSALLOC!S73*ROD","v":0},{"$f":"CLASSALLOC!T73*ROD","v":0},{"$f":"CLASSALLOC!U73*ROD","v":0},{"$f":"CLASSALLOC!V73*ROD","v":0}]
[null,{"$f":"IF(OR((B221=\"~\"),(C223=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B221=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F74*ROD","v":170366.22277103798},0,{"$f":"CLASSALLOC!H74*ROD","v":87128.818332162031},{"$f":"CLASSALLOC!I74*ROD","v":33489.151241412008},{"$f":"CLASSALLOC!J74*ROD","v":12345.749653773233},{"$f":"CLASSALLOC!K74*ROD","v":13007.731430857833},{"$f":"CLASSALLOC!L74*ROD","v":1394.113320517926},{"$f":"CLASSALLOC!M74*ROD","v":17701.287500950995},{"$f":"CLASSALLOC!N74*ROD","v":5299.3712913639683},{"$f":"CLASSALLOC!O74*ROD","v":0},{"$f":"CLASSALLOC!P74*ROD","v":0},{"$f":"CLASSALLOC!Q74*ROD","v":0},{"$f":"CLASSALLOC!R74*ROD","v":0},{"$f":"CLASSALLOC!S74*ROD","v":0},{"$f":"CLASSALLOC!T74*ROD","v":0},{"$f":"CLASSALLOC!U74*ROD","v":0},{"$f":"CLASSALLOC!V74*ROD","v":0}]
[null,{"$f":"IF(OR((B221=\"~\"),(C224=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B221=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F75*ROD","v":0},0,{"$f":"CLASSALLOC!H75*ROD","v":0},{"$f":"CLASSALLOC!I75*ROD","v":0},{"$f":"CLASSALLOC!J75*ROD","v":0},{"$f":"CLASSALLOC!K75*ROD","v":0},{"$f":"CLASSALLOC!L75*ROD","v":0},{"$f":"CLASSALLOC!M75*ROD","v":0},{"$f":"CLASSALLOC!N75*ROD","v":0},{"$f":"CLASSALLOC!O75*ROD","v":0},{"$f":"CLASSALLOC!P75*ROD","v":0},{"$f":"CLASSALLOC!Q75*ROD","v":0},{"$f":"CLASSALLOC!R75*ROD","v":0},{"$f":"CLASSALLOC!S75*ROD","v":0},{"$f":"CLASSALLOC!T75*ROD","v":0},{"$f":"CLASSALLOC!U75*ROD","v":0},{"$f":"CLASSALLOC!V75*ROD","v":0}]
[null,{"$f":"IF(OR((B221=\"~\"),(C225=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B221=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F76*ROD","v":669299.04948344338},0,{"$f":"CLASSALLOC!H76*ROD","v":477757.40643502667},{"$f":"CLASSALLOC!I76*ROD","v":170286.49632941137},{"$f":"CLASSALLOC!J76*ROD","v":20371.383569173697},{"$f":"CLASSALLOC!K76*ROD","v":458.40096747950878},{"$f":"CLASSALLOC!L76*ROD","v":425.36218235221986},{"$f":"CLASSALLOC!M76*ROD","v":0},{"$f":"CLASSALLOC!N76*ROD","v":0},{"$f":"CLASSALLOC!O76*ROD","v":0},{"$f":"CLASSALLOC!P76*ROD","v":0},{"$f":"CLASSALLOC!Q76*ROD","v":0},{"$f":"CLASSALLOC!R76*ROD","v":0},{"$f":"CLASSALLOC!S76*ROD","v":0},{"$f":"CLASSALLOC!T76*ROD","v":0},{"$f":"CLASSALLOC!U76*ROD","v":0},{"$f":"CLASSALLOC!V76*ROD","v":0}]
[null,{"$f":"IF(OR((B221=\"~\"),(C226=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B221=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F77*ROD","v":0},0,{"$f":"CLASSALLOC!H77*ROD","v":0},{"$f":"CLASSALLOC!I77*ROD","v":0},{"$f":"CLASSALLOC!J77*ROD","v":0},{"$f":"CLASSALLOC!K77*ROD","v":0},{"$f":"CLASSALLOC!L77*ROD","v":0},{"$f":"CLASSALLOC!M77*ROD","v":0},{"$f":"CLASSALLOC!N77*ROD","v":0},{"$f":"CLASSALLOC!O77*ROD","v":0},{"$f":"CLASSALLOC!P77*ROD","v":0},{"$f":"CLASSALLOC!Q77*ROD","v":0},{"$f":"CLASSALLOC!R77*ROD","v":0},{"$f":"CLASSALLOC!S77*ROD","v":0},{"$f":"CLASSALLOC!T77*ROD","v":0},{"$f":"CLASSALLOC!U77*ROD","v":0},{"$f":"CLASSALLOC!V77*ROD","v":0}]
[null,{"$f":"IF(OR((B221=\"~\"),(C227=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B221=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F78*ROD","v":0},0,{"$f":"CLASSALLOC!H78*ROD","v":0},{"$f":"CLASSALLOC!I78*ROD","v":0},{"$f":"CLASSALLOC!J78*ROD","v":0},{"$f":"CLASSALLOC!K78*ROD","v":0},{"$f":"CLASSALLOC!L78*ROD","v":0},{"$f":"CLASSALLOC!M78*ROD","v":0},{"$f":"CLASSALLOC!N78*ROD","v":0},{"$f":"CLASSALLOC!O78*ROD","v":0},{"$f":"CLASSALLOC!P78*ROD","v":0},{"$f":"CLASSALLOC!Q78*ROD","v":0},{"$f":"CLASSALLOC!R78*ROD","v":0},{"$f":"CLASSALLOC!S78*ROD","v":0},{"$f":"CLASSALLOC!T78*ROD","v":0},{"$f":"CLASSALLOC!U78*ROD","v":0},{"$f":"CLASSALLOC!V78*ROD","v":0}]
[null,{"$f":"IF(OR((B221=\"~\"),(C228=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D222:D227)","v":1938585.3274833872},0,{"$f":"SUM(F222:F227)","v":1337654.5352872605},452683.52915898641,79531.595720323268,20730.066602742452,10973.571103882939,31712.658318827722,{"$f":"SUM(L222:L227)","v":5299.3712913639683},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B221=\"~\"),(C229=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$8","v":"Transmission"},null,null,0]
[null,{"$f":"IF(OR((B230=\"~\"),(C231=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B230=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F82*ROD","v":49.06105400677005},0,{"$f":"CLASSALLOC!H82*ROD","v":31.281553731762383},{"$f":"CLASSALLOC!I82*ROD","v":11.373954020343559},{"$f":"CLASSALLOC!J82*ROD","v":2.4560126124929655},{"$f":"CLASSALLOC!K82*ROD","v":1.4169658410654393},{"$f":"CLASSALLOC!L82*ROD","v":0.15287488121848364},{"$f":"CLASSALLOC!M82*ROD","v":1.7219038953625738},{"$f":"CLASSALLOC!N82*ROD","v":0.65778902452464338},{"$f":"CLASSALLOC!O82*ROD","v":0},{"$f":"CLASSALLOC!P82*ROD","v":0},{"$f":"CLASSALLOC!Q82*ROD","v":0},{"$f":"CLASSALLOC!R82*ROD","v":0},{"$f":"CLASSALLOC!S82*ROD","v":0},{"$f":"CLASSALLOC!T82*ROD","v":0},{"$f":"CLASSALLOC!U82*ROD","v":0},{"$f":"CLASSALLOC!V82*ROD","v":0}]
[null,{"$f":"IF(OR((B230=\"~\"),(C232=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B230=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F83*ROD","v":0},0,{"$f":"CLASSALLOC!H83*ROD","v":0},{"$f":"CLASSALLOC!I83*ROD","v":0},{"$f":"CLASSALLOC!J83*ROD","v":0},{"$f":"CLASSALLOC!K83*ROD","v":0},{"$f":"CLASSALLOC!L83*ROD","v":0},{"$f":"CLASSALLOC!M83*ROD","v":0},{"$f":"CLASSALLOC!N83*ROD","v":0},{"$f":"CLASSALLOC!O83*ROD","v":0},{"$f":"CLASSALLOC!P83*ROD","v":0},{"$f":"CLASSALLOC!Q83*ROD","v":0},{"$f":"CLASSALLOC!R83*ROD","v":0},{"$f":"CLASSALLOC!S83*ROD","v":0},{"$f":"CLASSALLOC!T83*ROD","v":0},{"$f":"CLASSALLOC!U83*ROD","v":0},{"$f":"CLASSALLOC!V83*ROD","v":0}]
[null,{"$f":"IF(OR((B230=\"~\"),(C233=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B230=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F84*ROD","v":0},0,{"$f":"CLASSALLOC!H84*ROD","v":0},{"$f":"CLASSALLOC!I84*ROD","v":0},{"$f":"CLASSALLOC!J84*ROD","v":0},{"$f":"CLASSALLOC!K84*ROD","v":0},{"$f":"CLASSALLOC!L84*ROD","v":0},{"$f":"CLASSALLOC!M84*ROD","v":0},{"$f":"CLASSALLOC!N84*ROD","v":0},{"$f":"CLASSALLOC!O84*ROD","v":0},{"$f":"CLASSALLOC!P84*ROD","v":0},{"$f":"CLASSALLOC!Q84*ROD","v":0},{"$f":"CLASSALLOC!R84*ROD","v":0},{"$f":"CLASSALLOC!S84*ROD","v":0},{"$f":"CLASSALLOC!T84*ROD","v":0},{"$f":"CLASSALLOC!U84*ROD","v":0},{"$f":"CLASSALLOC!V84*ROD","v":0}]
[null,{"$f":"IF(OR((B230=\"~\"),(C234=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B230=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F85*ROD","v":0},{"$f":"ROUND((SUM(F234:T234)-D234),1)","v":0},{"$f":"CLASSALLOC!H85*ROD","v":0},{"$f":"CLASSALLOC!I85*ROD","v":0},{"$f":"CLASSALLOC!J85*ROD","v":0},{"$f":"CLASSALLOC!K85*ROD","v":0},{"$f":"CLASSALLOC!L85*ROD","v":0},{"$f":"CLASSALLOC!M85*ROD","v":0},{"$f":"CLASSALLOC!N85*ROD","v":0},{"$f":"CLASSALLOC!O85*ROD","v":0},{"$f":"CLASSALLOC!P85*ROD","v":0},{"$f":"CLASSALLOC!Q85*ROD","v":0},{"$f":"CLASSALLOC!R85*ROD","v":0},{"$f":"CLASSALLOC!S85*ROD","v":0},{"$f":"CLASSALLOC!T85*ROD","v":0},{"$f":"CLASSALLOC!U85*ROD","v":0},{"$f":"CLASSALLOC!V85*ROD","v":0}]
[null,{"$f":"IF(OR((B230=\"~\"),(C235=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B230=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F86*ROD","v":0},0,{"$f":"CLASSALLOC!H86*ROD","v":0},{"$f":"CLASSALLOC!I86*ROD","v":0},{"$f":"CLASSALLOC!J86*ROD","v":0},{"$f":"CLASSALLOC!K86*ROD","v":0},{"$f":"CLASSALLOC!L86*ROD","v":0},{"$f":"CLASSALLOC!M86*ROD","v":0},{"$f":"CLASSALLOC!N86*ROD","v":0},{"$f":"CLASSALLOC!O86*ROD","v":0},{"$f":"CLASSALLOC!P86*ROD","v":0},{"$f":"CLASSALLOC!Q86*ROD","v":0},{"$f":"CLASSALLOC!R86*ROD","v":0},{"$f":"CLASSALLOC!S86*ROD","v":0},{"$f":"CLASSALLOC!T86*ROD","v":0},{"$f":"CLASSALLOC!U86*ROD","v":0},{"$f":"CLASSALLOC!V86*ROD","v":0}]
[null,{"$f":"IF(OR((B230=\"~\"),(C236=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B230=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F87*ROD","v":0},0,{"$f":"CLASSALLOC!H87*ROD","v":0},{"$f":"CLASSALLOC!I87*ROD","v":0},{"$f":"CLASSALLOC!J87*ROD","v":0},{"$f":"CLASSALLOC!K87*ROD","v":0},{"$f":"CLASSALLOC!L87*ROD","v":0},{"$f":"CLASSALLOC!M87*ROD","v":0},{"$f":"CLASSALLOC!N87*ROD","v":0},{"$f":"CLASSALLOC!O87*ROD","v":0},{"$f":"CLASSALLOC!P87*ROD","v":0},{"$f":"CLASSALLOC!Q87*ROD","v":0},{"$f":"CLASSALLOC!R87*ROD","v":0},{"$f":"CLASSALLOC!S87*ROD","v":0},{"$f":"CLASSALLOC!T87*ROD","v":0},{"$f":"CLASSALLOC!U87*ROD","v":0},{"$f":"CLASSALLOC!V87*ROD","v":0}]
[null,{"$f":"IF(OR((B230=\"~\"),(C237=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D231:D236)","v":49.06105400677005},0,{"$f":"SUM(F231:F236)","v":31.281553731762383},11.373954020343559,2.4560126124929655,1.4169658410654393,0.15287488121848364,1.7219038953625738,{"$f":"SUM(L231:L236)","v":0.65778902452464338},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B230=\"~\"),(C238=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$9","v":"Distribution"},null,null,0]
[null,{"$f":"IF(OR((B239=\"~\"),(C240=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B239=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F91*ROD","v":22429999.272915415},0,{"$f":"CLASSALLOC!H91*ROD","v":15706825.555759555},{"$f":"CLASSALLOC!I91*ROD","v":5600315.4242039928},{"$f":"CLASSALLOC!J91*ROD","v":893848.22149270726},{"$f":"CLASSALLOC!K91*ROD","v":129712.70665268975},{"$f":"CLASSALLOC!L91*ROD","v":14342.057420950992},{"$f":"CLASSALLOC!M91*ROD","v":45341.026298610937},{"$f":"CLASSALLOC!N91*ROD","v":39614.281086905597},{"$f":"CLASSALLOC!O91*ROD","v":0},{"$f":"CLASSALLOC!P91*ROD","v":0},{"$f":"CLASSALLOC!Q91*ROD","v":0},{"$f":"CLASSALLOC!R91*ROD","v":0},{"$f":"CLASSALLOC!S91*ROD","v":0},{"$f":"CLASSALLOC!T91*ROD","v":0},{"$f":"CLASSALLOC!U91*ROD","v":0},{"$f":"CLASSALLOC!V91*ROD","v":0}]
[null,{"$f":"IF(OR((B239=\"~\"),(C241=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B239=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F92*ROD","v":10524056.47986054},0,{"$f":"CLASSALLOC!H92*ROD","v":5915706.2248284593},{"$f":"CLASSALLOC!I92*ROD","v":2273782.4781208262},{"$f":"CLASSALLOC!J92*ROD","v":838228.1485624254},{"$f":"CLASSALLOC!K92*ROD","v":727094.78992555593},{"$f":"CLASSALLOC!L92*ROD","v":77926.926559211133},{"$f":"CLASSALLOC!M92*ROD","v":657066.71558888734},{"$f":"CLASSALLOC!N92*ROD","v":34251.196275176007},{"$f":"CLASSALLOC!O92*ROD","v":0},{"$f":"CLASSALLOC!P92*ROD","v":0},{"$f":"CLASSALLOC!Q92*ROD","v":0},{"$f":"CLASSALLOC!R92*ROD","v":0},{"$f":"CLASSALLOC!S92*ROD","v":0},{"$f":"CLASSALLOC!T92*ROD","v":0},{"$f":"CLASSALLOC!U92*ROD","v":0},{"$f":"CLASSALLOC!V92*ROD","v":0}]
[null,{"$f":"IF(OR((B239=\"~\"),(C242=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B239=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F93*ROD","v":24792088.179136548},0,{"$f":"CLASSALLOC!H93*ROD","v":15938408.477535019},{"$f":"CLASSALLOC!I93*ROD","v":7811365.6100996248},{"$f":"CLASSALLOC!J93*ROD","v":422278.0448360375},{"$f":"CLASSALLOC!K93*ROD","v":226601.0688100227},{"$f":"CLASSALLOC!L93*ROD","v":44323.028574694057},{"$f":"CLASSALLOC!M93*ROD","v":43737.352723631222},{"$f":"CLASSALLOC!N93*ROD","v":38787.751847325977},{"$f":"CLASSALLOC!O93*ROD","v":266586.84471019538},{"$f":"CLASSALLOC!P93*ROD","v":0},{"$f":"CLASSALLOC!Q93*ROD","v":0},{"$f":"CLASSALLOC!R93*ROD","v":0},{"$f":"CLASSALLOC!S93*ROD","v":0},{"$f":"CLASSALLOC!T93*ROD","v":0},{"$f":"CLASSALLOC!U93*ROD","v":0},{"$f":"CLASSALLOC!V93*ROD","v":0}]
[null,{"$f":"IF(OR((B239=\"~\"),(C243=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B239=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F94*ROD","v":0},0,{"$f":"CLASSALLOC!H94*ROD","v":0},{"$f":"CLASSALLOC!I94*ROD","v":0},{"$f":"CLASSALLOC!J94*ROD","v":0},{"$f":"CLASSALLOC!K94*ROD","v":0},{"$f":"CLASSALLOC!L94*ROD","v":0},{"$f":"CLASSALLOC!M94*ROD","v":0},{"$f":"CLASSALLOC!N94*ROD","v":0},{"$f":"CLASSALLOC!O94*ROD","v":0},{"$f":"CLASSALLOC!P94*ROD","v":0},{"$f":"CLASSALLOC!Q94*ROD","v":0},{"$f":"CLASSALLOC!R94*ROD","v":0},{"$f":"CLASSALLOC!S94*ROD","v":0},{"$f":"CLASSALLOC!T94*ROD","v":0},{"$f":"CLASSALLOC!U94*ROD","v":0},{"$f":"CLASSALLOC!V94*ROD","v":0}]
[null,{"$f":"IF(OR((B239=\"~\"),(C244=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B239=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F95*ROD","v":0},0,{"$f":"CLASSALLOC!H95*ROD","v":0},{"$f":"CLASSALLOC!I95*ROD","v":0},{"$f":"CLASSALLOC!J95*ROD","v":0},{"$f":"CLASSALLOC!K95*ROD","v":0},{"$f":"CLASSALLOC!L95*ROD","v":0},{"$f":"CLASSALLOC!M95*ROD","v":0},{"$f":"CLASSALLOC!N95*ROD","v":0},{"$f":"CLASSALLOC!O95*ROD","v":0},{"$f":"CLASSALLOC!P95*ROD","v":0},{"$f":"CLASSALLOC!Q95*ROD","v":0},{"$f":"CLASSALLOC!R95*ROD","v":0},{"$f":"CLASSALLOC!S95*ROD","v":0},{"$f":"CLASSALLOC!T95*ROD","v":0},{"$f":"CLASSALLOC!U95*ROD","v":0},{"$f":"CLASSALLOC!V95*ROD","v":0}]
[null,{"$f":"IF(OR((B239=\"~\"),(C245=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B239=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F96*ROD","v":0},0,{"$f":"CLASSALLOC!H96*ROD","v":0},{"$f":"CLASSALLOC!I96*ROD","v":0},{"$f":"CLASSALLOC!J96*ROD","v":0},{"$f":"CLASSALLOC!K96*ROD","v":0},{"$f":"CLASSALLOC!L96*ROD","v":0},{"$f":"CLASSALLOC!M96*ROD","v":0},{"$f":"CLASSALLOC!N96*ROD","v":0},{"$f":"CLASSALLOC!O96*ROD","v":0},{"$f":"CLASSALLOC!P96*ROD","v":0},{"$f":"CLASSALLOC!Q96*ROD","v":0},{"$f":"CLASSALLOC!R96*ROD","v":0},{"$f":"CLASSALLOC!S96*ROD","v":0},{"$f":"CLASSALLOC!T96*ROD","v":0},{"$f":"CLASSALLOC!U96*ROD","v":0},{"$f":"CLASSALLOC!V96*ROD","v":0}]
[null,{"$f":"IF(OR((B239=\"~\"),(C246=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D240:D245)","v":57746143.931912504},0,{"$f":"SUM(F240:F245)","v":37560940.258123033},15685463.512424443,2154354.4148911699,1083408.5653882683,136592.01255485619,746145.09461112949,{"$f":"SUM(L240:L245)","v":112653.22920940758},266586.84471019538,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B239=\"~\"),(C247=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$10","v":"Gas Costs"},null,null,0]
[null,{"$f":"IF(OR((B248=\"~\"),(C249=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B248=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F100*ROD","v":0},0,{"$f":"CLASSALLOC!H100*ROD","v":0},{"$f":"CLASSALLOC!I100*ROD","v":0},{"$f":"CLASSALLOC!J100*ROD","v":0},{"$f":"CLASSALLOC!K100*ROD","v":0},{"$f":"CLASSALLOC!L100*ROD","v":0},{"$f":"CLASSALLOC!M100*ROD","v":0},{"$f":"CLASSALLOC!N100*ROD","v":0},{"$f":"CLASSALLOC!O100*ROD","v":0},{"$f":"CLASSALLOC!P100*ROD","v":0},{"$f":"CLASSALLOC!Q100*ROD","v":0},{"$f":"CLASSALLOC!R100*ROD","v":0},{"$f":"CLASSALLOC!S100*ROD","v":0},{"$f":"CLASSALLOC!T100*ROD","v":0},{"$f":"CLASSALLOC!U100*ROD","v":0},{"$f":"CLASSALLOC!V100*ROD","v":0}]
[null,{"$f":"IF(OR((B248=\"~\"),(C250=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B248=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F101*ROD","v":0},0,{"$f":"CLASSALLOC!H101*ROD","v":0},{"$f":"CLASSALLOC!I101*ROD","v":0},{"$f":"CLASSALLOC!J101*ROD","v":0},{"$f":"CLASSALLOC!K101*ROD","v":0},{"$f":"CLASSALLOC!L101*ROD","v":0},{"$f":"CLASSALLOC!M101*ROD","v":0},{"$f":"CLASSALLOC!N101*ROD","v":0},{"$f":"CLASSALLOC!O101*ROD","v":0},{"$f":"CLASSALLOC!P101*ROD","v":0},{"$f":"CLASSALLOC!Q101*ROD","v":0},{"$f":"CLASSALLOC!R101*ROD","v":0},{"$f":"CLASSALLOC!S101*ROD","v":0},{"$f":"CLASSALLOC!T101*ROD","v":0},{"$f":"CLASSALLOC!U101*ROD","v":0},{"$f":"CLASSALLOC!V101*ROD","v":0}]
[null,{"$f":"IF(OR((B248=\"~\"),(C251=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B248=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F102*ROD","v":0},0,{"$f":"CLASSALLOC!H102*ROD","v":0},{"$f":"CLASSALLOC!I102*ROD","v":0},{"$f":"CLASSALLOC!J102*ROD","v":0},{"$f":"CLASSALLOC!K102*ROD","v":0},{"$f":"CLASSALLOC!L102*ROD","v":0},{"$f":"CLASSALLOC!M102*ROD","v":0},{"$f":"CLASSALLOC!N102*ROD","v":0},{"$f":"CLASSALLOC!O102*ROD","v":0},{"$f":"CLASSALLOC!P102*ROD","v":0},{"$f":"CLASSALLOC!Q102*ROD","v":0},{"$f":"CLASSALLOC!R102*ROD","v":0},{"$f":"CLASSALLOC!S102*ROD","v":0},{"$f":"CLASSALLOC!T102*ROD","v":0},{"$f":"CLASSALLOC!U102*ROD","v":0},{"$f":"CLASSALLOC!V102*ROD","v":0}]
[null,{"$f":"IF(OR((B248=\"~\"),(C252=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B248=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F103*ROD","v":0},0,{"$f":"CLASSALLOC!H103*ROD","v":0},{"$f":"CLASSALLOC!I103*ROD","v":0},{"$f":"CLASSALLOC!J103*ROD","v":0},{"$f":"CLASSALLOC!K103*ROD","v":0},{"$f":"CLASSALLOC!L103*ROD","v":0},{"$f":"CLASSALLOC!M103*ROD","v":0},{"$f":"CLASSALLOC!N103*ROD","v":0},{"$f":"CLASSALLOC!O103*ROD","v":0},{"$f":"CLASSALLOC!P103*ROD","v":0},{"$f":"CLASSALLOC!Q103*ROD","v":0},{"$f":"CLASSALLOC!R103*ROD","v":0},{"$f":"CLASSALLOC!S103*ROD","v":0},{"$f":"CLASSALLOC!T103*ROD","v":0},{"$f":"CLASSALLOC!U103*ROD","v":0},{"$f":"CLASSALLOC!V103*ROD","v":0}]
[null,{"$f":"IF(OR((B248=\"~\"),(C253=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B248=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F104*ROD","v":0},0,{"$f":"CLASSALLOC!H104*ROD","v":0},{"$f":"CLASSALLOC!I104*ROD","v":0},{"$f":"CLASSALLOC!J104*ROD","v":0},{"$f":"CLASSALLOC!K104*ROD","v":0},{"$f":"CLASSALLOC!L104*ROD","v":0},{"$f":"CLASSALLOC!M104*ROD","v":0},{"$f":"CLASSALLOC!N104*ROD","v":0},{"$f":"CLASSALLOC!O104*ROD","v":0},{"$f":"CLASSALLOC!P104*ROD","v":0},{"$f":"CLASSALLOC!Q104*ROD","v":0},{"$f":"CLASSALLOC!R104*ROD","v":0},{"$f":"CLASSALLOC!S104*ROD","v":0},{"$f":"CLASSALLOC!T104*ROD","v":0},{"$f":"CLASSALLOC!U104*ROD","v":0},{"$f":"CLASSALLOC!V104*ROD","v":0}]
[null,{"$f":"IF(OR((B248=\"~\"),(C254=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B248=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F105*ROD","v":0},0,{"$f":"CLASSALLOC!H105*ROD","v":0},{"$f":"CLASSALLOC!I105*ROD","v":0},{"$f":"CLASSALLOC!J105*ROD","v":0},{"$f":"CLASSALLOC!K105*ROD","v":0},{"$f":"CLASSALLOC!L105*ROD","v":0},{"$f":"CLASSALLOC!M105*ROD","v":0},{"$f":"CLASSALLOC!N105*ROD","v":0},{"$f":"CLASSALLOC!O105*ROD","v":0},{"$f":"CLASSALLOC!P105*ROD","v":0},{"$f":"CLASSALLOC!Q105*ROD","v":0},{"$f":"CLASSALLOC!R105*ROD","v":0},{"$f":"CLASSALLOC!S105*ROD","v":0},{"$f":"CLASSALLOC!T105*ROD","v":0},{"$f":"CLASSALLOC!U105*ROD","v":0},{"$f":"CLASSALLOC!V105*ROD","v":0}]
[null,{"$f":"IF(OR((B248=\"~\"),(C255=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D249:D254)","v":0},0,{"$f":"SUM(F249:F254)","v":0},0,0,0,0,0,{"$f":"SUM(L249:L254)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B248=\"~\"),(C256=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$11","v":"Sales Specific Costs"},null,null,0]
[null,{"$f":"IF(OR((B257=\"~\"),(C258=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B257=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F109*ROD","v":0},0,{"$f":"CLASSALLOC!H109*ROD","v":0},{"$f":"CLASSALLOC!I109*ROD","v":0},{"$f":"CLASSALLOC!J109*ROD","v":0},{"$f":"CLASSALLOC!K109*ROD","v":0},{"$f":"CLASSALLOC!L109*ROD","v":0},{"$f":"CLASSALLOC!M109*ROD","v":0},{"$f":"CLASSALLOC!N109*ROD","v":0},{"$f":"CLASSALLOC!O109*ROD","v":0},{"$f":"CLASSALLOC!P109*ROD","v":0},{"$f":"CLASSALLOC!Q109*ROD","v":0},{"$f":"CLASSALLOC!R109*ROD","v":0},{"$f":"CLASSALLOC!S109*ROD","v":0},{"$f":"CLASSALLOC!T109*ROD","v":0},{"$f":"CLASSALLOC!U109*ROD","v":0},{"$f":"CLASSALLOC!V109*ROD","v":0}]
[null,{"$f":"IF(OR((B257=\"~\"),(C259=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B257=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F110*ROD","v":0},0,{"$f":"CLASSALLOC!H110*ROD","v":0},{"$f":"CLASSALLOC!I110*ROD","v":0},{"$f":"CLASSALLOC!J110*ROD","v":0},{"$f":"CLASSALLOC!K110*ROD","v":0},{"$f":"CLASSALLOC!L110*ROD","v":0},{"$f":"CLASSALLOC!M110*ROD","v":0},{"$f":"CLASSALLOC!N110*ROD","v":0},{"$f":"CLASSALLOC!O110*ROD","v":0},{"$f":"CLASSALLOC!P110*ROD","v":0},{"$f":"CLASSALLOC!Q110*ROD","v":0},{"$f":"CLASSALLOC!R110*ROD","v":0},{"$f":"CLASSALLOC!S110*ROD","v":0},{"$f":"CLASSALLOC!T110*ROD","v":0},{"$f":"CLASSALLOC!U110*ROD","v":0},{"$f":"CLASSALLOC!V110*ROD","v":0}]
[null,{"$f":"IF(OR((B257=\"~\"),(C260=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B257=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F111*ROD","v":0},0,{"$f":"CLASSALLOC!H111*ROD","v":0},{"$f":"CLASSALLOC!I111*ROD","v":0},{"$f":"CLASSALLOC!J111*ROD","v":0},{"$f":"CLASSALLOC!K111*ROD","v":0},{"$f":"CLASSALLOC!L111*ROD","v":0},{"$f":"CLASSALLOC!M111*ROD","v":0},{"$f":"CLASSALLOC!N111*ROD","v":0},{"$f":"CLASSALLOC!O111*ROD","v":0},{"$f":"CLASSALLOC!P111*ROD","v":0},{"$f":"CLASSALLOC!Q111*ROD","v":0},{"$f":"CLASSALLOC!R111*ROD","v":0},{"$f":"CLASSALLOC!S111*ROD","v":0},{"$f":"CLASSALLOC!T111*ROD","v":0},{"$f":"CLASSALLOC!U111*ROD","v":0},{"$f":"CLASSALLOC!V111*ROD","v":0}]
[null,{"$f":"IF(OR((B257=\"~\"),(C261=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B257=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F112*ROD","v":849081.86267993285},0,{"$f":"CLASSALLOC!H112*ROD","v":725646.67646667897},{"$f":"CLASSALLOC!I112*ROD","v":87607.797534214347},{"$f":"CLASSALLOC!J112*ROD","v":12551.515199300944},{"$f":"CLASSALLOC!K112*ROD","v":2664.4273504498246},{"$f":"CLASSALLOC!L112*ROD","v":1926.2196989410334},{"$f":"CLASSALLOC!M112*ROD","v":4916.9705113545861},{"$f":"CLASSALLOC!N112*ROD","v":0},{"$f":"CLASSALLOC!O112*ROD","v":13768.255918992989},{"$f":"CLASSALLOC!P112*ROD","v":0},{"$f":"CLASSALLOC!Q112*ROD","v":0},{"$f":"CLASSALLOC!R112*ROD","v":0},{"$f":"CLASSALLOC!S112*ROD","v":0},{"$f":"CLASSALLOC!T112*ROD","v":0},{"$f":"CLASSALLOC!U112*ROD","v":0},{"$f":"CLASSALLOC!V112*ROD","v":0}]
[null,{"$f":"IF(OR((B257=\"~\"),(C262=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B257=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F113*ROD","v":0},0,{"$f":"CLASSALLOC!H113*ROD","v":0},{"$f":"CLASSALLOC!I113*ROD","v":0},{"$f":"CLASSALLOC!J113*ROD","v":0},{"$f":"CLASSALLOC!K113*ROD","v":0},{"$f":"CLASSALLOC!L113*ROD","v":0},{"$f":"CLASSALLOC!M113*ROD","v":0},{"$f":"CLASSALLOC!N113*ROD","v":0},{"$f":"CLASSALLOC!O113*ROD","v":0},{"$f":"CLASSALLOC!P113*ROD","v":0},{"$f":"CLASSALLOC!Q113*ROD","v":0},{"$f":"CLASSALLOC!R113*ROD","v":0},{"$f":"CLASSALLOC!S113*ROD","v":0},{"$f":"CLASSALLOC!T113*ROD","v":0},{"$f":"CLASSALLOC!U113*ROD","v":0},{"$f":"CLASSALLOC!V113*ROD","v":0}]
[null,{"$f":"IF(OR((B257=\"~\"),(C263=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B257=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F114*ROD","v":0},0,{"$f":"CLASSALLOC!H114*ROD","v":0},{"$f":"CLASSALLOC!I114*ROD","v":0},{"$f":"CLASSALLOC!J114*ROD","v":0},{"$f":"CLASSALLOC!K114*ROD","v":0},{"$f":"CLASSALLOC!L114*ROD","v":0},{"$f":"CLASSALLOC!M114*ROD","v":0},{"$f":"CLASSALLOC!N114*ROD","v":0},{"$f":"CLASSALLOC!O114*ROD","v":0},{"$f":"CLASSALLOC!P114*ROD","v":0},{"$f":"CLASSALLOC!Q114*ROD","v":0},{"$f":"CLASSALLOC!R114*ROD","v":0},{"$f":"CLASSALLOC!S114*ROD","v":0},{"$f":"CLASSALLOC!T114*ROD","v":0},{"$f":"CLASSALLOC!U114*ROD","v":0},{"$f":"CLASSALLOC!V114*ROD","v":0}]
[null,{"$f":"IF(OR((B257=\"~\"),(C264=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D258:D263)","v":849081.86267993285},0,{"$f":"SUM(F258:F263)","v":725646.67646667897},87607.797534214347,12551.515199300944,2664.4273504498246,1926.2196989410334,4916.9705113545861,{"$f":"SUM(L258:L263)","v":0},13768.255918992989,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B257=\"~\"),(C265=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$12","v":"Transport Specific Costs"},null,null,0]
[null,{"$f":"IF(OR((B266=\"~\"),(C267=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B266=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F118*ROD","v":0},0,{"$f":"CLASSALLOC!H118*ROD","v":0},{"$f":"CLASSALLOC!I118*ROD","v":0},{"$f":"CLASSALLOC!J118*ROD","v":0},{"$f":"CLASSALLOC!K118*ROD","v":0},{"$f":"CLASSALLOC!L118*ROD","v":0},{"$f":"CLASSALLOC!M118*ROD","v":0},{"$f":"CLASSALLOC!N118*ROD","v":0},{"$f":"CLASSALLOC!O118*ROD","v":0},{"$f":"CLASSALLOC!P118*ROD","v":0},{"$f":"CLASSALLOC!Q118*ROD","v":0},{"$f":"CLASSALLOC!R118*ROD","v":0},{"$f":"CLASSALLOC!S118*ROD","v":0},{"$f":"CLASSALLOC!T118*ROD","v":0},{"$f":"CLASSALLOC!U118*ROD","v":0},{"$f":"CLASSALLOC!V118*ROD","v":0}]
[null,{"$f":"IF(OR((B266=\"~\"),(C268=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B266=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F119*ROD","v":0},0,{"$f":"CLASSALLOC!H119*ROD","v":0},{"$f":"CLASSALLOC!I119*ROD","v":0},{"$f":"CLASSALLOC!J119*ROD","v":0},{"$f":"CLASSALLOC!K119*ROD","v":0},{"$f":"CLASSALLOC!L119*ROD","v":0},{"$f":"CLASSALLOC!M119*ROD","v":0},{"$f":"CLASSALLOC!N119*ROD","v":0},{"$f":"CLASSALLOC!O119*ROD","v":0},{"$f":"CLASSALLOC!P119*ROD","v":0},{"$f":"CLASSALLOC!Q119*ROD","v":0},{"$f":"CLASSALLOC!R119*ROD","v":0},{"$f":"CLASSALLOC!S119*ROD","v":0},{"$f":"CLASSALLOC!T119*ROD","v":0},{"$f":"CLASSALLOC!U119*ROD","v":0},{"$f":"CLASSALLOC!V119*ROD","v":0}]
[null,{"$f":"IF(OR((B266=\"~\"),(C269=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B266=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F120*ROD","v":0},0,{"$f":"CLASSALLOC!H120*ROD","v":0},{"$f":"CLASSALLOC!I120*ROD","v":0},{"$f":"CLASSALLOC!J120*ROD","v":0},{"$f":"CLASSALLOC!K120*ROD","v":0},{"$f":"CLASSALLOC!L120*ROD","v":0},{"$f":"CLASSALLOC!M120*ROD","v":0},{"$f":"CLASSALLOC!N120*ROD","v":0},{"$f":"CLASSALLOC!O120*ROD","v":0},{"$f":"CLASSALLOC!P120*ROD","v":0},{"$f":"CLASSALLOC!Q120*ROD","v":0},{"$f":"CLASSALLOC!R120*ROD","v":0},{"$f":"CLASSALLOC!S120*ROD","v":0},{"$f":"CLASSALLOC!T120*ROD","v":0},{"$f":"CLASSALLOC!U120*ROD","v":0},{"$f":"CLASSALLOC!V120*ROD","v":0}]
[null,{"$f":"IF(OR((B266=\"~\"),(C270=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B266=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F121*ROD","v":0},0,{"$f":"CLASSALLOC!H121*ROD","v":0},{"$f":"CLASSALLOC!I121*ROD","v":0},{"$f":"CLASSALLOC!J121*ROD","v":0},{"$f":"CLASSALLOC!K121*ROD","v":0},{"$f":"CLASSALLOC!L121*ROD","v":0},{"$f":"CLASSALLOC!M121*ROD","v":0},{"$f":"CLASSALLOC!N121*ROD","v":0},{"$f":"CLASSALLOC!O121*ROD","v":0},{"$f":"CLASSALLOC!P121*ROD","v":0},{"$f":"CLASSALLOC!Q121*ROD","v":0},{"$f":"CLASSALLOC!R121*ROD","v":0},{"$f":"CLASSALLOC!S121*ROD","v":0},{"$f":"CLASSALLOC!T121*ROD","v":0},{"$f":"CLASSALLOC!U121*ROD","v":0},{"$f":"CLASSALLOC!V121*ROD","v":0}]
[null,{"$f":"IF(OR((B266=\"~\"),(C271=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B266=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F122*ROD","v":24532.857154535992},0,{"$f":"CLASSALLOC!H122*ROD","v":0},{"$f":"CLASSALLOC!I122*ROD","v":23.778966772595815},{"$f":"CLASSALLOC!J122*ROD","v":2061.2470456642732},{"$f":"CLASSALLOC!K122*ROD","v":4871.1673764419829},{"$f":"CLASSALLOC!L122*ROD","v":74.054219572566041},{"$f":"CLASSALLOC!M122*ROD","v":11537.793472780269},{"$f":"CLASSALLOC!N122*ROD","v":5964.8160733043032},{"$f":"CLASSALLOC!O122*ROD","v":0},{"$f":"CLASSALLOC!P122*ROD","v":0},{"$f":"CLASSALLOC!Q122*ROD","v":0},{"$f":"CLASSALLOC!R122*ROD","v":0},{"$f":"CLASSALLOC!S122*ROD","v":0},{"$f":"CLASSALLOC!T122*ROD","v":0},{"$f":"CLASSALLOC!U122*ROD","v":0},{"$f":"CLASSALLOC!V122*ROD","v":0}]
[null,{"$f":"IF(OR((B266=\"~\"),(C272=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B266=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F123*ROD","v":0},0,{"$f":"CLASSALLOC!H123*ROD","v":0},{"$f":"CLASSALLOC!I123*ROD","v":0},{"$f":"CLASSALLOC!J123*ROD","v":0},{"$f":"CLASSALLOC!K123*ROD","v":0},{"$f":"CLASSALLOC!L123*ROD","v":0},{"$f":"CLASSALLOC!M123*ROD","v":0},{"$f":"CLASSALLOC!N123*ROD","v":0},{"$f":"CLASSALLOC!O123*ROD","v":0},{"$f":"CLASSALLOC!P123*ROD","v":0},{"$f":"CLASSALLOC!Q123*ROD","v":0},{"$f":"CLASSALLOC!R123*ROD","v":0},{"$f":"CLASSALLOC!S123*ROD","v":0},{"$f":"CLASSALLOC!T123*ROD","v":0},{"$f":"CLASSALLOC!U123*ROD","v":0},{"$f":"CLASSALLOC!V123*ROD","v":0}]
[null,{"$f":"IF(OR((B266=\"~\"),(C273=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D267:D272)","v":24532.857154535992},0,{"$f":"SUM(F267:F272)","v":0},23.778966772595815,2061.2470456642732,4871.1673764419829,74.054219572566041,11537.793472780269,{"$f":"SUM(L267:L272)","v":5964.8160733043032},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B266=\"~\"),(C274=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$13","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B275=\"~\"),(C276=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B275=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F127*ROD","v":0},0,{"$f":"CLASSALLOC!H127*ROD","v":0},{"$f":"CLASSALLOC!I127*ROD","v":0},{"$f":"CLASSALLOC!J127*ROD","v":0},{"$f":"CLASSALLOC!K127*ROD","v":0},{"$f":"CLASSALLOC!L127*ROD","v":0},{"$f":"CLASSALLOC!M127*ROD","v":0},{"$f":"CLASSALLOC!N127*ROD","v":0},{"$f":"CLASSALLOC!O127*ROD","v":0},{"$f":"CLASSALLOC!P127*ROD","v":0},{"$f":"CLASSALLOC!Q127*ROD","v":0},{"$f":"CLASSALLOC!R127*ROD","v":0},{"$f":"CLASSALLOC!S127*ROD","v":0},{"$f":"CLASSALLOC!T127*ROD","v":0},{"$f":"CLASSALLOC!U127*ROD","v":0},{"$f":"CLASSALLOC!V127*ROD","v":0}]
[null,{"$f":"IF(OR((B275=\"~\"),(C277=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B275=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F128*ROD","v":0},0,{"$f":"CLASSALLOC!H128*ROD","v":0},{"$f":"CLASSALLOC!I128*ROD","v":0},{"$f":"CLASSALLOC!J128*ROD","v":0},{"$f":"CLASSALLOC!K128*ROD","v":0},{"$f":"CLASSALLOC!L128*ROD","v":0},{"$f":"CLASSALLOC!M128*ROD","v":0},{"$f":"CLASSALLOC!N128*ROD","v":0},{"$f":"CLASSALLOC!O128*ROD","v":0},{"$f":"CLASSALLOC!P128*ROD","v":0},{"$f":"CLASSALLOC!Q128*ROD","v":0},{"$f":"CLASSALLOC!R128*ROD","v":0},{"$f":"CLASSALLOC!S128*ROD","v":0},{"$f":"CLASSALLOC!T128*ROD","v":0},{"$f":"CLASSALLOC!U128*ROD","v":0},{"$f":"CLASSALLOC!V128*ROD","v":0}]
[null,{"$f":"IF(OR((B275=\"~\"),(C278=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B275=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F129*ROD","v":0},0,{"$f":"CLASSALLOC!H129*ROD","v":0},{"$f":"CLASSALLOC!I129*ROD","v":0},{"$f":"CLASSALLOC!J129*ROD","v":0},{"$f":"CLASSALLOC!K129*ROD","v":0},{"$f":"CLASSALLOC!L129*ROD","v":0},{"$f":"CLASSALLOC!M129*ROD","v":0},{"$f":"CLASSALLOC!N129*ROD","v":0},{"$f":"CLASSALLOC!O129*ROD","v":0},{"$f":"CLASSALLOC!P129*ROD","v":0},{"$f":"CLASSALLOC!Q129*ROD","v":0},{"$f":"CLASSALLOC!R129*ROD","v":0},{"$f":"CLASSALLOC!S129*ROD","v":0},{"$f":"CLASSALLOC!T129*ROD","v":0},{"$f":"CLASSALLOC!U129*ROD","v":0},{"$f":"CLASSALLOC!V129*ROD","v":0}]
[null,{"$f":"IF(OR((B275=\"~\"),(C279=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B275=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F130*ROD","v":0},0,{"$f":"CLASSALLOC!H130*ROD","v":0},{"$f":"CLASSALLOC!I130*ROD","v":0},{"$f":"CLASSALLOC!J130*ROD","v":0},{"$f":"CLASSALLOC!K130*ROD","v":0},{"$f":"CLASSALLOC!L130*ROD","v":0},{"$f":"CLASSALLOC!M130*ROD","v":0},{"$f":"CLASSALLOC!N130*ROD","v":0},{"$f":"CLASSALLOC!O130*ROD","v":0},{"$f":"CLASSALLOC!P130*ROD","v":0},{"$f":"CLASSALLOC!Q130*ROD","v":0},{"$f":"CLASSALLOC!R130*ROD","v":0},{"$f":"CLASSALLOC!S130*ROD","v":0},{"$f":"CLASSALLOC!T130*ROD","v":0},{"$f":"CLASSALLOC!U130*ROD","v":0},{"$f":"CLASSALLOC!V130*ROD","v":0}]
[null,{"$f":"IF(OR((B275=\"~\"),(C280=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B275=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F131*ROD","v":0},0,{"$f":"CLASSALLOC!H131*ROD","v":0},{"$f":"CLASSALLOC!I131*ROD","v":0},{"$f":"CLASSALLOC!J131*ROD","v":0},{"$f":"CLASSALLOC!K131*ROD","v":0},{"$f":"CLASSALLOC!L131*ROD","v":0},{"$f":"CLASSALLOC!M131*ROD","v":0},{"$f":"CLASSALLOC!N131*ROD","v":0},{"$f":"CLASSALLOC!O131*ROD","v":0},{"$f":"CLASSALLOC!P131*ROD","v":0},{"$f":"CLASSALLOC!Q131*ROD","v":0},{"$f":"CLASSALLOC!R131*ROD","v":0},{"$f":"CLASSALLOC!S131*ROD","v":0},{"$f":"CLASSALLOC!T131*ROD","v":0},{"$f":"CLASSALLOC!U131*ROD","v":0},{"$f":"CLASSALLOC!V131*ROD","v":0}]
[null,{"$f":"IF(OR((B275=\"~\"),(C281=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B275=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F132*ROD","v":0},0,{"$f":"CLASSALLOC!H132*ROD","v":0},{"$f":"CLASSALLOC!I132*ROD","v":0},{"$f":"CLASSALLOC!J132*ROD","v":0},{"$f":"CLASSALLOC!K132*ROD","v":0},{"$f":"CLASSALLOC!L132*ROD","v":0},{"$f":"CLASSALLOC!M132*ROD","v":0},{"$f":"CLASSALLOC!N132*ROD","v":0},{"$f":"CLASSALLOC!O132*ROD","v":0},{"$f":"CLASSALLOC!P132*ROD","v":0},{"$f":"CLASSALLOC!Q132*ROD","v":0},{"$f":"CLASSALLOC!R132*ROD","v":0},{"$f":"CLASSALLOC!S132*ROD","v":0},{"$f":"CLASSALLOC!T132*ROD","v":0},{"$f":"CLASSALLOC!U132*ROD","v":0},{"$f":"CLASSALLOC!V132*ROD","v":0}]
[null,{"$f":"IF(OR((B275=\"~\"),(C282=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D276:D281)","v":0},0,{"$f":"SUM(F276:F281)","v":0},0,0,0,0,0,{"$f":"SUM(L276:L281)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B275=\"~\"),(C283=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$14","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B284=\"~\"),(C285=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B284=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F136*ROD","v":0},0,{"$f":"CLASSALLOC!H136*ROD","v":0},{"$f":"CLASSALLOC!I136*ROD","v":0},{"$f":"CLASSALLOC!J136*ROD","v":0},{"$f":"CLASSALLOC!K136*ROD","v":0},{"$f":"CLASSALLOC!L136*ROD","v":0},{"$f":"CLASSALLOC!M136*ROD","v":0},{"$f":"CLASSALLOC!N136*ROD","v":0},{"$f":"CLASSALLOC!O136*ROD","v":0},{"$f":"CLASSALLOC!P136*ROD","v":0},{"$f":"CLASSALLOC!Q136*ROD","v":0},{"$f":"CLASSALLOC!R136*ROD","v":0},{"$f":"CLASSALLOC!S136*ROD","v":0},{"$f":"CLASSALLOC!T136*ROD","v":0},{"$f":"CLASSALLOC!U136*ROD","v":0},{"$f":"CLASSALLOC!V136*ROD","v":0}]
[null,{"$f":"IF(OR((B284=\"~\"),(C286=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B284=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F137*ROD","v":0},0,{"$f":"CLASSALLOC!H137*ROD","v":0},{"$f":"CLASSALLOC!I137*ROD","v":0},{"$f":"CLASSALLOC!J137*ROD","v":0},{"$f":"CLASSALLOC!K137*ROD","v":0},{"$f":"CLASSALLOC!L137*ROD","v":0},{"$f":"CLASSALLOC!M137*ROD","v":0},{"$f":"CLASSALLOC!N137*ROD","v":0},{"$f":"CLASSALLOC!O137*ROD","v":0},{"$f":"CLASSALLOC!P137*ROD","v":0},{"$f":"CLASSALLOC!Q137*ROD","v":0},{"$f":"CLASSALLOC!R137*ROD","v":0},{"$f":"CLASSALLOC!S137*ROD","v":0},{"$f":"CLASSALLOC!T137*ROD","v":0},{"$f":"CLASSALLOC!U137*ROD","v":0},{"$f":"CLASSALLOC!V137*ROD","v":0}]
[null,{"$f":"IF(OR((B284=\"~\"),(C287=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B284=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F138*ROD","v":0},0,{"$f":"CLASSALLOC!H138*ROD","v":0},{"$f":"CLASSALLOC!I138*ROD","v":0},{"$f":"CLASSALLOC!J138*ROD","v":0},{"$f":"CLASSALLOC!K138*ROD","v":0},{"$f":"CLASSALLOC!L138*ROD","v":0},{"$f":"CLASSALLOC!M138*ROD","v":0},{"$f":"CLASSALLOC!N138*ROD","v":0},{"$f":"CLASSALLOC!O138*ROD","v":0},{"$f":"CLASSALLOC!P138*ROD","v":0},{"$f":"CLASSALLOC!Q138*ROD","v":0},{"$f":"CLASSALLOC!R138*ROD","v":0},{"$f":"CLASSALLOC!S138*ROD","v":0},{"$f":"CLASSALLOC!T138*ROD","v":0},{"$f":"CLASSALLOC!U138*ROD","v":0},{"$f":"CLASSALLOC!V138*ROD","v":0}]
[null,{"$f":"IF(OR((B284=\"~\"),(C288=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B284=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F139*ROD","v":0},0,{"$f":"CLASSALLOC!H139*ROD","v":0},{"$f":"CLASSALLOC!I139*ROD","v":0},{"$f":"CLASSALLOC!J139*ROD","v":0},{"$f":"CLASSALLOC!K139*ROD","v":0},{"$f":"CLASSALLOC!L139*ROD","v":0},{"$f":"CLASSALLOC!M139*ROD","v":0},{"$f":"CLASSALLOC!N139*ROD","v":0},{"$f":"CLASSALLOC!O139*ROD","v":0},{"$f":"CLASSALLOC!P139*ROD","v":0},{"$f":"CLASSALLOC!Q139*ROD","v":0},{"$f":"CLASSALLOC!R139*ROD","v":0},{"$f":"CLASSALLOC!S139*ROD","v":0},{"$f":"CLASSALLOC!T139*ROD","v":0},{"$f":"CLASSALLOC!U139*ROD","v":0},{"$f":"CLASSALLOC!V139*ROD","v":0}]
[null,{"$f":"IF(OR((B284=\"~\"),(C289=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B284=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F140*ROD","v":0},0,{"$f":"CLASSALLOC!H140*ROD","v":0},{"$f":"CLASSALLOC!I140*ROD","v":0},{"$f":"CLASSALLOC!J140*ROD","v":0},{"$f":"CLASSALLOC!K140*ROD","v":0},{"$f":"CLASSALLOC!L140*ROD","v":0},{"$f":"CLASSALLOC!M140*ROD","v":0},{"$f":"CLASSALLOC!N140*ROD","v":0},{"$f":"CLASSALLOC!O140*ROD","v":0},{"$f":"CLASSALLOC!P140*ROD","v":0},{"$f":"CLASSALLOC!Q140*ROD","v":0},{"$f":"CLASSALLOC!R140*ROD","v":0},{"$f":"CLASSALLOC!S140*ROD","v":0},{"$f":"CLASSALLOC!T140*ROD","v":0},{"$f":"CLASSALLOC!U140*ROD","v":0},{"$f":"CLASSALLOC!V140*ROD","v":0}]
[null,{"$f":"IF(OR((B284=\"~\"),(C290=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B284=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F141*ROD","v":0},0,{"$f":"CLASSALLOC!H141*ROD","v":0},{"$f":"CLASSALLOC!I141*ROD","v":0},{"$f":"CLASSALLOC!J141*ROD","v":0},{"$f":"CLASSALLOC!K141*ROD","v":0},{"$f":"CLASSALLOC!L141*ROD","v":0},{"$f":"CLASSALLOC!M141*ROD","v":0},{"$f":"CLASSALLOC!N141*ROD","v":0},{"$f":"CLASSALLOC!O141*ROD","v":0},{"$f":"CLASSALLOC!P141*ROD","v":0},{"$f":"CLASSALLOC!Q141*ROD","v":0},{"$f":"CLASSALLOC!R141*ROD","v":0},{"$f":"CLASSALLOC!S141*ROD","v":0},{"$f":"CLASSALLOC!T141*ROD","v":0},{"$f":"CLASSALLOC!U141*ROD","v":0},{"$f":"CLASSALLOC!V141*ROD","v":0}]
[null,{"$f":"IF(OR((B284=\"~\"),(C291=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D285:D290)","v":0},0,{"$f":"SUM(F285:F290)","v":0},0,0,0,0,0,{"$f":"SUM(L285:L290)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B284=\"~\"),(C292=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$15","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B293=\"~\"),(C294=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B293=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F145*ROD","v":0},0,{"$f":"CLASSALLOC!H145*ROD","v":0},{"$f":"CLASSALLOC!I145*ROD","v":0},{"$f":"CLASSALLOC!J145*ROD","v":0},{"$f":"CLASSALLOC!K145*ROD","v":0},{"$f":"CLASSALLOC!L145*ROD","v":0},{"$f":"CLASSALLOC!M145*ROD","v":0},{"$f":"CLASSALLOC!N145*ROD","v":0},{"$f":"CLASSALLOC!O145*ROD","v":0},{"$f":"CLASSALLOC!P145*ROD","v":0},{"$f":"CLASSALLOC!Q145*ROD","v":0},{"$f":"CLASSALLOC!R145*ROD","v":0},{"$f":"CLASSALLOC!S145*ROD","v":0},{"$f":"CLASSALLOC!T145*ROD","v":0},{"$f":"CLASSALLOC!U145*ROD","v":0},{"$f":"CLASSALLOC!V145*ROD","v":0}]
[null,{"$f":"IF(OR((B293=\"~\"),(C295=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B293=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F146*ROD","v":0},0,{"$f":"CLASSALLOC!H146*ROD","v":0},{"$f":"CLASSALLOC!I146*ROD","v":0},{"$f":"CLASSALLOC!J146*ROD","v":0},{"$f":"CLASSALLOC!K146*ROD","v":0},{"$f":"CLASSALLOC!L146*ROD","v":0},{"$f":"CLASSALLOC!M146*ROD","v":0},{"$f":"CLASSALLOC!N146*ROD","v":0},{"$f":"CLASSALLOC!O146*ROD","v":0},{"$f":"CLASSALLOC!P146*ROD","v":0},{"$f":"CLASSALLOC!Q146*ROD","v":0},{"$f":"CLASSALLOC!R146*ROD","v":0},{"$f":"CLASSALLOC!S146*ROD","v":0},{"$f":"CLASSALLOC!T146*ROD","v":0},{"$f":"CLASSALLOC!U146*ROD","v":0},{"$f":"CLASSALLOC!V146*ROD","v":0}]
[null,{"$f":"IF(OR((B293=\"~\"),(C296=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B293=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F147*ROD","v":0},0,{"$f":"CLASSALLOC!H147*ROD","v":0},{"$f":"CLASSALLOC!I147*ROD","v":0},{"$f":"CLASSALLOC!J147*ROD","v":0},{"$f":"CLASSALLOC!K147*ROD","v":0},{"$f":"CLASSALLOC!L147*ROD","v":0},{"$f":"CLASSALLOC!M147*ROD","v":0},{"$f":"CLASSALLOC!N147*ROD","v":0},{"$f":"CLASSALLOC!O147*ROD","v":0},{"$f":"CLASSALLOC!P147*ROD","v":0},{"$f":"CLASSALLOC!Q147*ROD","v":0},{"$f":"CLASSALLOC!R147*ROD","v":0},{"$f":"CLASSALLOC!S147*ROD","v":0},{"$f":"CLASSALLOC!T147*ROD","v":0},{"$f":"CLASSALLOC!U147*ROD","v":0},{"$f":"CLASSALLOC!V147*ROD","v":0}]
[null,{"$f":"IF(OR((B293=\"~\"),(C297=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B293=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F148*ROD","v":0},0,{"$f":"CLASSALLOC!H148*ROD","v":0},{"$f":"CLASSALLOC!I148*ROD","v":0},{"$f":"CLASSALLOC!J148*ROD","v":0},{"$f":"CLASSALLOC!K148*ROD","v":0},{"$f":"CLASSALLOC!L148*ROD","v":0},{"$f":"CLASSALLOC!M148*ROD","v":0},{"$f":"CLASSALLOC!N148*ROD","v":0},{"$f":"CLASSALLOC!O148*ROD","v":0},{"$f":"CLASSALLOC!P148*ROD","v":0},{"$f":"CLASSALLOC!Q148*ROD","v":0},{"$f":"CLASSALLOC!R148*ROD","v":0},{"$f":"CLASSALLOC!S148*ROD","v":0},{"$f":"CLASSALLOC!T148*ROD","v":0},{"$f":"CLASSALLOC!U148*ROD","v":0},{"$f":"CLASSALLOC!V148*ROD","v":0}]
[null,{"$f":"IF(OR((B293=\"~\"),(C298=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B293=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F149*ROD","v":0},{"$f":"ROUND((SUM(F298:T298)-D298),1)","v":0},{"$f":"CLASSALLOC!H149*ROD","v":0},{"$f":"CLASSALLOC!I149*ROD","v":0},{"$f":"CLASSALLOC!J149*ROD","v":0},{"$f":"CLASSALLOC!K149*ROD","v":0},{"$f":"CLASSALLOC!L149*ROD","v":0},{"$f":"CLASSALLOC!M149*ROD","v":0},{"$f":"CLASSALLOC!N149*ROD","v":0},{"$f":"CLASSALLOC!O149*ROD","v":0},{"$f":"CLASSALLOC!P149*ROD","v":0},{"$f":"CLASSALLOC!Q149*ROD","v":0},{"$f":"CLASSALLOC!R149*ROD","v":0},{"$f":"CLASSALLOC!S149*ROD","v":0},{"$f":"CLASSALLOC!T149*ROD","v":0},{"$f":"CLASSALLOC!U149*ROD","v":0},{"$f":"CLASSALLOC!V149*ROD","v":0}]
[null,{"$f":"IF(OR((B293=\"~\"),(C299=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B293=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F150*ROD","v":0},0,{"$f":"CLASSALLOC!H150*ROD","v":0},{"$f":"CLASSALLOC!I150*ROD","v":0},{"$f":"CLASSALLOC!J150*ROD","v":0},{"$f":"CLASSALLOC!K150*ROD","v":0},{"$f":"CLASSALLOC!L150*ROD","v":0},{"$f":"CLASSALLOC!M150*ROD","v":0},{"$f":"CLASSALLOC!N150*ROD","v":0},{"$f":"CLASSALLOC!O150*ROD","v":0},{"$f":"CLASSALLOC!P150*ROD","v":0},{"$f":"CLASSALLOC!Q150*ROD","v":0},{"$f":"CLASSALLOC!R150*ROD","v":0},{"$f":"CLASSALLOC!S150*ROD","v":0},{"$f":"CLASSALLOC!T150*ROD","v":0},{"$f":"CLASSALLOC!U150*ROD","v":0},{"$f":"CLASSALLOC!V150*ROD","v":0}]
[null,{"$f":"IF(OR((B293=\"~\"),(C300=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D294:D299)","v":0},0,{"$f":"SUM(F294:F299)","v":0},0,0,0,0,0,{"$f":"SUM(L294:L299)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B293=\"~\"),(C301=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,"TOTAL",null,null,0]
[null,{"$f":"IF(OR((B302=\"~\"),(C303=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B302=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F154*ROD","v":23594178.924116105},0,{"$f":"CLASSALLOC!H154*ROD","v":16526173.571977399},{"$f":"CLASSALLOC!I154*ROD","v":5865825.878439026},{"$f":"CLASSALLOC!J154*ROD","v":942649.94607792713},{"$f":"CLASSALLOC!K154*ROD","v":137022.72032816321},{"$f":"CLASSALLOC!L154*ROD","v":23537.749397274882},{"$f":"CLASSALLOC!M154*ROD","v":59354.119020383027},{"$f":"CLASSALLOC!N154*ROD","v":39614.938875930122},{"$f":"CLASSALLOC!O154*ROD","v":0},{"$f":"CLASSALLOC!P154*ROD","v":0},{"$f":"CLASSALLOC!Q154*ROD","v":0},{"$f":"CLASSALLOC!R154*ROD","v":0},{"$f":"CLASSALLOC!S154*ROD","v":0},{"$f":"CLASSALLOC!T154*ROD","v":0},{"$f":"CLASSALLOC!U154*ROD","v":0},{"$f":"CLASSALLOC!V154*ROD","v":0}]
[null,{"$f":"IF(OR((B302=\"~\"),(C304=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B302=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F155*ROD","v":10707778.018558575},0,{"$f":"CLASSALLOC!H155*ROD","v":6011508.6767862774},{"$f":"CLASSALLOC!I155*ROD","v":2310604.8967693881},{"$f":"CLASSALLOC!J155*ROD","v":851486.0962503365},{"$f":"CLASSALLOC!K155*ROD","v":740241.42098025617},{"$f":"CLASSALLOC!L155*ROD","v":79454.392230966245},{"$f":"CLASSALLOC!M155*ROD","v":674977.31789217854},{"$f":"CLASSALLOC!N155*ROD","v":39505.217649174134},{"$f":"CLASSALLOC!O155*ROD","v":0},{"$f":"CLASSALLOC!P155*ROD","v":0},{"$f":"CLASSALLOC!Q155*ROD","v":0},{"$f":"CLASSALLOC!R155*ROD","v":0},{"$f":"CLASSALLOC!S155*ROD","v":0},{"$f":"CLASSALLOC!T155*ROD","v":0},{"$f":"CLASSALLOC!U155*ROD","v":0},{"$f":"CLASSALLOC!V155*ROD","v":0}]
[null,{"$f":"IF(OR((B302=\"~\"),(C305=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B302=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F156*ROD","v":24792088.179136548},0,{"$f":"CLASSALLOC!H156*ROD","v":15938408.477535019},{"$f":"CLASSALLOC!I156*ROD","v":7811365.6100996248},{"$f":"CLASSALLOC!J156*ROD","v":422278.0448360375},{"$f":"CLASSALLOC!K156*ROD","v":226601.0688100227},{"$f":"CLASSALLOC!L156*ROD","v":44323.028574694057},{"$f":"CLASSALLOC!M156*ROD","v":43737.352723631222},{"$f":"CLASSALLOC!N156*ROD","v":38787.751847325977},{"$f":"CLASSALLOC!O156*ROD","v":266586.84471019538},{"$f":"CLASSALLOC!P156*ROD","v":0},{"$f":"CLASSALLOC!Q156*ROD","v":0},{"$f":"CLASSALLOC!R156*ROD","v":0},{"$f":"CLASSALLOC!S156*ROD","v":0},{"$f":"CLASSALLOC!T156*ROD","v":0},{"$f":"CLASSALLOC!U156*ROD","v":0},{"$f":"CLASSALLOC!V156*ROD","v":0}]
[null,{"$f":"IF(OR((B302=\"~\"),(C306=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B302=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F157*ROD","v":1518380.9121633763},0,{"$f":"CLASSALLOC!H157*ROD","v":1203404.0829017055},{"$f":"CLASSALLOC!I157*ROD","v":257894.2938636257},{"$f":"CLASSALLOC!J157*ROD","v":32922.898768474639},{"$f":"CLASSALLOC!K157*ROD","v":3122.8283179293335},{"$f":"CLASSALLOC!L157*ROD","v":2351.5818812932534},{"$f":"CLASSALLOC!M157*ROD","v":4916.9705113545861},{"$f":"CLASSALLOC!N157*ROD","v":0},{"$f":"CLASSALLOC!O157*ROD","v":13768.255918992989},{"$f":"CLASSALLOC!P157*ROD","v":0},{"$f":"CLASSALLOC!Q157*ROD","v":0},{"$f":"CLASSALLOC!R157*ROD","v":0},{"$f":"CLASSALLOC!S157*ROD","v":0},{"$f":"CLASSALLOC!T157*ROD","v":0},{"$f":"CLASSALLOC!U157*ROD","v":0},{"$f":"CLASSALLOC!V157*ROD","v":0}]
[null,{"$f":"IF(OR((B302=\"~\"),(C307=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B302=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F158*ROD","v":24532.857154535992},0,{"$f":"CLASSALLOC!H158*ROD","v":0},{"$f":"CLASSALLOC!I158*ROD","v":23.778966772595815},{"$f":"CLASSALLOC!J158*ROD","v":2061.2470456642732},{"$f":"CLASSALLOC!K158*ROD","v":4871.1673764419829},{"$f":"CLASSALLOC!L158*ROD","v":74.054219572566041},{"$f":"CLASSALLOC!M158*ROD","v":11537.793472780269},{"$f":"CLASSALLOC!N158*ROD","v":5964.8160733043032},{"$f":"CLASSALLOC!O158*ROD","v":0},{"$f":"CLASSALLOC!P158*ROD","v":0},{"$f":"CLASSALLOC!Q158*ROD","v":0},{"$f":"CLASSALLOC!R158*ROD","v":0},{"$f":"CLASSALLOC!S158*ROD","v":0},{"$f":"CLASSALLOC!T158*ROD","v":0},{"$f":"CLASSALLOC!U158*ROD","v":0},{"$f":"CLASSALLOC!V158*ROD","v":0}]
[null,{"$f":"IF(OR((B302=\"~\"),(C308=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B302=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F159*ROD","v":0},0,{"$f":"CLASSALLOC!H159*ROD","v":0},{"$f":"CLASSALLOC!I159*ROD","v":0},{"$f":"CLASSALLOC!J159*ROD","v":0},{"$f":"CLASSALLOC!K159*ROD","v":0},{"$f":"CLASSALLOC!L159*ROD","v":0},{"$f":"CLASSALLOC!M159*ROD","v":0},{"$f":"CLASSALLOC!N159*ROD","v":0},{"$f":"CLASSALLOC!O159*ROD","v":0},{"$f":"CLASSALLOC!P159*ROD","v":0},{"$f":"CLASSALLOC!Q159*ROD","v":0},{"$f":"CLASSALLOC!R159*ROD","v":0},{"$f":"CLASSALLOC!S159*ROD","v":0},{"$f":"CLASSALLOC!T159*ROD","v":0},{"$f":"CLASSALLOC!U159*ROD","v":0},{"$f":"CLASSALLOC!V159*ROD","v":0}]
[null,{"$f":"IF(OR((B302=\"~\"),(C309=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D303:D308)","v":60636958.891129136},0,{"$f":"SUM(F303:F308)","v":39679494.809200406},16245714.458138438,2251398.2329784399,1111859.2058128132,149740.80630380099,794523.55362032761,{"$f":"SUM(L303:L308)","v":123872.72444573452},280355.10062918835,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B302=\"~\"),(C310=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"CONCATENATE(\"Total \",A210)","v":"Total Interest Expense"},null,{"$f":"SUM(D303:D308)","v":60636958.891129136},0,{"$f":"SUM(F303:F308)","v":39679494.809200406},16245714.458138438,2251398.2329784399,1111859.2058128132,149740.80630380099,794523.55362032761,{"$f":"SUM(L303:L308)","v":123872.72444573452},280355.10062918835,0,0,0,0,0,0,0]
[null,null,null,null,0]
["Income Tax",null,null,null,0]
[null,"Revenues",null,{"$f":"CLASSALLOC!F2236","v":454352180.35982132},0,{"$f":"CLASSALLOC!H2236","v":318952620.6734243},{"$f":"CLASSALLOC!I2236","v":93617153.456222966},{"$f":"CLASSALLOC!J2236","v":19464781.62924704},{"$f":"CLASSALLOC!K2236","v":8394670.0674212407},{"$f":"CLASSALLOC!L2236","v":2062106.8191931734},{"$f":"CLASSALLOC!M2236","v":4618690.5186672322},{"$f":"CLASSALLOC!N2236","v":1718916.583166973},{"$f":"CLASSALLOC!O2236","v":5523240.6124783279},{"$f":"CLASSALLOC!P2236","v":0},{"$f":"CLASSALLOC!Q2236","v":0},{"$f":"CLASSALLOC!R2236","v":0},{"$f":"CLASSALLOC!S2236","v":0},{"$f":"CLASSALLOC!T2236","v":0},{"$f":"CLASSALLOC!U2236","v":0},{"$f":"CLASSALLOC!V2236","v":0}]
[null,"Expenses",null,{"$f":"D105-ACCOUNTALLOC!D$343-ACCOUNTALLOC!D$384-ACCOUNTALLOC!D$541","v":347022132.68855566},0,{"$f":"F105-ACCOUNTALLOC!L$343-ACCOUNTALLOC!L$384-ACCOUNTALLOC!L$541","v":236778981.31131202},{"$f":"G105-ACCOUNTALLOC!T$343-ACCOUNTALLOC!T$384-ACCOUNTALLOC!T$541","v":83403382.643634319},{"$f":"H105-ACCOUNTALLOC!AB$343-ACCOUNTALLOC!AB$384-ACCOUNTALLOC!AB$541","v":11553322.009945272},{"$f":"I105-ACCOUNTALLOC!AJ$343-ACCOUNTALLOC!AJ$384-ACCOUNTALLOC!AJ$541","v":5508964.4775048653},{"$f":"J105-ACCOUNTALLOC!AR$343-ACCOUNTALLOC!AR$384-ACCOUNTALLOC!AR$541","v":921924.12221324432},{"$f":"K105-ACCOUNTALLOC!AZ$343-ACCOUNTALLOC!AZ$384-ACCOUNTALLOC!AZ$541","v":4071642.9955762709},{"$f":"L105-ACCOUNTALLOC!BH$343-ACCOUNTALLOC!BH$384-ACCOUNTALLOC!BH$541","v":815878.27371299849},{"$f":"M105-ACCOUNTALLOC!BP$343-ACCOUNTALLOC!BP$384-ACCOUNTALLOC!BP$541","v":3968036.8546566823},{"$f":"N105-ACCOUNTALLOC!BX$343-ACCOUNTALLOC!BX$384-ACCOUNTALLOC!BX$541","v":0},{"$f":"O105-ACCOUNTALLOC!CF$343-ACCOUNTALLOC!CF$384-ACCOUNTALLOC!CF$541","v":0},{"$f":"P105-ACCOUNTALLOC!CN$343-ACCOUNTALLOC!CN$384-ACCOUNTALLOC!CN$541","v":0},{"$f":"Q105-ACCOUNTALLOC!CV$343-ACCOUNTALLOC!CV$384-ACCOUNTALLOC!CV$541","v":0},{"$f":"R105-ACCOUNTALLOC!DD$343-ACCOUNTALLOC!DD$384-ACCOUNTALLOC!DD$541","v":0},{"$f":"S105-ACCOUNTALLOC!DL$343-ACCOUNTALLOC!DL$384-ACCOUNTALLOC!DL$541","v":0},{"$f":"T105-ACCOUNTALLOC!DT$343-ACCOUNTALLOC!DT$384-ACCOUNTALLOC!DT$541","v":0}]
[null,"Interest Expense",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Income",null,{"$f":"D314-D315-D316","v":107330047.67126566},0,{"$f":"F314-F315-F316","v":82173639.362112284},10213770.812588647,7911459.619301768,2885705.5899163755,1140182.6969799292,547047.52309096139,903038.30945397448,1555203.7578216456,0,0,{"$f":"P314-P315-P316","v":0},{"$f":"Q314-Q315-Q316","v":0},{"$f":"R314-R315-R316","v":0},{"$f":"S314-S315-S316","v":0},0]
[null,null,null,null,0]
[null,"Income Tax @ Eff. Tax Rate",null,{"$f":"D317*EffTax","v":22539310.010965787},0,{"$f":"F317*EffTax","v":17256464.266043577},2144891.8706436157,1661406.5200533713,605998.1738824388,239438.36636578513,114879.97984910189,{"$f":"L317*EffTax","v":189638.04498533462},326592.78914254555,0,0,0,0,0,0,0]
[null,null,null,1,0,{"$f":"F319/$D319","v":0.76561635017433949},{"$f":"G319/$D319","v":9.5162268481159648E-2},7.3711507550367192E-2,2.6886278842946372E-2,1.0623145351356984E-2,5.0968720778591129E-3,8.413657955504061E-3,1.4489919566466418E-2,0,0,0,0,0,0,0]
["Allowed Return",null,null,null,0]
[null,null,null,null,0]
[null,{"$f":"INPUTS!$F$6","v":"Gas Supply"},null,null,0]
[null,{"$f":"IF(OR((B323=\"~\"),(C324=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B323=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F64*ROR","v":171436.88331741019},0,{"$f":"CLASSALLOC!H64*ROR","v":122374.65570023388},{"$f":"CLASSALLOC!I64*ROR","v":43617.850980495161},{"$f":"CLASSALLOC!J64*ROR","v":5218.0060776390374},{"$f":"CLASSALLOC!K64*ROR","v":117.41662151623377},{"$f":"CLASSALLOC!L64*ROR","v":108.95393752588973},{"$f":"CLASSALLOC!M64*ROR","v":0},{"$f":"CLASSALLOC!N64*ROR","v":0},{"$f":"CLASSALLOC!O64*ROR","v":0},{"$f":"CLASSALLOC!P64*ROR","v":0},{"$f":"CLASSALLOC!Q64*ROR","v":0},{"$f":"CLASSALLOC!R64*ROR","v":0},{"$f":"CLASSALLOC!S64*ROR","v":0},{"$f":"CLASSALLOC!T64*ROR","v":0},{"$f":"CLASSALLOC!U64*ROR","v":0},{"$f":"CLASSALLOC!V64*ROR","v":0}]
[null,{"$f":"IF(OR((B323=\"~\"),(C325=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B323=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F65*ROR","v":35110.795228572526},0,{"$f":"CLASSALLOC!H65*ROR","v":22802.768259673634},{"$f":"CLASSALLOC!I65*ROR","v":8763.0775650872856},{"$f":"CLASSALLOC!J65*ROR","v":2398.1460685460661},{"$f":"CLASSALLOC!K65*ROR","v":365.16367540179999},{"$f":"CLASSALLOC!L65*ROR","v":350.58003293452367},{"$f":"CLASSALLOC!M65*ROR","v":550.28343795460978},{"$f":"CLASSALLOC!N65*ROR","v":-119.22381102539741},{"$f":"CLASSALLOC!O65*ROR","v":0},{"$f":"CLASSALLOC!P65*ROR","v":0},{"$f":"CLASSALLOC!Q65*ROR","v":0},{"$f":"CLASSALLOC!R65*ROR","v":0},{"$f":"CLASSALLOC!S65*ROR","v":0},{"$f":"CLASSALLOC!T65*ROR","v":0},{"$f":"CLASSALLOC!U65*ROR","v":0},{"$f":"CLASSALLOC!V65*ROR","v":0}]
[null,{"$f":"IF(OR((B323=\"~\"),(C326=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B323=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F66*ROR","v":0},0,{"$f":"CLASSALLOC!H66*ROR","v":0},{"$f":"CLASSALLOC!I66*ROR","v":0},{"$f":"CLASSALLOC!J66*ROR","v":0},{"$f":"CLASSALLOC!K66*ROR","v":0},{"$f":"CLASSALLOC!L66*ROR","v":0},{"$f":"CLASSALLOC!M66*ROR","v":0},{"$f":"CLASSALLOC!N66*ROR","v":0},{"$f":"CLASSALLOC!O66*ROR","v":0},{"$f":"CLASSALLOC!P66*ROR","v":0},{"$f":"CLASSALLOC!Q66*ROR","v":0},{"$f":"CLASSALLOC!R66*ROR","v":0},{"$f":"CLASSALLOC!S66*ROR","v":0},{"$f":"CLASSALLOC!T66*ROR","v":0},{"$f":"CLASSALLOC!U66*ROR","v":0},{"$f":"CLASSALLOC!V66*ROR","v":0}]
[null,{"$f":"IF(OR((B323=\"~\"),(C327=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B323=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F67*ROR","v":0},0,{"$f":"CLASSALLOC!H67*ROR","v":0},{"$f":"CLASSALLOC!I67*ROR","v":0},{"$f":"CLASSALLOC!J67*ROR","v":0},{"$f":"CLASSALLOC!K67*ROR","v":0},{"$f":"CLASSALLOC!L67*ROR","v":0},{"$f":"CLASSALLOC!M67*ROR","v":0},{"$f":"CLASSALLOC!N67*ROR","v":0},{"$f":"CLASSALLOC!O67*ROR","v":0},{"$f":"CLASSALLOC!P67*ROR","v":0},{"$f":"CLASSALLOC!Q67*ROR","v":0},{"$f":"CLASSALLOC!R67*ROR","v":0},{"$f":"CLASSALLOC!S67*ROR","v":0},{"$f":"CLASSALLOC!T67*ROR","v":0},{"$f":"CLASSALLOC!U67*ROR","v":0},{"$f":"CLASSALLOC!V67*ROR","v":0}]
[null,{"$f":"IF(OR((B323=\"~\"),(C328=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B323=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F68*ROR","v":0},0,{"$f":"CLASSALLOC!H68*ROR","v":0},{"$f":"CLASSALLOC!I68*ROR","v":0},{"$f":"CLASSALLOC!J68*ROR","v":0},{"$f":"CLASSALLOC!K68*ROR","v":0},{"$f":"CLASSALLOC!L68*ROR","v":0},{"$f":"CLASSALLOC!M68*ROR","v":0},{"$f":"CLASSALLOC!N68*ROR","v":0},{"$f":"CLASSALLOC!O68*ROR","v":0},{"$f":"CLASSALLOC!P68*ROR","v":0},{"$f":"CLASSALLOC!Q68*ROR","v":0},{"$f":"CLASSALLOC!R68*ROR","v":0},{"$f":"CLASSALLOC!S68*ROR","v":0},{"$f":"CLASSALLOC!T68*ROR","v":0},{"$f":"CLASSALLOC!U68*ROR","v":0},{"$f":"CLASSALLOC!V68*ROR","v":0}]
[null,{"$f":"IF(OR((B323=\"~\"),(C329=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B323=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F69*ROR","v":0},0,{"$f":"CLASSALLOC!H69*ROR","v":0},{"$f":"CLASSALLOC!I69*ROR","v":0},{"$f":"CLASSALLOC!J69*ROR","v":0},{"$f":"CLASSALLOC!K69*ROR","v":0},{"$f":"CLASSALLOC!L69*ROR","v":0},{"$f":"CLASSALLOC!M69*ROR","v":0},{"$f":"CLASSALLOC!N69*ROR","v":0},{"$f":"CLASSALLOC!O69*ROR","v":0},{"$f":"CLASSALLOC!P69*ROR","v":0},{"$f":"CLASSALLOC!Q69*ROR","v":0},{"$f":"CLASSALLOC!R69*ROR","v":0},{"$f":"CLASSALLOC!S69*ROR","v":0},{"$f":"CLASSALLOC!T69*ROR","v":0},{"$f":"CLASSALLOC!U69*ROR","v":0},{"$f":"CLASSALLOC!V69*ROR","v":0}]
[null,{"$f":"IF(OR((B323=\"~\"),(C330=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D324:D329)","v":206547.67854598272},0,{"$f":"SUM(F324:F329)","v":145177.42395990752},52380.928545582443,7616.1521461851034,482.58029691803375,459.5339704604134,550.28343795460978,{"$f":"SUM(L324:L329)","v":-119.22381102539741},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B323=\"~\"),(C331=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$7","v":"Storage"},null,null,0]
[null,{"$f":"IF(OR((B332=\"~\"),(C333=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B332=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F73*ROR","v":2889033.6434286423},0,{"$f":"CLASSALLOC!H73*ROR","v":2031588.7739467609},{"$f":"CLASSALLOC!I73*ROR","v":654372.66396322718},{"$f":"CLASSALLOC!J73*ROR","v":123074.06395069967},{"$f":"CLASSALLOC!K73*ROR","v":19096.703350096828},{"$f":"CLASSALLOC!L73*ROR","v":24065.890908669677},{"$f":"CLASSALLOC!M73*ROR","v":36835.547309188274},{"$f":"CLASSALLOC!N73*ROR","v":0},{"$f":"CLASSALLOC!O73*ROR","v":0},{"$f":"CLASSALLOC!P73*ROR","v":0},{"$f":"CLASSALLOC!Q73*ROR","v":0},{"$f":"CLASSALLOC!R73*ROR","v":0},{"$f":"CLASSALLOC!S73*ROR","v":0},{"$f":"CLASSALLOC!T73*ROR","v":0},{"$f":"CLASSALLOC!U73*ROR","v":0},{"$f":"CLASSALLOC!V73*ROR","v":0}]
[null,{"$f":"IF(OR((B332=\"~\"),(C334=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B332=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F74*ROR","v":447888.58565954864},0,{"$f":"CLASSALLOC!H74*ROR","v":229059.50826547193},{"$f":"CLASSALLOC!I74*ROR","v":88042.150260107897},{"$f":"CLASSALLOC!J74*ROR","v":32456.670467870263},{"$f":"CLASSALLOC!K74*ROR","v":34197.00418571812},{"$f":"CLASSALLOC!L74*ROR","v":3665.0894362732752},{"$f":"CLASSALLOC!M74*ROR","v":46536.24699896657},{"$f":"CLASSALLOC!N74*ROR","v":13931.91604514061},{"$f":"CLASSALLOC!O74*ROR","v":0},{"$f":"CLASSALLOC!P74*ROR","v":0},{"$f":"CLASSALLOC!Q74*ROR","v":0},{"$f":"CLASSALLOC!R74*ROR","v":0},{"$f":"CLASSALLOC!S74*ROR","v":0},{"$f":"CLASSALLOC!T74*ROR","v":0},{"$f":"CLASSALLOC!U74*ROR","v":0},{"$f":"CLASSALLOC!V74*ROR","v":0}]
[null,{"$f":"IF(OR((B332=\"~\"),(C335=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B332=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F75*ROR","v":0},0,{"$f":"CLASSALLOC!H75*ROR","v":0},{"$f":"CLASSALLOC!I75*ROR","v":0},{"$f":"CLASSALLOC!J75*ROR","v":0},{"$f":"CLASSALLOC!K75*ROR","v":0},{"$f":"CLASSALLOC!L75*ROR","v":0},{"$f":"CLASSALLOC!M75*ROR","v":0},{"$f":"CLASSALLOC!N75*ROR","v":0},{"$f":"CLASSALLOC!O75*ROR","v":0},{"$f":"CLASSALLOC!P75*ROR","v":0},{"$f":"CLASSALLOC!Q75*ROR","v":0},{"$f":"CLASSALLOC!R75*ROR","v":0},{"$f":"CLASSALLOC!S75*ROR","v":0},{"$f":"CLASSALLOC!T75*ROR","v":0},{"$f":"CLASSALLOC!U75*ROR","v":0},{"$f":"CLASSALLOC!V75*ROR","v":0}]
[null,{"$f":"IF(OR((B332=\"~\"),(C336=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B332=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F76*ROR","v":1759570.6459918087},0,{"$f":"CLASSALLOC!H76*ROR","v":1256012.4041966777},{"$f":"CLASSALLOC!I76*ROR","v":447678.98681654438},{"$f":"CLASSALLOC!J76*ROR","v":53555.863517544982},{"$f":"CLASSALLOC!K76*ROR","v":1205.1248049637968},{"$f":"CLASSALLOC!L76*ROR","v":1118.2666560779207},{"$f":"CLASSALLOC!M76*ROR","v":0},{"$f":"CLASSALLOC!N76*ROR","v":0},{"$f":"CLASSALLOC!O76*ROR","v":0},{"$f":"CLASSALLOC!P76*ROR","v":0},{"$f":"CLASSALLOC!Q76*ROR","v":0},{"$f":"CLASSALLOC!R76*ROR","v":0},{"$f":"CLASSALLOC!S76*ROR","v":0},{"$f":"CLASSALLOC!T76*ROR","v":0},{"$f":"CLASSALLOC!U76*ROR","v":0},{"$f":"CLASSALLOC!V76*ROR","v":0}]
[null,{"$f":"IF(OR((B332=\"~\"),(C337=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B332=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F77*ROR","v":0},0,{"$f":"CLASSALLOC!H77*ROR","v":0},{"$f":"CLASSALLOC!I77*ROR","v":0},{"$f":"CLASSALLOC!J77*ROR","v":0},{"$f":"CLASSALLOC!K77*ROR","v":0},{"$f":"CLASSALLOC!L77*ROR","v":0},{"$f":"CLASSALLOC!M77*ROR","v":0},{"$f":"CLASSALLOC!N77*ROR","v":0},{"$f":"CLASSALLOC!O77*ROR","v":0},{"$f":"CLASSALLOC!P77*ROR","v":0},{"$f":"CLASSALLOC!Q77*ROR","v":0},{"$f":"CLASSALLOC!R77*ROR","v":0},{"$f":"CLASSALLOC!S77*ROR","v":0},{"$f":"CLASSALLOC!T77*ROR","v":0},{"$f":"CLASSALLOC!U77*ROR","v":0},{"$f":"CLASSALLOC!V77*ROR","v":0}]
[null,{"$f":"IF(OR((B332=\"~\"),(C338=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B332=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F78*ROR","v":0},0,{"$f":"CLASSALLOC!H78*ROR","v":0},{"$f":"CLASSALLOC!I78*ROR","v":0},{"$f":"CLASSALLOC!J78*ROR","v":0},{"$f":"CLASSALLOC!K78*ROR","v":0},{"$f":"CLASSALLOC!L78*ROR","v":0},{"$f":"CLASSALLOC!M78*ROR","v":0},{"$f":"CLASSALLOC!N78*ROR","v":0},{"$f":"CLASSALLOC!O78*ROR","v":0},{"$f":"CLASSALLOC!P78*ROR","v":0},{"$f":"CLASSALLOC!Q78*ROR","v":0},{"$f":"CLASSALLOC!R78*ROR","v":0},{"$f":"CLASSALLOC!S78*ROR","v":0},{"$f":"CLASSALLOC!T78*ROR","v":0},{"$f":"CLASSALLOC!U78*ROR","v":0},{"$f":"CLASSALLOC!V78*ROR","v":0}]
[null,{"$f":"IF(OR((B332=\"~\"),(C339=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D333:D338)","v":5096492.8750799997},0,{"$f":"SUM(F333:F338)","v":3516660.6864089104},1190093.8010398794,209086.59793611491,54498.832340778739,28849.247001020874,83371.794308154844,{"$f":"SUM(L333:L338)","v":13931.91604514061},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B332=\"~\"),(C340=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$8","v":"Transmission"},null,null,0]
[null,{"$f":"IF(OR((B341=\"~\"),(C342=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B341=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F82*ROR","v":128.98029745949441},0,{"$f":"CLASSALLOC!H82*ROR","v":82.238431012124423},{"$f":"CLASSALLOC!I82*ROR","v":29.901843784931476},{"$f":"CLASSALLOC!J82*ROR","v":6.4567964088154293},{"$f":"CLASSALLOC!K82*ROR","v":3.7251681475359955},{"$f":"CLASSALLOC!L82*ROR","v":0.4019042813659075},{"$f":"CLASSALLOC!M82*ROR","v":4.5268427496457768},{"$f":"CLASSALLOC!N82*ROR","v":1.7293110750753875},{"$f":"CLASSALLOC!O82*ROR","v":0},{"$f":"CLASSALLOC!P82*ROR","v":0},{"$f":"CLASSALLOC!Q82*ROR","v":0},{"$f":"CLASSALLOC!R82*ROR","v":0},{"$f":"CLASSALLOC!S82*ROR","v":0},{"$f":"CLASSALLOC!T82*ROR","v":0},{"$f":"CLASSALLOC!U82*ROR","v":0},{"$f":"CLASSALLOC!V82*ROR","v":0}]
[null,{"$f":"IF(OR((B341=\"~\"),(C343=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B341=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$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},{"$f":"CLASSALLOC!V83*ROR","v":0}]
[null,{"$f":"IF(OR((B341=\"~\"),(C344=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B341=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$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},{"$f":"CLASSALLOC!V84*ROR","v":0}]
[null,{"$f":"IF(OR((B341=\"~\"),(C345=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B341=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$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},{"$f":"CLASSALLOC!V85*ROR","v":0}]
[null,{"$f":"IF(OR((B341=\"~\"),(C346=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B341=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$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},{"$f":"CLASSALLOC!V86*ROR","v":0}]
[null,{"$f":"IF(OR((B341=\"~\"),(C347=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B341=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$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},{"$f":"CLASSALLOC!V87*ROR","v":0}]
[null,{"$f":"IF(OR((B341=\"~\"),(C348=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D342:D347)","v":128.98029745949441},0,{"$f":"SUM(F342:F347)","v":82.238431012124423},29.901843784931476,6.4567964088154293,3.7251681475359955,0.4019042813659075,4.5268427496457768,{"$f":"SUM(L342:L347)","v":1.7293110750753875},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B341=\"~\"),(C349=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$9","v":"Distribution"},null,null,0]
[null,{"$f":"IF(OR((B350=\"~\"),(C351=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B350=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F91*ROR","v":58967913.282858893},0,{"$f":"CLASSALLOC!H91*ROR","v":41292855.878039256},{"$f":"CLASSALLOC!I91*ROR","v":14723090.726529224},{"$f":"CLASSALLOC!J91*ROR","v":2349904.864984361},{"$f":"CLASSALLOC!K91*ROR","v":341011.49734841404},{"$f":"CLASSALLOC!L91*ROR","v":37704.914209143244},{"$f":"CLASSALLOC!M91*ROR","v":119200.43662956373},{"$f":"CLASSALLOC!N91*ROR","v":104144.96511893203},{"$f":"CLASSALLOC!O91*ROR","v":0},{"$f":"CLASSALLOC!P91*ROR","v":0},{"$f":"CLASSALLOC!Q91*ROR","v":0},{"$f":"CLASSALLOC!R91*ROR","v":0},{"$f":"CLASSALLOC!S91*ROR","v":0},{"$f":"CLASSALLOC!T91*ROR","v":0},{"$f":"CLASSALLOC!U91*ROR","v":0},{"$f":"CLASSALLOC!V91*ROR","v":0}]
[null,{"$f":"IF(OR((B350=\"~\"),(C352=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B350=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F92*ROR","v":27667484.173202265},0,{"$f":"CLASSALLOC!H92*ROR","v":15552245.340185067},{"$f":"CLASSALLOC!I92*ROR","v":5977717.8930102279},{"$f":"CLASSALLOC!J92*ROR","v":2203681.0690121716},{"$f":"CLASSALLOC!K92*ROR","v":1911514.218037504},{"$f":"CLASSALLOC!L92*ROR","v":204867.96240301442},{"$f":"CLASSALLOC!M92*ROR","v":1727412.1427495836},{"$f":"CLASSALLOC!N92*ROR","v":90045.547804703005},{"$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},{"$f":"CLASSALLOC!V92*ROR","v":0}]
[null,{"$f":"IF(OR((B350=\"~\"),(C353=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B350=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F93*ROR","v":65177786.591086902},0,{"$f":"CLASSALLOC!H93*ROR","v":41901681.651187465},{"$f":"CLASSALLOC!I93*ROR","v":20535886.974961556},{"$f":"CLASSALLOC!J93*ROR","v":1110158.5348339644},{"$f":"CLASSALLOC!K93*ROR","v":595728.6049281162},{"$f":"CLASSALLOC!L93*ROR","v":116524.14579354197},{"$f":"CLASSALLOC!M93*ROR","v":114984.4184677796},{"$f":"CLASSALLOC!N93*ROR","v":101972.04019226335},{"$f":"CLASSALLOC!O93*ROR","v":700850.22072220966},{"$f":"CLASSALLOC!P93*ROR","v":0},{"$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},{"$f":"CLASSALLOC!V93*ROR","v":0}]
[null,{"$f":"IF(OR((B350=\"~\"),(C354=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B350=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$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},{"$f":"CLASSALLOC!V94*ROR","v":0}]
[null,{"$f":"IF(OR((B350=\"~\"),(C355=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B350=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$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},{"$f":"CLASSALLOC!V95*ROR","v":0}]
[null,{"$f":"IF(OR((B350=\"~\"),(C356=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B350=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$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},{"$f":"CLASSALLOC!V96*ROR","v":0}]
[null,{"$f":"IF(OR((B350=\"~\"),(C357=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D351:D356)","v":151813184.04714805},0,{"$f":"SUM(F351:F356)","v":98746782.869411796},41236695.594501004,5663744.4688304961,2848254.3203140344,359097.02240569965,1961596.997846927,{"$f":"SUM(L351:L356)","v":296162.55311589839},700850.22072220966,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B350=\"~\"),(C358=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$10","v":"Gas Costs"},null,null,0]
[null,{"$f":"IF(OR((B359=\"~\"),(C360=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B359=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F100*ROR","v":0},0,{"$f":"CLASSALLOC!H100*ROR","v":0},{"$f":"CLASSALLOC!I100*ROR","v":0},{"$f":"CLASSALLOC!J100*ROR","v":0},{"$f":"CLASSALLOC!K100*ROR","v":0},{"$f":"CLASSALLOC!L100*ROR","v":0},{"$f":"CLASSALLOC!M100*ROR","v":0},{"$f":"CLASSALLOC!N100*ROR","v":0},{"$f":"CLASSALLOC!O100*ROR","v":0},{"$f":"CLASSALLOC!P100*ROR","v":0},{"$f":"CLASSALLOC!Q100*ROR","v":0},{"$f":"CLASSALLOC!R100*ROR","v":0},{"$f":"CLASSALLOC!S100*ROR","v":0},{"$f":"CLASSALLOC!T100*ROR","v":0},{"$f":"CLASSALLOC!U100*ROR","v":0},{"$f":"CLASSALLOC!V100*ROR","v":0}]
[null,{"$f":"IF(OR((B359=\"~\"),(C361=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B359=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F101*ROR","v":0},0,{"$f":"CLASSALLOC!H101*ROR","v":0},{"$f":"CLASSALLOC!I101*ROR","v":0},{"$f":"CLASSALLOC!J101*ROR","v":0},{"$f":"CLASSALLOC!K101*ROR","v":0},{"$f":"CLASSALLOC!L101*ROR","v":0},{"$f":"CLASSALLOC!M101*ROR","v":0},{"$f":"CLASSALLOC!N101*ROR","v":0},{"$f":"CLASSALLOC!O101*ROR","v":0},{"$f":"CLASSALLOC!P101*ROR","v":0},{"$f":"CLASSALLOC!Q101*ROR","v":0},{"$f":"CLASSALLOC!R101*ROR","v":0},{"$f":"CLASSALLOC!S101*ROR","v":0},{"$f":"CLASSALLOC!T101*ROR","v":0},{"$f":"CLASSALLOC!U101*ROR","v":0},{"$f":"CLASSALLOC!V101*ROR","v":0}]
[null,{"$f":"IF(OR((B359=\"~\"),(C362=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B359=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F102*ROR","v":0},{"$f":"ROUND((SUM(F362:T362)-D362),1)","v":0},{"$f":"CLASSALLOC!H102*ROR","v":0},{"$f":"CLASSALLOC!I102*ROR","v":0},{"$f":"CLASSALLOC!J102*ROR","v":0},{"$f":"CLASSALLOC!K102*ROR","v":0},{"$f":"CLASSALLOC!L102*ROR","v":0},{"$f":"CLASSALLOC!M102*ROR","v":0},{"$f":"CLASSALLOC!N102*ROR","v":0},{"$f":"CLASSALLOC!O102*ROR","v":0},{"$f":"CLASSALLOC!P102*ROR","v":0},{"$f":"CLASSALLOC!Q102*ROR","v":0},{"$f":"CLASSALLOC!R102*ROR","v":0},{"$f":"CLASSALLOC!S102*ROR","v":0},{"$f":"CLASSALLOC!T102*ROR","v":0},{"$f":"CLASSALLOC!U102*ROR","v":0},{"$f":"CLASSALLOC!V102*ROR","v":0}]
[null,{"$f":"IF(OR((B359=\"~\"),(C363=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B359=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$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},{"$f":"CLASSALLOC!V103*ROR","v":0}]
[null,{"$f":"IF(OR((B359=\"~\"),(C364=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B359=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F104*ROR","v":0},0,{"$f":"CLASSALLOC!H104*ROR","v":0},{"$f":"CLASSALLOC!I104*ROR","v":0},{"$f":"CLASSALLOC!J104*ROR","v":0},{"$f":"CLASSALLOC!K104*ROR","v":0},{"$f":"CLASSALLOC!L104*ROR","v":0},{"$f":"CLASSALLOC!M104*ROR","v":0},{"$f":"CLASSALLOC!N104*ROR","v":0},{"$f":"CLASSALLOC!O104*ROR","v":0},{"$f":"CLASSALLOC!P104*ROR","v":0},{"$f":"CLASSALLOC!Q104*ROR","v":0},{"$f":"CLASSALLOC!R104*ROR","v":0},{"$f":"CLASSALLOC!S104*ROR","v":0},{"$f":"CLASSALLOC!T104*ROR","v":0},{"$f":"CLASSALLOC!U104*ROR","v":0},{"$f":"CLASSALLOC!V104*ROR","v":0}]
[null,{"$f":"IF(OR((B359=\"~\"),(C365=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B359=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F105*ROR","v":0},0,{"$f":"CLASSALLOC!H105*ROR","v":0},{"$f":"CLASSALLOC!I105*ROR","v":0},{"$f":"CLASSALLOC!J105*ROR","v":0},{"$f":"CLASSALLOC!K105*ROR","v":0},{"$f":"CLASSALLOC!L105*ROR","v":0},{"$f":"CLASSALLOC!M105*ROR","v":0},{"$f":"CLASSALLOC!N105*ROR","v":0},{"$f":"CLASSALLOC!O105*ROR","v":0},{"$f":"CLASSALLOC!P105*ROR","v":0},{"$f":"CLASSALLOC!Q105*ROR","v":0},{"$f":"CLASSALLOC!R105*ROR","v":0},{"$f":"CLASSALLOC!S105*ROR","v":0},{"$f":"CLASSALLOC!T105*ROR","v":0},{"$f":"CLASSALLOC!U105*ROR","v":0},{"$f":"CLASSALLOC!V105*ROR","v":0}]
[null,{"$f":"IF(OR((B359=\"~\"),(C366=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D360:D365)","v":0},0,{"$f":"SUM(F360:F365)","v":0},0,0,0,0,0,{"$f":"SUM(L360:L365)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B359=\"~\"),(C367=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$11","v":"Sales Specific Costs"},null,null,0]
[null,{"$f":"IF(OR((B368=\"~\"),(C369=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B368=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F109*ROR","v":0},0,{"$f":"CLASSALLOC!H109*ROR","v":0},{"$f":"CLASSALLOC!I109*ROR","v":0},{"$f":"CLASSALLOC!J109*ROR","v":0},{"$f":"CLASSALLOC!K109*ROR","v":0},{"$f":"CLASSALLOC!L109*ROR","v":0},{"$f":"CLASSALLOC!M109*ROR","v":0},{"$f":"CLASSALLOC!N109*ROR","v":0},{"$f":"CLASSALLOC!O109*ROR","v":0},{"$f":"CLASSALLOC!P109*ROR","v":0},{"$f":"CLASSALLOC!Q109*ROR","v":0},{"$f":"CLASSALLOC!R109*ROR","v":0},{"$f":"CLASSALLOC!S109*ROR","v":0},{"$f":"CLASSALLOC!T109*ROR","v":0},{"$f":"CLASSALLOC!U109*ROR","v":0},{"$f":"CLASSALLOC!V109*ROR","v":0}]
[null,{"$f":"IF(OR((B368=\"~\"),(C370=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B368=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F110*ROR","v":0},0,{"$f":"CLASSALLOC!H110*ROR","v":0},{"$f":"CLASSALLOC!I110*ROR","v":0},{"$f":"CLASSALLOC!J110*ROR","v":0},{"$f":"CLASSALLOC!K110*ROR","v":0},{"$f":"CLASSALLOC!L110*ROR","v":0},{"$f":"CLASSALLOC!M110*ROR","v":0},{"$f":"CLASSALLOC!N110*ROR","v":0},{"$f":"CLASSALLOC!O110*ROR","v":0},{"$f":"CLASSALLOC!P110*ROR","v":0},{"$f":"CLASSALLOC!Q110*ROR","v":0},{"$f":"CLASSALLOC!R110*ROR","v":0},{"$f":"CLASSALLOC!S110*ROR","v":0},{"$f":"CLASSALLOC!T110*ROR","v":0},{"$f":"CLASSALLOC!U110*ROR","v":0},{"$f":"CLASSALLOC!V110*ROR","v":0}]
[null,{"$f":"IF(OR((B368=\"~\"),(C371=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B368=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$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},{"$f":"CLASSALLOC!V111*ROR","v":0}]
[null,{"$f":"IF(OR((B368=\"~\"),(C372=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B368=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F112*ROR","v":2232215.2149606715},0,{"$f":"CLASSALLOC!H112*ROR","v":1907707.1635731773},{"$f":"CLASSALLOC!I112*ROR","v":230318.73274012536},{"$f":"CLASSALLOC!J112*ROR","v":32997.622997455488},{"$f":"CLASSALLOC!K112*ROR","v":7004.7135997691494},{"$f":"CLASSALLOC!L112*ROR","v":5063.9839435057556},{"$f":"CLASSALLOC!M112*ROR","v":12926.593853172481},{"$f":"CLASSALLOC!N112*ROR","v":0},{"$f":"CLASSALLOC!O112*ROR","v":36196.404253465662},{"$f":"CLASSALLOC!P112*ROR","v":0},{"$f":"CLASSALLOC!Q112*ROR","v":0},{"$f":"CLASSALLOC!R112*ROR","v":0},{"$f":"CLASSALLOC!S112*ROR","v":0},{"$f":"CLASSALLOC!T112*ROR","v":0},{"$f":"CLASSALLOC!U112*ROR","v":0},{"$f":"CLASSALLOC!V112*ROR","v":0}]
[null,{"$f":"IF(OR((B368=\"~\"),(C373=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B368=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$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},{"$f":"CLASSALLOC!V113*ROR","v":0}]
[null,{"$f":"IF(OR((B368=\"~\"),(C374=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B368=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F114*ROR","v":0},0,{"$f":"CLASSALLOC!H114*ROR","v":0},{"$f":"CLASSALLOC!I114*ROR","v":0},{"$f":"CLASSALLOC!J114*ROR","v":0},{"$f":"CLASSALLOC!K114*ROR","v":0},{"$f":"CLASSALLOC!L114*ROR","v":0},{"$f":"CLASSALLOC!M114*ROR","v":0},{"$f":"CLASSALLOC!N114*ROR","v":0},{"$f":"CLASSALLOC!O114*ROR","v":0},{"$f":"CLASSALLOC!P114*ROR","v":0},{"$f":"CLASSALLOC!Q114*ROR","v":0},{"$f":"CLASSALLOC!R114*ROR","v":0},{"$f":"CLASSALLOC!S114*ROR","v":0},{"$f":"CLASSALLOC!T114*ROR","v":0},{"$f":"CLASSALLOC!U114*ROR","v":0},{"$f":"CLASSALLOC!V114*ROR","v":0}]
[null,{"$f":"IF(OR((B368=\"~\"),(C375=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D369:D374)","v":2232215.2149606715},0,{"$f":"SUM(F369:F374)","v":1907707.1635731773},230318.73274012536,32997.622997455488,7004.7135997691494,5063.9839435057556,12926.593853172481,{"$f":"SUM(L369:L374)","v":0},36196.404253465662,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B368=\"~\"),(C376=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$12","v":"Transport Specific Costs"},null,null,0]
[null,{"$f":"IF(OR((B377=\"~\"),(C378=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B377=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F118*ROR","v":0},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},{"$f":"CLASSALLOC!V118*ROR","v":0}]
[null,{"$f":"IF(OR((B377=\"~\"),(C379=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B377=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F119*ROR","v":0},0,{"$f":"CLASSALLOC!H119*ROR","v":0},{"$f":"CLASSALLOC!I119*ROR","v":0},{"$f":"CLASSALLOC!J119*ROR","v":0},{"$f":"CLASSALLOC!K119*ROR","v":0},{"$f":"CLASSALLOC!L119*ROR","v":0},{"$f":"CLASSALLOC!M119*ROR","v":0},{"$f":"CLASSALLOC!N119*ROR","v":0},{"$f":"CLASSALLOC!O119*ROR","v":0},{"$f":"CLASSALLOC!P119*ROR","v":0},{"$f":"CLASSALLOC!Q119*ROR","v":0},{"$f":"CLASSALLOC!R119*ROR","v":0},{"$f":"CLASSALLOC!S119*ROR","v":0},{"$f":"CLASSALLOC!T119*ROR","v":0},{"$f":"CLASSALLOC!U119*ROR","v":0},{"$f":"CLASSALLOC!V119*ROR","v":0}]
[null,{"$f":"IF(OR((B377=\"~\"),(C380=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B377=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F120*ROR","v":0},0,{"$f":"CLASSALLOC!H120*ROR","v":0},{"$f":"CLASSALLOC!I120*ROR","v":0},{"$f":"CLASSALLOC!J120*ROR","v":0},{"$f":"CLASSALLOC!K120*ROR","v":0},{"$f":"CLASSALLOC!L120*ROR","v":0},{"$f":"CLASSALLOC!M120*ROR","v":0},{"$f":"CLASSALLOC!N120*ROR","v":0},{"$f":"CLASSALLOC!O120*ROR","v":0},{"$f":"CLASSALLOC!P120*ROR","v":0},{"$f":"CLASSALLOC!Q120*ROR","v":0},{"$f":"CLASSALLOC!R120*ROR","v":0},{"$f":"CLASSALLOC!S120*ROR","v":0},{"$f":"CLASSALLOC!T120*ROR","v":0},{"$f":"CLASSALLOC!U120*ROR","v":0},{"$f":"CLASSALLOC!V120*ROR","v":0}]
[null,{"$f":"IF(OR((B377=\"~\"),(C381=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B377=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F121*ROR","v":0},0,{"$f":"CLASSALLOC!H121*ROR","v":0},{"$f":"CLASSALLOC!I121*ROR","v":0},{"$f":"CLASSALLOC!J121*ROR","v":0},{"$f":"CLASSALLOC!K121*ROR","v":0},{"$f":"CLASSALLOC!L121*ROR","v":0},{"$f":"CLASSALLOC!M121*ROR","v":0},{"$f":"CLASSALLOC!N121*ROR","v":0},{"$f":"CLASSALLOC!O121*ROR","v":0},{"$f":"CLASSALLOC!P121*ROR","v":0},{"$f":"CLASSALLOC!Q121*ROR","v":0},{"$f":"CLASSALLOC!R121*ROR","v":0},{"$f":"CLASSALLOC!S121*ROR","v":0},{"$f":"CLASSALLOC!T121*ROR","v":0},{"$f":"CLASSALLOC!U121*ROR","v":0},{"$f":"CLASSALLOC!V121*ROR","v":0}]
[null,{"$f":"IF(OR((B377=\"~\"),(C382=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B377=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F122*ROR","v":64496.274639486852},0,{"$f":"CLASSALLOC!H122*ROR","v":0},{"$f":"CLASSALLOC!I122*ROR","v":62.514315472831406},{"$f":"CLASSALLOC!J122*ROR","v":5418.9674981421167},{"$f":"CLASSALLOC!K122*ROR","v":12806.178544426979},{"$f":"CLASSALLOC!L122*ROR","v":194.68671152646337},{"$f":"CLASSALLOC!M122*ROR","v":30332.573652821629},{"$f":"CLASSALLOC!N122*ROR","v":15681.353917096823},{"$f":"CLASSALLOC!O122*ROR","v":0},{"$f":"CLASSALLOC!P122*ROR","v":0},{"$f":"CLASSALLOC!Q122*ROR","v":0},{"$f":"CLASSALLOC!R122*ROR","v":0},{"$f":"CLASSALLOC!S122*ROR","v":0},{"$f":"CLASSALLOC!T122*ROR","v":0},{"$f":"CLASSALLOC!U122*ROR","v":0},{"$f":"CLASSALLOC!V122*ROR","v":0}]
[null,{"$f":"IF(OR((B377=\"~\"),(C383=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B377=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$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},{"$f":"CLASSALLOC!V123*ROR","v":0}]
[null,{"$f":"IF(OR((B377=\"~\"),(C384=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D378:D383)","v":64496.274639486852},0,{"$f":"SUM(F378:F383)","v":0},62.514315472831406,5418.9674981421167,12806.178544426979,194.68671152646337,30332.573652821629,{"$f":"SUM(L378:L383)","v":15681.353917096823},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B377=\"~\"),(C385=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$13","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B386=\"~\"),(C387=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B386=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F127*ROR","v":0},0,{"$f":"CLASSALLOC!H127*ROR","v":0},{"$f":"CLASSALLOC!I127*ROR","v":0},{"$f":"CLASSALLOC!J127*ROR","v":0},{"$f":"CLASSALLOC!K127*ROR","v":0},{"$f":"CLASSALLOC!L127*ROR","v":0},{"$f":"CLASSALLOC!M127*ROR","v":0},{"$f":"CLASSALLOC!N127*ROR","v":0},{"$f":"CLASSALLOC!O127*ROR","v":0},{"$f":"CLASSALLOC!P127*ROR","v":0},{"$f":"CLASSALLOC!Q127*ROR","v":0},{"$f":"CLASSALLOC!R127*ROR","v":0},{"$f":"CLASSALLOC!S127*ROR","v":0},{"$f":"CLASSALLOC!T127*ROR","v":0},{"$f":"CLASSALLOC!U127*ROR","v":0},{"$f":"CLASSALLOC!V127*ROR","v":0}]
[null,{"$f":"IF(OR((B386=\"~\"),(C388=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B386=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$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},{"$f":"CLASSALLOC!V128*ROR","v":0}]
[null,{"$f":"IF(OR((B386=\"~\"),(C389=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B386=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F129*ROR","v":0},0,{"$f":"CLASSALLOC!H129*ROR","v":0},{"$f":"CLASSALLOC!I129*ROR","v":0},{"$f":"CLASSALLOC!J129*ROR","v":0},{"$f":"CLASSALLOC!K129*ROR","v":0},{"$f":"CLASSALLOC!L129*ROR","v":0},{"$f":"CLASSALLOC!M129*ROR","v":0},{"$f":"CLASSALLOC!N129*ROR","v":0},{"$f":"CLASSALLOC!O129*ROR","v":0},{"$f":"CLASSALLOC!P129*ROR","v":0},{"$f":"CLASSALLOC!Q129*ROR","v":0},{"$f":"CLASSALLOC!R129*ROR","v":0},{"$f":"CLASSALLOC!S129*ROR","v":0},{"$f":"CLASSALLOC!T129*ROR","v":0},{"$f":"CLASSALLOC!U129*ROR","v":0},{"$f":"CLASSALLOC!V129*ROR","v":0}]
[null,{"$f":"IF(OR((B386=\"~\"),(C390=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B386=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F130*ROR","v":0},0,{"$f":"CLASSALLOC!H130*ROR","v":0},{"$f":"CLASSALLOC!I130*ROR","v":0},{"$f":"CLASSALLOC!J130*ROR","v":0},{"$f":"CLASSALLOC!K130*ROR","v":0},{"$f":"CLASSALLOC!L130*ROR","v":0},{"$f":"CLASSALLOC!M130*ROR","v":0},{"$f":"CLASSALLOC!N130*ROR","v":0},{"$f":"CLASSALLOC!O130*ROR","v":0},{"$f":"CLASSALLOC!P130*ROR","v":0},{"$f":"CLASSALLOC!Q130*ROR","v":0},{"$f":"CLASSALLOC!R130*ROR","v":0},{"$f":"CLASSALLOC!S130*ROR","v":0},{"$f":"CLASSALLOC!T130*ROR","v":0},{"$f":"CLASSALLOC!U130*ROR","v":0},{"$f":"CLASSALLOC!V130*ROR","v":0}]
[null,{"$f":"IF(OR((B386=\"~\"),(C391=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B386=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F131*ROR","v":0},0,{"$f":"CLASSALLOC!H131*ROR","v":0},{"$f":"CLASSALLOC!I131*ROR","v":0},{"$f":"CLASSALLOC!J131*ROR","v":0},{"$f":"CLASSALLOC!K131*ROR","v":0},{"$f":"CLASSALLOC!L131*ROR","v":0},{"$f":"CLASSALLOC!M131*ROR","v":0},{"$f":"CLASSALLOC!N131*ROR","v":0},{"$f":"CLASSALLOC!O131*ROR","v":0},{"$f":"CLASSALLOC!P131*ROR","v":0},{"$f":"CLASSALLOC!Q131*ROR","v":0},{"$f":"CLASSALLOC!R131*ROR","v":0},{"$f":"CLASSALLOC!S131*ROR","v":0},{"$f":"CLASSALLOC!T131*ROR","v":0},{"$f":"CLASSALLOC!U131*ROR","v":0},{"$f":"CLASSALLOC!V131*ROR","v":0}]
[null,{"$f":"IF(OR((B386=\"~\"),(C392=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B386=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F132*ROR","v":0},0,{"$f":"CLASSALLOC!H132*ROR","v":0},{"$f":"CLASSALLOC!I132*ROR","v":0},{"$f":"CLASSALLOC!J132*ROR","v":0},{"$f":"CLASSALLOC!K132*ROR","v":0},{"$f":"CLASSALLOC!L132*ROR","v":0},{"$f":"CLASSALLOC!M132*ROR","v":0},{"$f":"CLASSALLOC!N132*ROR","v":0},{"$f":"CLASSALLOC!O132*ROR","v":0},{"$f":"CLASSALLOC!P132*ROR","v":0},{"$f":"CLASSALLOC!Q132*ROR","v":0},{"$f":"CLASSALLOC!R132*ROR","v":0},{"$f":"CLASSALLOC!S132*ROR","v":0},{"$f":"CLASSALLOC!T132*ROR","v":0},{"$f":"CLASSALLOC!U132*ROR","v":0},{"$f":"CLASSALLOC!V132*ROR","v":0}]
[null,{"$f":"IF(OR((B386=\"~\"),(C393=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D387:D392)","v":0},0,{"$f":"SUM(F387:F392)","v":0},0,0,0,0,0,{"$f":"SUM(L387:L392)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B386=\"~\"),(C394=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$14","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B395=\"~\"),(C396=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B395=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F136*ROR","v":0},0,{"$f":"CLASSALLOC!H136*ROR","v":0},{"$f":"CLASSALLOC!I136*ROR","v":0},{"$f":"CLASSALLOC!J136*ROR","v":0},{"$f":"CLASSALLOC!K136*ROR","v":0},{"$f":"CLASSALLOC!L136*ROR","v":0},{"$f":"CLASSALLOC!M136*ROR","v":0},{"$f":"CLASSALLOC!N136*ROR","v":0},{"$f":"CLASSALLOC!O136*ROR","v":0},{"$f":"CLASSALLOC!P136*ROR","v":0},{"$f":"CLASSALLOC!Q136*ROR","v":0},{"$f":"CLASSALLOC!R136*ROR","v":0},{"$f":"CLASSALLOC!S136*ROR","v":0},{"$f":"CLASSALLOC!T136*ROR","v":0},{"$f":"CLASSALLOC!U136*ROR","v":0},{"$f":"CLASSALLOC!V136*ROR","v":0}]
[null,{"$f":"IF(OR((B395=\"~\"),(C397=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B395=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F137*ROR","v":0},0,{"$f":"CLASSALLOC!H137*ROR","v":0},{"$f":"CLASSALLOC!I137*ROR","v":0},{"$f":"CLASSALLOC!J137*ROR","v":0},{"$f":"CLASSALLOC!K137*ROR","v":0},{"$f":"CLASSALLOC!L137*ROR","v":0},{"$f":"CLASSALLOC!M137*ROR","v":0},{"$f":"CLASSALLOC!N137*ROR","v":0},{"$f":"CLASSALLOC!O137*ROR","v":0},{"$f":"CLASSALLOC!P137*ROR","v":0},{"$f":"CLASSALLOC!Q137*ROR","v":0},{"$f":"CLASSALLOC!R137*ROR","v":0},{"$f":"CLASSALLOC!S137*ROR","v":0},{"$f":"CLASSALLOC!T137*ROR","v":0},{"$f":"CLASSALLOC!U137*ROR","v":0},{"$f":"CLASSALLOC!V137*ROR","v":0}]
[null,{"$f":"IF(OR((B395=\"~\"),(C398=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B395=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$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},{"$f":"CLASSALLOC!V138*ROR","v":0}]
[null,{"$f":"IF(OR((B395=\"~\"),(C399=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B395=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F139*ROR","v":0},0,{"$f":"CLASSALLOC!H139*ROR","v":0},{"$f":"CLASSALLOC!I139*ROR","v":0},{"$f":"CLASSALLOC!J139*ROR","v":0},{"$f":"CLASSALLOC!K139*ROR","v":0},{"$f":"CLASSALLOC!L139*ROR","v":0},{"$f":"CLASSALLOC!M139*ROR","v":0},{"$f":"CLASSALLOC!N139*ROR","v":0},{"$f":"CLASSALLOC!O139*ROR","v":0},{"$f":"CLASSALLOC!P139*ROR","v":0},{"$f":"CLASSALLOC!Q139*ROR","v":0},{"$f":"CLASSALLOC!R139*ROR","v":0},{"$f":"CLASSALLOC!S139*ROR","v":0},{"$f":"CLASSALLOC!T139*ROR","v":0},{"$f":"CLASSALLOC!U139*ROR","v":0},{"$f":"CLASSALLOC!V139*ROR","v":0}]
[null,{"$f":"IF(OR((B395=\"~\"),(C400=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B395=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F140*ROR","v":0},0,{"$f":"CLASSALLOC!H140*ROR","v":0},{"$f":"CLASSALLOC!I140*ROR","v":0},{"$f":"CLASSALLOC!J140*ROR","v":0},{"$f":"CLASSALLOC!K140*ROR","v":0},{"$f":"CLASSALLOC!L140*ROR","v":0},{"$f":"CLASSALLOC!M140*ROR","v":0},{"$f":"CLASSALLOC!N140*ROR","v":0},{"$f":"CLASSALLOC!O140*ROR","v":0},{"$f":"CLASSALLOC!P140*ROR","v":0},{"$f":"CLASSALLOC!Q140*ROR","v":0},{"$f":"CLASSALLOC!R140*ROR","v":0},{"$f":"CLASSALLOC!S140*ROR","v":0},{"$f":"CLASSALLOC!T140*ROR","v":0},{"$f":"CLASSALLOC!U140*ROR","v":0},{"$f":"CLASSALLOC!V140*ROR","v":0}]
[null,{"$f":"IF(OR((B395=\"~\"),(C401=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B395=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$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},{"$f":"CLASSALLOC!V141*ROR","v":0}]
[null,{"$f":"IF(OR((B395=\"~\"),(C402=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D396:D401)","v":0},0,{"$f":"SUM(F396:F401)","v":0},0,0,0,0,0,{"$f":"SUM(L396:L401)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B395=\"~\"),(C403=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$15","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B404=\"~\"),(C405=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B404=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F145*ROR","v":0},0,{"$f":"CLASSALLOC!H145*ROR","v":0},{"$f":"CLASSALLOC!I145*ROR","v":0},{"$f":"CLASSALLOC!J145*ROR","v":0},{"$f":"CLASSALLOC!K145*ROR","v":0},{"$f":"CLASSALLOC!L145*ROR","v":0},{"$f":"CLASSALLOC!M145*ROR","v":0},{"$f":"CLASSALLOC!N145*ROR","v":0},{"$f":"CLASSALLOC!O145*ROR","v":0},{"$f":"CLASSALLOC!P145*ROR","v":0},{"$f":"CLASSALLOC!Q145*ROR","v":0},{"$f":"CLASSALLOC!R145*ROR","v":0},{"$f":"CLASSALLOC!S145*ROR","v":0},{"$f":"CLASSALLOC!T145*ROR","v":0},{"$f":"CLASSALLOC!U145*ROR","v":0},{"$f":"CLASSALLOC!V145*ROR","v":0}]
[null,{"$f":"IF(OR((B404=\"~\"),(C406=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B404=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F146*ROR","v":0},0,{"$f":"CLASSALLOC!H146*ROR","v":0},{"$f":"CLASSALLOC!I146*ROR","v":0},{"$f":"CLASSALLOC!J146*ROR","v":0},{"$f":"CLASSALLOC!K146*ROR","v":0},{"$f":"CLASSALLOC!L146*ROR","v":0},{"$f":"CLASSALLOC!M146*ROR","v":0},{"$f":"CLASSALLOC!N146*ROR","v":0},{"$f":"CLASSALLOC!O146*ROR","v":0},{"$f":"CLASSALLOC!P146*ROR","v":0},{"$f":"CLASSALLOC!Q146*ROR","v":0},{"$f":"CLASSALLOC!R146*ROR","v":0},{"$f":"CLASSALLOC!S146*ROR","v":0},{"$f":"CLASSALLOC!T146*ROR","v":0},{"$f":"CLASSALLOC!U146*ROR","v":0},{"$f":"CLASSALLOC!V146*ROR","v":0}]
[null,{"$f":"IF(OR((B404=\"~\"),(C407=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B404=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F147*ROR","v":0},0,{"$f":"CLASSALLOC!H147*ROR","v":0},{"$f":"CLASSALLOC!I147*ROR","v":0},{"$f":"CLASSALLOC!J147*ROR","v":0},{"$f":"CLASSALLOC!K147*ROR","v":0},{"$f":"CLASSALLOC!L147*ROR","v":0},{"$f":"CLASSALLOC!M147*ROR","v":0},{"$f":"CLASSALLOC!N147*ROR","v":0},{"$f":"CLASSALLOC!O147*ROR","v":0},{"$f":"CLASSALLOC!P147*ROR","v":0},{"$f":"CLASSALLOC!Q147*ROR","v":0},{"$f":"CLASSALLOC!R147*ROR","v":0},{"$f":"CLASSALLOC!S147*ROR","v":0},{"$f":"CLASSALLOC!T147*ROR","v":0},{"$f":"CLASSALLOC!U147*ROR","v":0},{"$f":"CLASSALLOC!V147*ROR","v":0}]
[null,{"$f":"IF(OR((B404=\"~\"),(C408=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B404=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$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},{"$f":"CLASSALLOC!V148*ROR","v":0}]
[null,{"$f":"IF(OR((B404=\"~\"),(C409=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B404=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F149*ROR","v":0},0,{"$f":"CLASSALLOC!H149*ROR","v":0},{"$f":"CLASSALLOC!I149*ROR","v":0},{"$f":"CLASSALLOC!J149*ROR","v":0},{"$f":"CLASSALLOC!K149*ROR","v":0},{"$f":"CLASSALLOC!L149*ROR","v":0},{"$f":"CLASSALLOC!M149*ROR","v":0},{"$f":"CLASSALLOC!N149*ROR","v":0},{"$f":"CLASSALLOC!O149*ROR","v":0},{"$f":"CLASSALLOC!P149*ROR","v":0},{"$f":"CLASSALLOC!Q149*ROR","v":0},{"$f":"CLASSALLOC!R149*ROR","v":0},{"$f":"CLASSALLOC!S149*ROR","v":0},{"$f":"CLASSALLOC!T149*ROR","v":0},{"$f":"CLASSALLOC!U149*ROR","v":0},{"$f":"CLASSALLOC!V149*ROR","v":0}]
[null,{"$f":"IF(OR((B404=\"~\"),(C410=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B404=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F150*ROR","v":0},0,{"$f":"CLASSALLOC!H150*ROR","v":0},{"$f":"CLASSALLOC!I150*ROR","v":0},{"$f":"CLASSALLOC!J150*ROR","v":0},{"$f":"CLASSALLOC!K150*ROR","v":0},{"$f":"CLASSALLOC!L150*ROR","v":0},{"$f":"CLASSALLOC!M150*ROR","v":0},{"$f":"CLASSALLOC!N150*ROR","v":0},{"$f":"CLASSALLOC!O150*ROR","v":0},{"$f":"CLASSALLOC!P150*ROR","v":0},{"$f":"CLASSALLOC!Q150*ROR","v":0},{"$f":"CLASSALLOC!R150*ROR","v":0},{"$f":"CLASSALLOC!S150*ROR","v":0},{"$f":"CLASSALLOC!T150*ROR","v":0},{"$f":"CLASSALLOC!U150*ROR","v":0},{"$f":"CLASSALLOC!V150*ROR","v":0}]
[null,{"$f":"IF(OR((B404=\"~\"),(C411=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D405:D410)","v":0},0,{"$f":"SUM(F405:F410)","v":0},0,0,0,0,0,{"$f":"SUM(L405:L410)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B404=\"~\"),(C412=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,"TOTAL",null,null,0]
[null,{"$f":"IF(OR((B413=\"~\"),(C414=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B413=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F154*ROR","v":62028512.789902404},0,{"$f":"CLASSALLOC!H154*ROR","v":43446901.546117261},{"$f":"CLASSALLOC!I154*ROR","v":15421111.143316731},{"$f":"CLASSALLOC!J154*ROR","v":2478203.3918091087},{"$f":"CLASSALLOC!K154*ROR","v":360229.34248817462},{"$f":"CLASSALLOC!L154*ROR","v":61880.160959620174},{"$f":"CLASSALLOC!M154*ROR","v":156040.51078150165},{"$f":"CLASSALLOC!N154*ROR","v":104146.6944300071},{"$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},{"$f":"CLASSALLOC!V154*ROR","v":0}]
[null,{"$f":"IF(OR((B413=\"~\"),(C415=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B413=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F155*ROR","v":28150483.554090388},0,{"$f":"CLASSALLOC!H155*ROR","v":15804107.616710212},{"$f":"CLASSALLOC!I155*ROR","v":6074523.1208354235},{"$f":"CLASSALLOC!J155*ROR","v":2238535.8855485879},{"$f":"CLASSALLOC!K155*ROR","v":1946076.3858986238},{"$f":"CLASSALLOC!L155*ROR","v":208883.63187222221},{"$f":"CLASSALLOC!M155*ROR","v":1774498.6731865047},{"$f":"CLASSALLOC!N155*ROR","v":103858.24003881821},{"$f":"CLASSALLOC!O155*ROR","v":0},{"$f":"CLASSALLOC!P155*ROR","v":0},{"$f":"CLASSALLOC!Q155*ROR","v":0},{"$f":"CLASSALLOC!R155*ROR","v":0},{"$f":"CLASSALLOC!S155*ROR","v":0},{"$f":"CLASSALLOC!T155*ROR","v":0},{"$f":"CLASSALLOC!U155*ROR","v":0},{"$f":"CLASSALLOC!V155*ROR","v":0}]
[null,{"$f":"IF(OR((B413=\"~\"),(C416=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B413=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F156*ROR","v":65177786.591086902},0,{"$f":"CLASSALLOC!H156*ROR","v":41901681.651187465},{"$f":"CLASSALLOC!I156*ROR","v":20535886.974961556},{"$f":"CLASSALLOC!J156*ROR","v":1110158.5348339644},{"$f":"CLASSALLOC!K156*ROR","v":595728.6049281162},{"$f":"CLASSALLOC!L156*ROR","v":116524.14579354197},{"$f":"CLASSALLOC!M156*ROR","v":114984.4184677796},{"$f":"CLASSALLOC!N156*ROR","v":101972.04019226335},{"$f":"CLASSALLOC!O156*ROR","v":700850.22072220966},{"$f":"CLASSALLOC!P156*ROR","v":0},{"$f":"CLASSALLOC!Q156*ROR","v":0},{"$f":"CLASSALLOC!R156*ROR","v":0},{"$f":"CLASSALLOC!S156*ROR","v":0},{"$f":"CLASSALLOC!T156*ROR","v":0},{"$f":"CLASSALLOC!U156*ROR","v":0},{"$f":"CLASSALLOC!V156*ROR","v":0}]
[null,{"$f":"IF(OR((B413=\"~\"),(C417=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B413=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F157*ROR","v":3991785.8609524802},0,{"$f":"CLASSALLOC!H157*ROR","v":3163719.5677698548},{"$f":"CLASSALLOC!I157*ROR","v":677997.7195566697},{"$f":"CLASSALLOC!J157*ROR","v":86553.486515000463},{"$f":"CLASSALLOC!K157*ROR","v":8209.8384047329473},{"$f":"CLASSALLOC!L157*ROR","v":6182.2505995836764},{"$f":"CLASSALLOC!M157*ROR","v":12926.593853172481},{"$f":"CLASSALLOC!N157*ROR","v":0},{"$f":"CLASSALLOC!O157*ROR","v":36196.404253465662},{"$f":"CLASSALLOC!P157*ROR","v":0},{"$f":"CLASSALLOC!Q157*ROR","v":0},{"$f":"CLASSALLOC!R157*ROR","v":0},{"$f":"CLASSALLOC!S157*ROR","v":0},{"$f":"CLASSALLOC!T157*ROR","v":0},{"$f":"CLASSALLOC!U157*ROR","v":0},{"$f":"CLASSALLOC!V157*ROR","v":0}]
[null,{"$f":"IF(OR((B413=\"~\"),(C418=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B413=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F158*ROR","v":64496.274639486852},0,{"$f":"CLASSALLOC!H158*ROR","v":0},{"$f":"CLASSALLOC!I158*ROR","v":62.514315472831406},{"$f":"CLASSALLOC!J158*ROR","v":5418.9674981421167},{"$f":"CLASSALLOC!K158*ROR","v":12806.178544426979},{"$f":"CLASSALLOC!L158*ROR","v":194.68671152646337},{"$f":"CLASSALLOC!M158*ROR","v":30332.573652821629},{"$f":"CLASSALLOC!N158*ROR","v":15681.353917096823},{"$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},{"$f":"CLASSALLOC!V158*ROR","v":0}]
[null,{"$f":"IF(OR((B413=\"~\"),(C419=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B413=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F159*ROR","v":0},0,{"$f":"CLASSALLOC!H159*ROR","v":0},{"$f":"CLASSALLOC!I159*ROR","v":0},{"$f":"CLASSALLOC!J159*ROR","v":0},{"$f":"CLASSALLOC!K159*ROR","v":0},{"$f":"CLASSALLOC!L159*ROR","v":0},{"$f":"CLASSALLOC!M159*ROR","v":0},{"$f":"CLASSALLOC!N159*ROR","v":0},{"$f":"CLASSALLOC!O159*ROR","v":0},{"$f":"CLASSALLOC!P159*ROR","v":0},{"$f":"CLASSALLOC!Q159*ROR","v":0},{"$f":"CLASSALLOC!R159*ROR","v":0},{"$f":"CLASSALLOC!S159*ROR","v":0},{"$f":"CLASSALLOC!T159*ROR","v":0},{"$f":"CLASSALLOC!U159*ROR","v":0},{"$f":"CLASSALLOC!V159*ROR","v":0}]
[null,{"$f":"IF(OR((B413=\"~\"),(C420=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D414:D419)","v":159413065.07067165},0,{"$f":"SUM(F414:F419)","v":104316410.3817848},42709581.472985849,5918870.2662048042,2923050.3502640743,393664.8759364945,2088782.76994178,{"$f":"SUM(L414:L419)","v":325658.32857818546},737046.62497567537,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B413=\"~\"),(C421=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"CONCATENATE(\"Total \",A321)","v":"Total Allowed Return"},null,{"$f":"SUM(D414:D419)","v":159413065.07067165},0,{"$f":"SUM(F414:F419)","v":104316410.3817848},42709581.472985849,5918870.2662048042,2923050.3502640743,393664.8759364945,2088782.76994178,{"$f":"SUM(L414:L419)","v":325658.32857818546},737046.62497567537,0,0,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
["Income Taxes Calculated",null,null,null,0]
[null,null,null,null,{"$f":"ROUND((SUM(F426:T426)-D426),1)","v":0}]
[null,{"$f":"INPUTS!$F$6","v":"Gas Supply"},null,null,0]
[null,{"$f":"IF(OR((B427=\"~\"),(C428=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B427=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"(D324-D213)*(1/(1-EffTax)-1)","v":28237.383751800859},0,20156.340033924793,7184.2999751969073,859.45822848821774,19.339701798330246,17.945812392611575,0,{"$f":"(L324-L213)*(1/(1-EffTax)-1)","v":0},0,0,0,{"$f":"(P324-P213)*(1/(1-EffTax)-1)","v":0},0,0,0,0,null,null,null,null,{"$f":"(1/((1-EffTax)*(1-ResUnc))-1)","v":0.26582278481012644}]
[null,{"$f":"IF(OR((B427=\"~\"),(C429=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B427=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"(D325-D214)*(1/(1-EffTax)-1)","v":5783.1020928237795},0,3755.8459153719264,1443.3672571731654,394.99884458953409,60.146140287954665,57.744067286632671,90.637232251915322,-19.637364137349799,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B427=\"~\"),(C430=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B427=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"(D326-D215)*(1/(1-EffTax)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B427=\"~\"),(C431=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B427=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"(D327-D216)*(1/(1-EffTax)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B427=\"~\"),(C432=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B427=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"(D328-D217)*(1/(1-EffTax)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B427=\"~\"),(C433=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B427=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"(D329-D218)*(1/(1-EffTax)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B427=\"~\"),(C434=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D428:D433)","v":34020.485844624636},0,{"$f":"SUM(F428:F433)","v":23912.18594929672},8627.6672323700732,1254.4570730777518,79.485842086284919,75.689879679244243,90.637232251915322,{"$f":"SUM(L428:L433)","v":-19.637364137349799},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B427=\"~\"),(C435=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$7","v":"Storage"},null,null,0]
[null,{"$f":"IF(OR((B436=\"~\"),(C437=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B436=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"(D333-D222)*(1/(1-EffTax)-1)","v":475852.97914170189},0,{"$f":"(F333-F222)*(1/(1-EffTax)-1)","v":334623.16116405645},107781.77759337143,20271.539626832771,3145.4196463231128,3963.894955199929,6067.1861559182562,{"$f":"(L333-L222)*(1/(1-EffTax)-1)","v":0},0,0,0,{"$f":"(P333-P222)*(1/(1-EffTax)-1)","v":0},0,0,0,0]
[null,{"$f":"IF(OR((B436=\"~\"),(C438=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B436=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},73771.7673501104,0,37728.411248095021,14501.430118893837,5345.9409758992078,5632.5914917983009,603.67719532737101,7664.989233649706,2294.7270864469542,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B436=\"~\"),(C439=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B436=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B436=\"~\"),(C440=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B436=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},289819.0319832362,0,206877.91079740081,73737.244306706212,8821.1908723518554,198.49620996417772,184.18979681316091,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B436=\"~\"),(C441=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B436=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B436=\"~\"),(C442=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B436=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B436=\"~\"),(C443=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D437:D442)","v":839443.77847504849},0,{"$f":"SUM(F437:F442)","v":579229.48320955224},196020.4520189715,34438.671475083836,8976.5073480855917,4751.7619473404602,13732.175389567961,{"$f":"SUM(L437:L442)","v":2294.7270864469542},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B436=\"~\"),(C444=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$8","v":"Transmission"},null,null,0]
[null,{"$f":"IF(OR((B445=\"~\"),(C446=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B445=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"(D342-D231)*(1/(1-EffTax)-1)","v":21.244355854521654},0,{"$f":"(F342-F231)*(1/(1-EffTax)-1)","v":13.545499023893699},4.9251352538777988,1.0634994901616672,0.6135727650111602,6.619768864678352E-2,0.74561665746768657,{"$f":"(L342-L231)*(1/(1-EffTax)-1)","v":0.28483497546285591},0,0,0,{"$f":"(P342-P231)*(1/(1-EffTax)-1)","v":0},0,0,0,0]
[null,{"$f":"IF(OR((B445=\"~\"),(C447=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B445=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B445=\"~\"),(C448=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B445=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B445=\"~\"),(C449=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B445=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B445=\"~\"),(C450=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B445=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B445=\"~\"),(C451=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B445=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B445=\"~\"),(C452=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D446:D451)","v":21.244355854521654},0,{"$f":"SUM(F446:F451)","v":13.545499023893699},4.9251352538777988,1.0634994901616672,0.6135727650111602,6.619768864678352E-2,0.74561665746768657,{"$f":"SUM(L446:L451)","v":0.28483497546285591},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B445=\"~\"),(C453=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$9","v":"Distribution"},null,null,0]
[null,{"$f":"IF(OR((B454=\"~\"),(C455=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B454=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"(D351-D240)*(1/(1-EffTax)-1)","v":9712610.0532761086},0,{"$f":"(F351-F240)*(1/(1-EffTax)-1)","v":6801349.8325047269},2425041.5360611361,387053.03181423689,56168.03296974946,6210.3796525574307,19633.514138607694,{"$f":"(L351-L240)*(1/(1-EffTax)-1)","v":17153.726135095625},0,0,0,{"$f":"(P351-P240)*(1/(1-EffTax)-1)","v":0},0,0,0,0]
[null,{"$f":"IF(OR((B454=\"~\"),(C456=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B454=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},4557113.6906351401,0,2561611.6635758057,984590.42674275185,362968.49784107163,314845.67076393543,33743.819654681865,284522.20215664059,14831.409900254004,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B454=\"~\"),(C457=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B454=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},10735438.818366542,0,6901629.5778063433,3382467.7045835499,182854.30746780324,98122.509601012149,19192.702045516522,18939.093425659685,16795.823484097265,115437.0999525607,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B454=\"~\"),(C458=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B454=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B454=\"~\"),(C459=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B454=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B454=\"~\"),(C460=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B454=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B454=\"~\"),(C461=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D455:D460)","v":25005162.56227779},0,{"$f":"SUM(F455:F460)","v":16264591.073886875},6792099.667387438,932875.83712311171,469136.21333469707,59146.901352755813,323094.809720908,{"$f":"SUM(L455:L460)","v":48780.959519446893},115437.0999525607,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B454=\"~\"),(C462=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$10","v":"Gas Costs"},null,null,0]
[null,{"$f":"IF(OR((B463=\"~\"),(C464=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B463=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"(D360-D249)*(1/(1-EffTax)-1)","v":0},0,{"$f":"(F360-F249)*(1/(1-EffTax)-1)","v":0},0,0,0,0,0,{"$f":"(L360-L249)*(1/(1-EffTax)-1)","v":0},0,0,0,{"$f":"(P360-P249)*(1/(1-EffTax)-1)","v":0},0,0,0,0]
[null,{"$f":"IF(OR((B463=\"~\"),(C465=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B463=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B463=\"~\"),(C466=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B463=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B463=\"~\"),(C467=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B463=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B463=\"~\"),(C468=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B463=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B463=\"~\"),(C469=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B463=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B463=\"~\"),(C470=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D464:D469)","v":0},0,{"$f":"SUM(F464:F469)","v":0},0,0,0,0,0,{"$f":"SUM(L464:L469)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B463=\"~\"),(C471=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$11","v":"Sales Specific Costs"},null,null,0]
[null,{"$f":"IF(OR((B472=\"~\"),(C473=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B472=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"(D369-D258)*(1/(1-EffTax)-1)","v":0},0,{"$f":"(F369-F258)*(1/(1-EffTax)-1)","v":0},0,0,0,0,0,{"$f":"(L369-L258)*(1/(1-EffTax)-1)","v":0},0,0,0,{"$f":"(P369-P258)*(1/(1-EffTax)-1)","v":0},0,0,0,0]
[null,{"$f":"IF(OR((B472=\"~\"),(C474=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B472=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B472=\"~\"),(C475=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B472=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B472=\"~\"),(C476=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B472=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},367668.35946703161,0,314218.61049666395,37935.818219292778,5435.041313433484,1153.7469776671614,834.08922956783715,2129.1403820022242,0,5961.9128484041248,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B472=\"~\"),(C477=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B472=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B472=\"~\"),(C478=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B472=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B472=\"~\"),(C479=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D473:D478)","v":367668.35946703161},0,{"$f":"SUM(F473:F478)","v":314218.61049666395},37935.818219292778,5435.041313433484,1153.7469776671614,834.08922956783715,2129.1403820022242,{"$f":"SUM(L473:L478)","v":0},5961.9128484041248,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B472=\"~\"),(C480=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$12","v":"Transport Specific Costs"},null,null,0]
[null,{"$f":"IF(OR((B481=\"~\"),(C482=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B481=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"(D378-D267)*(1/(1-EffTax)-1)","v":0},0,{"$f":"(F378-F267)*(1/(1-EffTax)-1)","v":0},0,0,0,0,0,{"$f":"(L378-L267)*(1/(1-EffTax)-1)","v":0},0,0,0,{"$f":"(P378-P267)*(1/(1-EffTax)-1)","v":0},0,0,0,0]
[null,{"$f":"IF(OR((B481=\"~\"),(C483=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B481=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B481=\"~\"),(C484=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B481=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B481=\"~\"),(C485=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B481=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B481=\"~\"),(C486=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B481=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},10623.186926379336,0,0,10.296738262087937,892.55860129157816,2109.3067661732257,32.066864949770157,4996.0808073527633,2582.8771483499095,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B481=\"~\"),(C487=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B481=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B481=\"~\"),(C488=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D482:D487)","v":10623.186926379336},0,{"$f":"SUM(F482:F487)","v":0},10.296738262087937,892.55860129157816,2109.3067661732257,32.066864949770157,4996.0808073527633,{"$f":"SUM(L482:L487)","v":2582.8771483499095},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B481=\"~\"),(C489=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$13","v":"~"},null,null,{"$f":"ROUND((SUM(F490:T490)-D490),1)","v":0}]
[null,{"$f":"IF(OR((B490=\"~\"),(C491=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B490=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"(D387-D276)*(1/(1-EffTax)-1)","v":0},0,{"$f":"(F387-F276)*(1/(1-EffTax)-1)","v":0},0,0,0,0,0,{"$f":"(L387-L276)*(1/(1-EffTax)-1)","v":0},0,0,0,{"$f":"(P387-P276)*(1/(1-EffTax)-1)","v":0},0,0,0,0]
[null,{"$f":"IF(OR((B490=\"~\"),(C492=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B490=\"~\",\"~\",INPUTS!$B$36)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B490=\"~\"),(C493=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B490=\"~\",\"~\",INPUTS!$B$37)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B490=\"~\"),(C494=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B490=\"~\",\"~\",INPUTS!$B$38)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B490=\"~\"),(C495=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B490=\"~\",\"~\",INPUTS!$B$39)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B490=\"~\"),(C496=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B490=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B490=\"~\"),(C497=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D491:D496)","v":0},0,{"$f":"SUM(F491:F496)","v":0},0,0,0,0,0,{"$f":"SUM(L491:L496)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B490=\"~\"),(C498=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$14","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B499=\"~\"),(C500=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B499=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"(D396-D285)*(1/(1-EffTax)-1)","v":0},0,{"$f":"(F396-F285)*(1/(1-EffTax)-1)","v":0},0,0,0,0,0,{"$f":"(L396-L285)*(1/(1-EffTax)-1)","v":0},0,0,0,{"$f":"(P396-P285)*(1/(1-EffTax)-1)","v":0},0,0,0,0]
[null,{"$f":"IF(OR((B499=\"~\"),(C501=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B499=\"~\",\"~\",INPUTS!$B$36)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B499=\"~\"),(C502=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B499=\"~\",\"~\",INPUTS!$B$37)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B499=\"~\"),(C503=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B499=\"~\",\"~\",INPUTS!$B$38)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B499=\"~\"),(C504=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B499=\"~\",\"~\",INPUTS!$B$39)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B499=\"~\"),(C505=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B499=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B499=\"~\"),(C506=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D500:D505)","v":0},0,{"$f":"SUM(F500:F505)","v":0},0,0,0,0,0,{"$f":"SUM(L500:L505)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B499=\"~\"),(C507=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$15","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B508=\"~\"),(C509=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B508=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"(D405-D294)*(1/(1-EffTax)-1)","v":0},0,{"$f":"(F405-F294)*(1/(1-EffTax)-1)","v":0},0,0,0,0,0,{"$f":"(L405-L294)*(1/(1-EffTax)-1)","v":0},0,0,0,{"$f":"(P405-P294)*(1/(1-EffTax)-1)","v":0},0,0,0,0]
[null,{"$f":"IF(OR((B508=\"~\"),(C510=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B508=\"~\",\"~\",INPUTS!$B$36)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B508=\"~\"),(C511=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B508=\"~\",\"~\",INPUTS!$B$37)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B508=\"~\"),(C512=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B508=\"~\",\"~\",INPUTS!$B$38)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B508=\"~\"),(C513=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B508=\"~\",\"~\",INPUTS!$B$39)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B508=\"~\"),(C514=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B508=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B508=\"~\"),(C515=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D509:D514)","v":0},0,{"$f":"SUM(F509:F514)","v":0},0,0,0,0,0,{"$f":"SUM(L509:L514)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B508=\"~\"),(C516=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,"TOTAL",null,null,0]
[null,{"$f":"IF(OR((B517=\"~\"),(C518=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B517=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"(D414-D303)*(1/(1-EffTax)-1)","v":10216721.660525467},0,{"$f":"(F414-F303)*(1/(1-EffTax)-1)","v":7156142.8792017316},2540012.5387649583,408185.09316904808,59333.405890635913,10192.286617838618,25701.445911183422,{"$f":"(L414-L303)*(1/(1-EffTax)-1)","v":17154.010970071089},0,0,0,{"$f":"(P414-P303)*(1/(1-EffTax)-1)","v":0},0,0,0,0]
[null,{"$f":"IF(OR((B517=\"~\"),(C519=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B517=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},4636668.5600780742,0,2603095.9207392726,1000535.224118819,368709.43766156025,320538.40839602158,34405.240917295872,292277.82862254226,17106.499622563606,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B517=\"~\"),(C520=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B517=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},10735438.818366542,0,6901629.5778063433,3382467.7045835499,182854.30746780324,98122.509601012149,19192.702045516522,18939.093425659685,16795.823484097265,115437.0999525607,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B517=\"~\"),(C521=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B517=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},657487.39145026775,0,521096.5212940647,111673.06252599898,14256.232185785339,1352.2431876313397,1018.2790263809979,2129.1403820022242,0,5961.9128484041248,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B517=\"~\"),(C522=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B517=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},10623.186926379336,0,0,10.296738262087937,892.55860129157816,2109.3067661732257,32.066864949770157,4996.0808073527633,2582.8771483499095,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B517=\"~\"),(C523=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B517=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B517=\"~\"),(C524=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D518:D523)","v":26256939.61734673},0,{"$f":"SUM(F518:F523)","v":17181964.899041411},7034698.8267315878,974897.6290854885,481455.87384147424,64840.575471981771,344043.5891487404,{"$f":"SUM(L518:L523)","v":53639.211225081868},121399.01280096483,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B517=\"~\"),(C525=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"CONCATENATE(\"Total \",A425)","v":"Total Income Taxes Calculated"},null,{"$f":"SUM(D518:D523)","v":26256939.61734673},0,{"$f":"SUM(F518:F523)","v":17181964.899041411},7034698.8267315878,974897.6290854885,481455.87384147424,64840.575471981771,344043.5891487404,{"$f":"SUM(L518:L523)","v":53639.211225081868},121399.01280096483,0,0,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
["Income Taxes Allocated",null,null,null,0]
[null,null,null,null,0]
[null,{"$f":"INPUTS!$F$6","v":"Gas Supply"},null,null,0]
[null,{"$f":"IF(OR((B531=\"~\"),(C532=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B531=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1651","v":20038.752965119082},0,{"$f":"CLASSALLOC!H1651","v":14304.013508156517},{"$f":"CLASSALLOC!I1651","v":5098.362287940382},{"$f":"CLASSALLOC!J1651","v":609.91738030319095},{"$f":"CLASSALLOC!K1651","v":13.724483477726338},{"$f":"CLASSALLOC!L1651","v":12.735305241264836},{"$f":"CLASSALLOC!M1651","v":0},{"$f":"CLASSALLOC!N1651","v":0},{"$f":"CLASSALLOC!O1651","v":0},{"$f":"CLASSALLOC!P1651","v":0},{"$f":"CLASSALLOC!Q1651","v":0},{"$f":"CLASSALLOC!R1651","v":0},{"$f":"CLASSALLOC!S1651","v":0},{"$f":"CLASSALLOC!T1651","v":0},{"$f":"CLASSALLOC!U1651","v":0},{"$f":"CLASSALLOC!V1651","v":0}]
[null,{"$f":"IF(OR((B531=\"~\"),(C533=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B531=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1652","v":4103.9975667989474},0,{"$f":"CLASSALLOC!H1652","v":2665.3485016433106},{"$f":"CLASSALLOC!I1652","v":1024.2903577279876},{"$f":"CLASSALLOC!J1652","v":280.31223918654763},{"$f":"CLASSALLOC!K1652","v":42.682907794489083},{"$f":"CLASSALLOC!L1652","v":40.978268728038586},{"$f":"CLASSALLOC!M1652","v":64.32101226171217},{"$f":"CLASSALLOC!N1652","v":-13.935720543137961},{"$f":"CLASSALLOC!O1652","v":0},{"$f":"CLASSALLOC!P1652","v":0},{"$f":"CLASSALLOC!Q1652","v":0},{"$f":"CLASSALLOC!R1652","v":0},{"$f":"CLASSALLOC!S1652","v":0},{"$f":"CLASSALLOC!T1652","v":0},{"$f":"CLASSALLOC!U1652","v":0},{"$f":"CLASSALLOC!V1652","v":0}]
[null,{"$f":"IF(OR((B531=\"~\"),(C534=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B531=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1653","v":0},0,{"$f":"CLASSALLOC!H1653","v":0},{"$f":"CLASSALLOC!I1653","v":0},{"$f":"CLASSALLOC!J1653","v":0},{"$f":"CLASSALLOC!K1653","v":0},{"$f":"CLASSALLOC!L1653","v":0},{"$f":"CLASSALLOC!M1653","v":0},{"$f":"CLASSALLOC!N1653","v":0},{"$f":"CLASSALLOC!O1653","v":0},{"$f":"CLASSALLOC!P1653","v":0},{"$f":"CLASSALLOC!Q1653","v":0},{"$f":"CLASSALLOC!R1653","v":0},{"$f":"CLASSALLOC!S1653","v":0},{"$f":"CLASSALLOC!T1653","v":0},{"$f":"CLASSALLOC!U1653","v":0},{"$f":"CLASSALLOC!V1653","v":0}]
[null,{"$f":"IF(OR((B531=\"~\"),(C535=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B531=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1654","v":0},0,{"$f":"CLASSALLOC!H1654","v":0},{"$f":"CLASSALLOC!I1654","v":0},{"$f":"CLASSALLOC!J1654","v":0},{"$f":"CLASSALLOC!K1654","v":0},{"$f":"CLASSALLOC!L1654","v":0},{"$f":"CLASSALLOC!M1654","v":0},{"$f":"CLASSALLOC!N1654","v":0},{"$f":"CLASSALLOC!O1654","v":0},{"$f":"CLASSALLOC!P1654","v":0},{"$f":"CLASSALLOC!Q1654","v":0},{"$f":"CLASSALLOC!R1654","v":0},{"$f":"CLASSALLOC!S1654","v":0},{"$f":"CLASSALLOC!T1654","v":0},{"$f":"CLASSALLOC!U1654","v":0},{"$f":"CLASSALLOC!V1654","v":0}]
[null,{"$f":"IF(OR((B531=\"~\"),(C536=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B531=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1655","v":0},0,{"$f":"CLASSALLOC!H1655","v":0},{"$f":"CLASSALLOC!I1655","v":0},{"$f":"CLASSALLOC!J1655","v":0},{"$f":"CLASSALLOC!K1655","v":0},{"$f":"CLASSALLOC!L1655","v":0},{"$f":"CLASSALLOC!M1655","v":0},{"$f":"CLASSALLOC!N1655","v":0},{"$f":"CLASSALLOC!O1655","v":0},{"$f":"CLASSALLOC!P1655","v":0},{"$f":"CLASSALLOC!Q1655","v":0},{"$f":"CLASSALLOC!R1655","v":0},{"$f":"CLASSALLOC!S1655","v":0},{"$f":"CLASSALLOC!T1655","v":0},{"$f":"CLASSALLOC!U1655","v":0},{"$f":"CLASSALLOC!V1655","v":0}]
[null,{"$f":"IF(OR((B531=\"~\"),(C537=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B531=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1656","v":0},0,{"$f":"CLASSALLOC!H1656","v":0},{"$f":"CLASSALLOC!I1656","v":0},{"$f":"CLASSALLOC!J1656","v":0},{"$f":"CLASSALLOC!K1656","v":0},{"$f":"CLASSALLOC!L1656","v":0},{"$f":"CLASSALLOC!M1656","v":0},{"$f":"CLASSALLOC!N1656","v":0},{"$f":"CLASSALLOC!O1656","v":0},{"$f":"CLASSALLOC!P1656","v":0},{"$f":"CLASSALLOC!Q1656","v":0},{"$f":"CLASSALLOC!R1656","v":0},{"$f":"CLASSALLOC!S1656","v":0},{"$f":"CLASSALLOC!T1656","v":0},{"$f":"CLASSALLOC!U1656","v":0},{"$f":"CLASSALLOC!V1656","v":0}]
[null,{"$f":"IF(OR((B531=\"~\"),(C538=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D532:D537)","v":24142.750531918027},0,{"$f":"SUM(F532:F537)","v":16969.362009799828},6122.6526456683696,890.22961948973852,56.40739127221542,53.713573969303425,64.32101226171217,{"$f":"SUM(L532:L537)","v":-13.935720543137961},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B531=\"~\"),(C539=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$7","v":"Storage"},null,null,0]
[null,{"$f":"IF(OR((B540=\"~\"),(C541=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B540=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1660","v":337690.64374203555},{"$f":"ROUND((SUM(F541:T541)-D541),1)","v":0},{"$f":"CLASSALLOC!H1660","v":237466.43534375285},{"$f":"CLASSALLOC!I1660","v":76487.695684527891},{"$f":"CLASSALLOC!J1660","v":14385.765281063525},{"$f":"CLASSALLOC!K1660","v":2232.1574767096222},{"$f":"CLASSALLOC!L1660","v":2812.9911922830788},{"$f":"CLASSALLOC!M1660","v":4305.5987636985901},{"$f":"CLASSALLOC!N1660","v":0},{"$f":"CLASSALLOC!O1660","v":0},{"$f":"CLASSALLOC!P1660","v":0},{"$f":"CLASSALLOC!Q1660","v":0},{"$f":"CLASSALLOC!R1660","v":0},{"$f":"CLASSALLOC!S1660","v":0},{"$f":"CLASSALLOC!T1660","v":0},{"$f":"CLASSALLOC!U1660","v":0},{"$f":"CLASSALLOC!V1660","v":0}]
[null,{"$f":"IF(OR((B540=\"~\"),(C542=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B540=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1661","v":52352.379197836271},0,{"$f":"CLASSALLOC!H1661","v":26774.092083470005},{"$f":"CLASSALLOC!I1661","v":10290.987945188737},{"$f":"CLASSALLOC!J1661","v":3793.7647313136717},{"$f":"CLASSALLOC!K1661","v":3997.1872199519657},{"$f":"CLASSALLOC!L1661","v":428.40152239917177},{"$f":"CLASSALLOC!M1661","v":5439.4850133241571},{"$f":"CLASSALLOC!N1661","v":1628.4606821885661},{"$f":"CLASSALLOC!O1661","v":0},{"$f":"CLASSALLOC!P1661","v":0},{"$f":"CLASSALLOC!Q1661","v":0},{"$f":"CLASSALLOC!R1661","v":0},{"$f":"CLASSALLOC!S1661","v":0},{"$f":"CLASSALLOC!T1661","v":0},{"$f":"CLASSALLOC!U1661","v":0},{"$f":"CLASSALLOC!V1661","v":0}]
[null,{"$f":"IF(OR((B540=\"~\"),(C543=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B540=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1662","v":0},0,{"$f":"CLASSALLOC!H1662","v":0},{"$f":"CLASSALLOC!I1662","v":0},{"$f":"CLASSALLOC!J1662","v":0},{"$f":"CLASSALLOC!K1662","v":0},{"$f":"CLASSALLOC!L1662","v":0},{"$f":"CLASSALLOC!M1662","v":0},{"$f":"CLASSALLOC!N1662","v":0},{"$f":"CLASSALLOC!O1662","v":0},{"$f":"CLASSALLOC!P1662","v":0},{"$f":"CLASSALLOC!Q1662","v":0},{"$f":"CLASSALLOC!R1662","v":0},{"$f":"CLASSALLOC!S1662","v":0},{"$f":"CLASSALLOC!T1662","v":0},{"$f":"CLASSALLOC!U1662","v":0},{"$f":"CLASSALLOC!V1662","v":0}]
[null,{"$f":"IF(OR((B540=\"~\"),(C544=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B540=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1663","v":205671.03657865015},0,{"$f":"CLASSALLOC!H1663","v":146811.59504179168},{"$f":"CLASSALLOC!I1663","v":52327.879805666613},{"$f":"CLASSALLOC!J1663","v":6259.9873381665102},{"$f":"CLASSALLOC!K1663","v":140.86349326647129},{"$f":"CLASSALLOC!L1663","v":130.71089975887077},{"$f":"CLASSALLOC!M1663","v":0},{"$f":"CLASSALLOC!N1663","v":0},{"$f":"CLASSALLOC!O1663","v":0},{"$f":"CLASSALLOC!P1663","v":0},{"$f":"CLASSALLOC!Q1663","v":0},{"$f":"CLASSALLOC!R1663","v":0},{"$f":"CLASSALLOC!S1663","v":0},{"$f":"CLASSALLOC!T1663","v":0},{"$f":"CLASSALLOC!U1663","v":0},{"$f":"CLASSALLOC!V1663","v":0}]
[null,{"$f":"IF(OR((B540=\"~\"),(C545=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B540=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1664","v":0},0,{"$f":"CLASSALLOC!H1664","v":0},{"$f":"CLASSALLOC!I1664","v":0},{"$f":"CLASSALLOC!J1664","v":0},{"$f":"CLASSALLOC!K1664","v":0},{"$f":"CLASSALLOC!L1664","v":0},{"$f":"CLASSALLOC!M1664","v":0},{"$f":"CLASSALLOC!N1664","v":0},{"$f":"CLASSALLOC!O1664","v":0},{"$f":"CLASSALLOC!P1664","v":0},{"$f":"CLASSALLOC!Q1664","v":0},{"$f":"CLASSALLOC!R1664","v":0},{"$f":"CLASSALLOC!S1664","v":0},{"$f":"CLASSALLOC!T1664","v":0},{"$f":"CLASSALLOC!U1664","v":0},{"$f":"CLASSALLOC!V1664","v":0}]
[null,{"$f":"IF(OR((B540=\"~\"),(C546=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B540=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1665","v":0},0,{"$f":"CLASSALLOC!H1665","v":0},{"$f":"CLASSALLOC!I1665","v":0},{"$f":"CLASSALLOC!J1665","v":0},{"$f":"CLASSALLOC!K1665","v":0},{"$f":"CLASSALLOC!L1665","v":0},{"$f":"CLASSALLOC!M1665","v":0},{"$f":"CLASSALLOC!N1665","v":0},{"$f":"CLASSALLOC!O1665","v":0},{"$f":"CLASSALLOC!P1665","v":0},{"$f":"CLASSALLOC!Q1665","v":0},{"$f":"CLASSALLOC!R1665","v":0},{"$f":"CLASSALLOC!S1665","v":0},{"$f":"CLASSALLOC!T1665","v":0},{"$f":"CLASSALLOC!U1665","v":0},{"$f":"CLASSALLOC!V1665","v":0}]
[null,{"$f":"IF(OR((B540=\"~\"),(C547=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D541:D546)","v":595714.059518522},0,{"$f":"SUM(F541:F546)","v":411052.12246901455},139106.56343538326,24439.517350543705,6370.2081899280593,3372.1036144411214,9745.0837770227481,{"$f":"SUM(L541:L546)","v":1628.4606821885661},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B540=\"~\"),(C548=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$8","v":"Transmission"},null,null,0]
[null,{"$f":"IF(OR((B549=\"~\"),(C550=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B549=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1669","v":15.076127541195833},{"$f":"ROUND((SUM(F550:T550)-D550),1)","v":0},{"$f":"CLASSALLOC!H1669","v":9.6126082754304925},{"$f":"CLASSALLOC!I1669","v":3.4951385560272379},{"$f":"CLASSALLOC!J1669","v":0.75471593789281533},{"$f":"CLASSALLOC!K1669","v":0.43542394622163116},{"$f":"CLASSALLOC!L1669","v":4.6977409143655648E-2},{"$f":"CLASSALLOC!M1669","v":0.52912933212942903},{"$f":"CLASSALLOC!N1669","v":0.20213408435056979},{"$f":"CLASSALLOC!O1669","v":0},{"$f":"CLASSALLOC!P1669","v":0},{"$f":"CLASSALLOC!Q1669","v":0},{"$f":"CLASSALLOC!R1669","v":0},{"$f":"CLASSALLOC!S1669","v":0},{"$f":"CLASSALLOC!T1669","v":0},{"$f":"CLASSALLOC!U1669","v":0},{"$f":"CLASSALLOC!V1669","v":0}]
[null,{"$f":"IF(OR((B549=\"~\"),(C551=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B549=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1670","v":0},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},{"$f":"CLASSALLOC!V1670","v":0}]
[null,{"$f":"IF(OR((B549=\"~\"),(C552=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B549=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1671","v":0},0,{"$f":"CLASSALLOC!H1671","v":0},{"$f":"CLASSALLOC!I1671","v":0},{"$f":"CLASSALLOC!J1671","v":0},{"$f":"CLASSALLOC!K1671","v":0},{"$f":"CLASSALLOC!L1671","v":0},{"$f":"CLASSALLOC!M1671","v":0},{"$f":"CLASSALLOC!N1671","v":0},{"$f":"CLASSALLOC!O1671","v":0},{"$f":"CLASSALLOC!P1671","v":0},{"$f":"CLASSALLOC!Q1671","v":0},{"$f":"CLASSALLOC!R1671","v":0},{"$f":"CLASSALLOC!S1671","v":0},{"$f":"CLASSALLOC!T1671","v":0},{"$f":"CLASSALLOC!U1671","v":0},{"$f":"CLASSALLOC!V1671","v":0}]
[null,{"$f":"IF(OR((B549=\"~\"),(C553=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B549=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1672","v":0},0,{"$f":"CLASSALLOC!H1672","v":0},{"$f":"CLASSALLOC!I1672","v":0},{"$f":"CLASSALLOC!J1672","v":0},{"$f":"CLASSALLOC!K1672","v":0},{"$f":"CLASSALLOC!L1672","v":0},{"$f":"CLASSALLOC!M1672","v":0},{"$f":"CLASSALLOC!N1672","v":0},{"$f":"CLASSALLOC!O1672","v":0},{"$f":"CLASSALLOC!P1672","v":0},{"$f":"CLASSALLOC!Q1672","v":0},{"$f":"CLASSALLOC!R1672","v":0},{"$f":"CLASSALLOC!S1672","v":0},{"$f":"CLASSALLOC!T1672","v":0},{"$f":"CLASSALLOC!U1672","v":0},{"$f":"CLASSALLOC!V1672","v":0}]
[null,{"$f":"IF(OR((B549=\"~\"),(C554=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B549=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1673","v":0},0,{"$f":"CLASSALLOC!H1673","v":0},{"$f":"CLASSALLOC!I1673","v":0},{"$f":"CLASSALLOC!J1673","v":0},{"$f":"CLASSALLOC!K1673","v":0},{"$f":"CLASSALLOC!L1673","v":0},{"$f":"CLASSALLOC!M1673","v":0},{"$f":"CLASSALLOC!N1673","v":0},{"$f":"CLASSALLOC!O1673","v":0},{"$f":"CLASSALLOC!P1673","v":0},{"$f":"CLASSALLOC!Q1673","v":0},{"$f":"CLASSALLOC!R1673","v":0},{"$f":"CLASSALLOC!S1673","v":0},{"$f":"CLASSALLOC!T1673","v":0},{"$f":"CLASSALLOC!U1673","v":0},{"$f":"CLASSALLOC!V1673","v":0}]
[null,{"$f":"IF(OR((B549=\"~\"),(C555=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B549=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1674","v":0},0,{"$f":"CLASSALLOC!H1674","v":0},{"$f":"CLASSALLOC!I1674","v":0},{"$f":"CLASSALLOC!J1674","v":0},{"$f":"CLASSALLOC!K1674","v":0},{"$f":"CLASSALLOC!L1674","v":0},{"$f":"CLASSALLOC!M1674","v":0},{"$f":"CLASSALLOC!N1674","v":0},{"$f":"CLASSALLOC!O1674","v":0},{"$f":"CLASSALLOC!P1674","v":0},{"$f":"CLASSALLOC!Q1674","v":0},{"$f":"CLASSALLOC!R1674","v":0},{"$f":"CLASSALLOC!S1674","v":0},{"$f":"CLASSALLOC!T1674","v":0},{"$f":"CLASSALLOC!U1674","v":0},{"$f":"CLASSALLOC!V1674","v":0}]
[null,{"$f":"IF(OR((B549=\"~\"),(C556=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D550:D555)","v":15.076127541195833},{"$f":"ROUND((SUM(F556:T556)-D556),1)","v":0},{"$f":"SUM(F550:F555)","v":9.6126082754304925},3.4951385560272379,0.75471593789281533,0.43542394622163116,4.6977409143655648E-2,0.52912933212942903,{"$f":"SUM(L550:L555)","v":0.20213408435056979},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B549=\"~\"),(C557=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$9","v":"Distribution"},null,null,0]
[null,{"$f":"IF(OR((B558=\"~\"),(C559=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B558=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1678","v":6892585.9142924119},0,{"$f":"CLASSALLOC!H1678","v":4826600.4499876592},{"$f":"CLASSALLOC!I1678","v":1720938.7632514946},{"$f":"CLASSALLOC!J1678","v":274673.46681617486},{"$f":"CLASSALLOC!K1678","v":39859.830751696012},{"$f":"CLASSALLOC!L1678","v":4407.2165031671393},{"$f":"CLASSALLOC!M1678","v":13932.98837877078},{"$f":"CLASSALLOC!N1678","v":12173.198603449437},{"$f":"CLASSALLOC!O1678","v":0},{"$f":"CLASSALLOC!P1678","v":0},{"$f":"CLASSALLOC!Q1678","v":0},{"$f":"CLASSALLOC!R1678","v":0},{"$f":"CLASSALLOC!S1678","v":0},{"$f":"CLASSALLOC!T1678","v":0},{"$f":"CLASSALLOC!U1678","v":0},{"$f":"CLASSALLOC!V1678","v":0}]
[null,{"$f":"IF(OR((B558=\"~\"),(C560=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B558=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1679","v":3233970.8339578644},0,{"$f":"CLASSALLOC!H1679","v":1817856.2068693631},{"$f":"CLASSALLOC!I1679","v":698717.85951348592},{"$f":"CLASSALLOC!J1679","v":257581.7974600328},{"$f":"CLASSALLOC!K1679","v":223431.27373382627},{"$f":"CLASSALLOC!L1679","v":23946.413453285157},{"$f":"CLASSALLOC!M1679","v":201912.12373720628},{"$f":"CLASSALLOC!N1679","v":10525.159190665356},{"$f":"CLASSALLOC!O1679","v":0},{"$f":"CLASSALLOC!P1679","v":0},{"$f":"CLASSALLOC!Q1679","v":0},{"$f":"CLASSALLOC!R1679","v":0},{"$f":"CLASSALLOC!S1679","v":0},{"$f":"CLASSALLOC!T1679","v":0},{"$f":"CLASSALLOC!U1679","v":0},{"$f":"CLASSALLOC!V1679","v":0}]
[null,{"$f":"IF(OR((B558=\"~\"),(C561=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B558=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1680","v":7618439.7373456135},0,{"$f":"CLASSALLOC!H1680","v":4897764.3035927583},{"$f":"CLASSALLOC!I1680","v":2400379.4168898668},{"$f":"CLASSALLOC!J1680","v":129763.16531879669},{"$f":"CLASSALLOC!K1680","v":69632.964140553857},{"$f":"CLASSALLOC!L1680","v":13620.164615948644},{"$f":"CLASSALLOC!M1680","v":13440.190418345726},{"$f":"CLASSALLOC!N1680","v":11919.211800990801},{"$f":"CLASSALLOC!O1680","v":81920.320568352807},{"$f":"CLASSALLOC!P1680","v":0},{"$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},{"$f":"CLASSALLOC!V1680","v":0}]
[null,{"$f":"IF(OR((B558=\"~\"),(C562=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B558=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1681","v":0},0,{"$f":"CLASSALLOC!H1681","v":0},{"$f":"CLASSALLOC!I1681","v":0},{"$f":"CLASSALLOC!J1681","v":0},{"$f":"CLASSALLOC!K1681","v":0},{"$f":"CLASSALLOC!L1681","v":0},{"$f":"CLASSALLOC!M1681","v":0},{"$f":"CLASSALLOC!N1681","v":0},{"$f":"CLASSALLOC!O1681","v":0},{"$f":"CLASSALLOC!P1681","v":0},{"$f":"CLASSALLOC!Q1681","v":0},{"$f":"CLASSALLOC!R1681","v":0},{"$f":"CLASSALLOC!S1681","v":0},{"$f":"CLASSALLOC!T1681","v":0},{"$f":"CLASSALLOC!U1681","v":0},{"$f":"CLASSALLOC!V1681","v":0}]
[null,{"$f":"IF(OR((B558=\"~\"),(C563=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B558=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1682","v":0},0,{"$f":"CLASSALLOC!H1682","v":0},{"$f":"CLASSALLOC!I1682","v":0},{"$f":"CLASSALLOC!J1682","v":0},{"$f":"CLASSALLOC!K1682","v":0},{"$f":"CLASSALLOC!L1682","v":0},{"$f":"CLASSALLOC!M1682","v":0},{"$f":"CLASSALLOC!N1682","v":0},{"$f":"CLASSALLOC!O1682","v":0},{"$f":"CLASSALLOC!P1682","v":0},{"$f":"CLASSALLOC!Q1682","v":0},{"$f":"CLASSALLOC!R1682","v":0},{"$f":"CLASSALLOC!S1682","v":0},{"$f":"CLASSALLOC!T1682","v":0},{"$f":"CLASSALLOC!U1682","v":0},{"$f":"CLASSALLOC!V1682","v":0}]
[null,{"$f":"IF(OR((B558=\"~\"),(C564=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B558=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1683","v":0},0,{"$f":"CLASSALLOC!H1683","v":0},{"$f":"CLASSALLOC!I1683","v":0},{"$f":"CLASSALLOC!J1683","v":0},{"$f":"CLASSALLOC!K1683","v":0},{"$f":"CLASSALLOC!L1683","v":0},{"$f":"CLASSALLOC!M1683","v":0},{"$f":"CLASSALLOC!N1683","v":0},{"$f":"CLASSALLOC!O1683","v":0},{"$f":"CLASSALLOC!P1683","v":0},{"$f":"CLASSALLOC!Q1683","v":0},{"$f":"CLASSALLOC!R1683","v":0},{"$f":"CLASSALLOC!S1683","v":0},{"$f":"CLASSALLOC!T1683","v":0},{"$f":"CLASSALLOC!U1683","v":0},{"$f":"CLASSALLOC!V1683","v":0}]
[null,{"$f":"IF(OR((B558=\"~\"),(C565=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D559:D564)","v":17744996.485595889},0,{"$f":"SUM(F559:F564)","v":11542220.960449781},4820036.0396548472,662018.4295950043,332924.0686260761,41973.794572400941,229285.30253432278,{"$f":"SUM(L559:L564)","v":34617.569595105597},81920.320568352807,0,0,0,0,0,0,0]
[null,null,null,null,0]
[null,{"$f":"INPUTS!$F$10","v":"Gas Costs"},null,null,0]
[null,{"$f":"IF(OR((B567=\"~\"),(C568=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B567=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1687","v":0},0,{"$f":"CLASSALLOC!H1687","v":0},{"$f":"CLASSALLOC!I1687","v":0},{"$f":"CLASSALLOC!J1687","v":0},{"$f":"CLASSALLOC!K1687","v":0},{"$f":"CLASSALLOC!L1687","v":0},{"$f":"CLASSALLOC!M1687","v":0},{"$f":"CLASSALLOC!N1687","v":0},{"$f":"CLASSALLOC!O1687","v":0},{"$f":"CLASSALLOC!P1687","v":0},{"$f":"CLASSALLOC!Q1687","v":0},{"$f":"CLASSALLOC!R1687","v":0},{"$f":"CLASSALLOC!S1687","v":0},{"$f":"CLASSALLOC!T1687","v":0},{"$f":"CLASSALLOC!U1687","v":0},{"$f":"CLASSALLOC!V1687","v":0}]
[null,{"$f":"IF(OR((B567=\"~\"),(C569=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B567=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1688","v":0},0,{"$f":"CLASSALLOC!H1688","v":0},{"$f":"CLASSALLOC!I1688","v":0},{"$f":"CLASSALLOC!J1688","v":0},{"$f":"CLASSALLOC!K1688","v":0},{"$f":"CLASSALLOC!L1688","v":0},{"$f":"CLASSALLOC!M1688","v":0},{"$f":"CLASSALLOC!N1688","v":0},{"$f":"CLASSALLOC!O1688","v":0},{"$f":"CLASSALLOC!P1688","v":0},{"$f":"CLASSALLOC!Q1688","v":0},{"$f":"CLASSALLOC!R1688","v":0},{"$f":"CLASSALLOC!S1688","v":0},{"$f":"CLASSALLOC!T1688","v":0},{"$f":"CLASSALLOC!U1688","v":0},{"$f":"CLASSALLOC!V1688","v":0}]
[null,{"$f":"IF(OR((B567=\"~\"),(C570=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B567=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1689","v":0},0,{"$f":"CLASSALLOC!H1689","v":0},{"$f":"CLASSALLOC!I1689","v":0},{"$f":"CLASSALLOC!J1689","v":0},{"$f":"CLASSALLOC!K1689","v":0},{"$f":"CLASSALLOC!L1689","v":0},{"$f":"CLASSALLOC!M1689","v":0},{"$f":"CLASSALLOC!N1689","v":0},{"$f":"CLASSALLOC!O1689","v":0},{"$f":"CLASSALLOC!P1689","v":0},{"$f":"CLASSALLOC!Q1689","v":0},{"$f":"CLASSALLOC!R1689","v":0},{"$f":"CLASSALLOC!S1689","v":0},{"$f":"CLASSALLOC!T1689","v":0},{"$f":"CLASSALLOC!U1689","v":0},{"$f":"CLASSALLOC!V1689","v":0}]
[null,{"$f":"IF(OR((B567=\"~\"),(C571=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B567=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1690","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},{"$f":"CLASSALLOC!V1690","v":0}]
[null,{"$f":"IF(OR((B567=\"~\"),(C572=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B567=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1691","v":0},0,{"$f":"CLASSALLOC!H1691","v":0},{"$f":"CLASSALLOC!I1691","v":0},{"$f":"CLASSALLOC!J1691","v":0},{"$f":"CLASSALLOC!K1691","v":0},{"$f":"CLASSALLOC!L1691","v":0},{"$f":"CLASSALLOC!M1691","v":0},{"$f":"CLASSALLOC!N1691","v":0},{"$f":"CLASSALLOC!O1691","v":0},{"$f":"CLASSALLOC!P1691","v":0},{"$f":"CLASSALLOC!Q1691","v":0},{"$f":"CLASSALLOC!R1691","v":0},{"$f":"CLASSALLOC!S1691","v":0},{"$f":"CLASSALLOC!T1691","v":0},{"$f":"CLASSALLOC!U1691","v":0},{"$f":"CLASSALLOC!V1691","v":0}]
[null,{"$f":"IF(OR((B567=\"~\"),(C573=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B567=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1692","v":0},0,{"$f":"CLASSALLOC!H1692","v":0},{"$f":"CLASSALLOC!I1692","v":0},{"$f":"CLASSALLOC!J1692","v":0},{"$f":"CLASSALLOC!K1692","v":0},{"$f":"CLASSALLOC!L1692","v":0},{"$f":"CLASSALLOC!M1692","v":0},{"$f":"CLASSALLOC!N1692","v":0},{"$f":"CLASSALLOC!O1692","v":0},{"$f":"CLASSALLOC!P1692","v":0},{"$f":"CLASSALLOC!Q1692","v":0},{"$f":"CLASSALLOC!R1692","v":0},{"$f":"CLASSALLOC!S1692","v":0},{"$f":"CLASSALLOC!T1692","v":0},{"$f":"CLASSALLOC!U1692","v":0},{"$f":"CLASSALLOC!V1692","v":0}]
[null,{"$f":"IF(OR((B567=\"~\"),(C574=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D568:D573)","v":0},0,{"$f":"SUM(F568:F573)","v":0},0,0,0,0,0,{"$f":"SUM(L568:L573)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B567=\"~\"),(C575=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$11","v":"Sales Specific Costs"},null,null,0]
[null,{"$f":"IF(OR((B576=\"~\"),(C577=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B576=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1696","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},{"$f":"CLASSALLOC!V1696","v":0}]
[null,{"$f":"IF(OR((B576=\"~\"),(C578=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B576=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1697","v":0},0,{"$f":"CLASSALLOC!H1697","v":0},{"$f":"CLASSALLOC!I1697","v":0},{"$f":"CLASSALLOC!J1697","v":0},{"$f":"CLASSALLOC!K1697","v":0},{"$f":"CLASSALLOC!L1697","v":0},{"$f":"CLASSALLOC!M1697","v":0},{"$f":"CLASSALLOC!N1697","v":0},{"$f":"CLASSALLOC!O1697","v":0},{"$f":"CLASSALLOC!P1697","v":0},{"$f":"CLASSALLOC!Q1697","v":0},{"$f":"CLASSALLOC!R1697","v":0},{"$f":"CLASSALLOC!S1697","v":0},{"$f":"CLASSALLOC!T1697","v":0},{"$f":"CLASSALLOC!U1697","v":0},{"$f":"CLASSALLOC!V1697","v":0}]
[null,{"$f":"IF(OR((B576=\"~\"),(C579=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B576=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1698","v":0},0,{"$f":"CLASSALLOC!H1698","v":0},{"$f":"CLASSALLOC!I1698","v":0},{"$f":"CLASSALLOC!J1698","v":0},{"$f":"CLASSALLOC!K1698","v":0},{"$f":"CLASSALLOC!L1698","v":0},{"$f":"CLASSALLOC!M1698","v":0},{"$f":"CLASSALLOC!N1698","v":0},{"$f":"CLASSALLOC!O1698","v":0},{"$f":"CLASSALLOC!P1698","v":0},{"$f":"CLASSALLOC!Q1698","v":0},{"$f":"CLASSALLOC!R1698","v":0},{"$f":"CLASSALLOC!S1698","v":0},{"$f":"CLASSALLOC!T1698","v":0},{"$f":"CLASSALLOC!U1698","v":0},{"$f":"CLASSALLOC!V1698","v":0}]
[null,{"$f":"IF(OR((B576=\"~\"),(C580=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B576=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1699","v":260917.06983939587},0,{"$f":"CLASSALLOC!H1699","v":222986.2783369247},{"$f":"CLASSALLOC!I1699","v":26921.279127978356},{"$f":"CLASSALLOC!J1699","v":3856.9950811453618},{"$f":"CLASSALLOC!K1699","v":818.76036650352},{"$f":"CLASSALLOC!L1699","v":591.91418614022382},{"$f":"CLASSALLOC!M1699","v":1510.9515285841885},{"$f":"CLASSALLOC!N1699","v":0},{"$f":"CLASSALLOC!O1699","v":4230.8912121194826},{"$f":"CLASSALLOC!P1699","v":0},{"$f":"CLASSALLOC!Q1699","v":0},{"$f":"CLASSALLOC!R1699","v":0},{"$f":"CLASSALLOC!S1699","v":0},{"$f":"CLASSALLOC!T1699","v":0},{"$f":"CLASSALLOC!U1699","v":0},{"$f":"CLASSALLOC!V1699","v":0}]
[null,{"$f":"IF(OR((B576=\"~\"),(C581=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B576=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1700","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},{"$f":"CLASSALLOC!V1700","v":0}]
[null,{"$f":"IF(OR((B576=\"~\"),(C582=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B576=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1701","v":0},0,{"$f":"CLASSALLOC!H1701","v":0},{"$f":"CLASSALLOC!I1701","v":0},{"$f":"CLASSALLOC!J1701","v":0},{"$f":"CLASSALLOC!K1701","v":0},{"$f":"CLASSALLOC!L1701","v":0},{"$f":"CLASSALLOC!M1701","v":0},{"$f":"CLASSALLOC!N1701","v":0},{"$f":"CLASSALLOC!O1701","v":0},{"$f":"CLASSALLOC!P1701","v":0},{"$f":"CLASSALLOC!Q1701","v":0},{"$f":"CLASSALLOC!R1701","v":0},{"$f":"CLASSALLOC!S1701","v":0},{"$f":"CLASSALLOC!T1701","v":0},{"$f":"CLASSALLOC!U1701","v":0},{"$f":"CLASSALLOC!V1701","v":0}]
[null,{"$f":"IF(OR((B576=\"~\"),(C583=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D577:D582)","v":260917.06983939587},0,{"$f":"SUM(F577:F582)","v":222986.2783369247},26921.279127978356,3856.9950811453618,818.76036650352,591.91418614022382,1510.9515285841885,{"$f":"SUM(L577:L582)","v":0},4230.8912121194826,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B576=\"~\"),(C584=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$12","v":"Transport Specific Costs"},null,null,0]
[null,{"$f":"IF(OR((B585=\"~\"),(C586=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B585=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1705","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},{"$f":"CLASSALLOC!V1705","v":0}]
[null,{"$f":"IF(OR((B585=\"~\"),(C587=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B585=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1706","v":0},0,{"$f":"CLASSALLOC!H1706","v":0},{"$f":"CLASSALLOC!I1706","v":0},{"$f":"CLASSALLOC!J1706","v":0},{"$f":"CLASSALLOC!K1706","v":0},{"$f":"CLASSALLOC!L1706","v":0},{"$f":"CLASSALLOC!M1706","v":0},{"$f":"CLASSALLOC!N1706","v":0},{"$f":"CLASSALLOC!O1706","v":0},{"$f":"CLASSALLOC!P1706","v":0},{"$f":"CLASSALLOC!Q1706","v":0},{"$f":"CLASSALLOC!R1706","v":0},{"$f":"CLASSALLOC!S1706","v":0},{"$f":"CLASSALLOC!T1706","v":0},{"$f":"CLASSALLOC!U1706","v":0},{"$f":"CLASSALLOC!V1706","v":0}]
[null,{"$f":"IF(OR((B585=\"~\"),(C588=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B585=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1707","v":0},0,{"$f":"CLASSALLOC!H1707","v":0},{"$f":"CLASSALLOC!I1707","v":0},{"$f":"CLASSALLOC!J1707","v":0},{"$f":"CLASSALLOC!K1707","v":0},{"$f":"CLASSALLOC!L1707","v":0},{"$f":"CLASSALLOC!M1707","v":0},{"$f":"CLASSALLOC!N1707","v":0},{"$f":"CLASSALLOC!O1707","v":0},{"$f":"CLASSALLOC!P1707","v":0},{"$f":"CLASSALLOC!Q1707","v":0},{"$f":"CLASSALLOC!R1707","v":0},{"$f":"CLASSALLOC!S1707","v":0},{"$f":"CLASSALLOC!T1707","v":0},{"$f":"CLASSALLOC!U1707","v":0},{"$f":"CLASSALLOC!V1707","v":0}]
[null,{"$f":"IF(OR((B585=\"~\"),(C589=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B585=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1708","v":0},0,{"$f":"CLASSALLOC!H1708","v":0},{"$f":"CLASSALLOC!I1708","v":0},{"$f":"CLASSALLOC!J1708","v":0},{"$f":"CLASSALLOC!K1708","v":0},{"$f":"CLASSALLOC!L1708","v":0},{"$f":"CLASSALLOC!M1708","v":0},{"$f":"CLASSALLOC!N1708","v":0},{"$f":"CLASSALLOC!O1708","v":0},{"$f":"CLASSALLOC!P1708","v":0},{"$f":"CLASSALLOC!Q1708","v":0},{"$f":"CLASSALLOC!R1708","v":0},{"$f":"CLASSALLOC!S1708","v":0},{"$f":"CLASSALLOC!T1708","v":0},{"$f":"CLASSALLOC!U1708","v":0},{"$f":"CLASSALLOC!V1708","v":0}]
[null,{"$f":"IF(OR((B585=\"~\"),(C590=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B585=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1709","v":7538.7798101664384},0,{"$f":"CLASSALLOC!H1709","v":0},{"$f":"CLASSALLOC!I1709","v":7.3071144336206633},{"$f":"CLASSALLOC!J1709","v":633.40716956589426},{"$f":"CLASSALLOC!K1709","v":1496.8765373776459},{"$f":"CLASSALLOC!L1709","v":22.7563569891031},{"$f":"CLASSALLOC!M1709","v":3545.4853031818075},{"$f":"CLASSALLOC!N1709","v":1832.9473286183666},{"$f":"CLASSALLOC!O1709","v":0},{"$f":"CLASSALLOC!P1709","v":0},{"$f":"CLASSALLOC!Q1709","v":0},{"$f":"CLASSALLOC!R1709","v":0},{"$f":"CLASSALLOC!S1709","v":0},{"$f":"CLASSALLOC!T1709","v":0},{"$f":"CLASSALLOC!U1709","v":0},{"$f":"CLASSALLOC!V1709","v":0}]
[null,{"$f":"IF(OR((B585=\"~\"),(C591=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B585=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1710","v":0},0,{"$f":"CLASSALLOC!H1710","v":0},{"$f":"CLASSALLOC!I1710","v":0},{"$f":"CLASSALLOC!J1710","v":0},{"$f":"CLASSALLOC!K1710","v":0},{"$f":"CLASSALLOC!L1710","v":0},{"$f":"CLASSALLOC!M1710","v":0},{"$f":"CLASSALLOC!N1710","v":0},{"$f":"CLASSALLOC!O1710","v":0},{"$f":"CLASSALLOC!P1710","v":0},{"$f":"CLASSALLOC!Q1710","v":0},{"$f":"CLASSALLOC!R1710","v":0},{"$f":"CLASSALLOC!S1710","v":0},{"$f":"CLASSALLOC!T1710","v":0},{"$f":"CLASSALLOC!U1710","v":0},{"$f":"CLASSALLOC!V1710","v":0}]
[null,{"$f":"IF(OR((B585=\"~\"),(C592=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D586:D591)","v":7538.7798101664384},0,{"$f":"SUM(F586:F591)","v":0},7.3071144336206633,633.40716956589426,1496.8765373776459,22.7563569891031,3545.4853031818075,{"$f":"SUM(L586:L591)","v":1832.9473286183666},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B585=\"~\"),(C593=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$13","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B594=\"~\"),(C595=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B594=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F1714","v":0},0,{"$f":"CLASSALLOC!H1714","v":0},{"$f":"CLASSALLOC!I1714","v":0},{"$f":"CLASSALLOC!J1714","v":0},{"$f":"CLASSALLOC!K1714","v":0},{"$f":"CLASSALLOC!L1714","v":0},{"$f":"CLASSALLOC!M1714","v":0},{"$f":"CLASSALLOC!N1714","v":0},{"$f":"CLASSALLOC!O1714","v":0},{"$f":"CLASSALLOC!P1714","v":0},{"$f":"CLASSALLOC!Q1714","v":0},{"$f":"CLASSALLOC!R1714","v":0},{"$f":"CLASSALLOC!S1714","v":0},{"$f":"CLASSALLOC!T1714","v":0},{"$f":"CLASSALLOC!U1714","v":0},{"$f":"CLASSALLOC!V1714","v":0}]
[null,{"$f":"IF(OR((B594=\"~\"),(C596=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B594=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F1715","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},{"$f":"CLASSALLOC!V1715","v":0}]
[null,{"$f":"IF(OR((B594=\"~\"),(C597=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B594=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F1716","v":0},0,{"$f":"CLASSALLOC!H1716","v":0},{"$f":"CLASSALLOC!I1716","v":0},{"$f":"CLASSALLOC!J1716","v":0},{"$f":"CLASSALLOC!K1716","v":0},{"$f":"CLASSALLOC!L1716","v":0},{"$f":"CLASSALLOC!M1716","v":0},{"$f":"CLASSALLOC!N1716","v":0},{"$f":"CLASSALLOC!O1716","v":0},{"$f":"CLASSALLOC!P1716","v":0},{"$f":"CLASSALLOC!Q1716","v":0},{"$f":"CLASSALLOC!R1716","v":0},{"$f":"CLASSALLOC!S1716","v":0},{"$f":"CLASSALLOC!T1716","v":0},{"$f":"CLASSALLOC!U1716","v":0},{"$f":"CLASSALLOC!V1716","v":0}]
[null,{"$f":"IF(OR((B594=\"~\"),(C598=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B594=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F1717","v":0},0,{"$f":"CLASSALLOC!H1717","v":0},{"$f":"CLASSALLOC!I1717","v":0},{"$f":"CLASSALLOC!J1717","v":0},{"$f":"CLASSALLOC!K1717","v":0},{"$f":"CLASSALLOC!L1717","v":0},{"$f":"CLASSALLOC!M1717","v":0},{"$f":"CLASSALLOC!N1717","v":0},{"$f":"CLASSALLOC!O1717","v":0},{"$f":"CLASSALLOC!P1717","v":0},{"$f":"CLASSALLOC!Q1717","v":0},{"$f":"CLASSALLOC!R1717","v":0},{"$f":"CLASSALLOC!S1717","v":0},{"$f":"CLASSALLOC!T1717","v":0},{"$f":"CLASSALLOC!U1717","v":0},{"$f":"CLASSALLOC!V1717","v":0}]
[null,{"$f":"IF(OR((B594=\"~\"),(C599=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B594=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F1718","v":0},0,{"$f":"CLASSALLOC!H1718","v":0},{"$f":"CLASSALLOC!I1718","v":0},{"$f":"CLASSALLOC!J1718","v":0},{"$f":"CLASSALLOC!K1718","v":0},{"$f":"CLASSALLOC!L1718","v":0},{"$f":"CLASSALLOC!M1718","v":0},{"$f":"CLASSALLOC!N1718","v":0},{"$f":"CLASSALLOC!O1718","v":0},{"$f":"CLASSALLOC!P1718","v":0},{"$f":"CLASSALLOC!Q1718","v":0},{"$f":"CLASSALLOC!R1718","v":0},{"$f":"CLASSALLOC!S1718","v":0},{"$f":"CLASSALLOC!T1718","v":0},{"$f":"CLASSALLOC!U1718","v":0},{"$f":"CLASSALLOC!V1718","v":0}]
[null,{"$f":"IF(OR((B594=\"~\"),(C600=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B594=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1719","v":0},0,{"$f":"CLASSALLOC!H1719","v":0},{"$f":"CLASSALLOC!I1719","v":0},{"$f":"CLASSALLOC!J1719","v":0},{"$f":"CLASSALLOC!K1719","v":0},{"$f":"CLASSALLOC!L1719","v":0},{"$f":"CLASSALLOC!M1719","v":0},{"$f":"CLASSALLOC!N1719","v":0},{"$f":"CLASSALLOC!O1719","v":0},{"$f":"CLASSALLOC!P1719","v":0},{"$f":"CLASSALLOC!Q1719","v":0},{"$f":"CLASSALLOC!R1719","v":0},{"$f":"CLASSALLOC!S1719","v":0},{"$f":"CLASSALLOC!T1719","v":0},{"$f":"CLASSALLOC!U1719","v":0},{"$f":"CLASSALLOC!V1719","v":0}]
[null,{"$f":"IF(OR((B594=\"~\"),(C601=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D595:D600)","v":0},0,{"$f":"SUM(F595:F600)","v":0},0,0,0,0,0,{"$f":"SUM(L595:L600)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B594=\"~\"),(C602=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$14","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B603=\"~\"),(C604=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B603=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F1723","v":0},0,{"$f":"CLASSALLOC!H1723","v":0},{"$f":"CLASSALLOC!I1723","v":0},{"$f":"CLASSALLOC!J1723","v":0},{"$f":"CLASSALLOC!K1723","v":0},{"$f":"CLASSALLOC!L1723","v":0},{"$f":"CLASSALLOC!M1723","v":0},{"$f":"CLASSALLOC!N1723","v":0},{"$f":"CLASSALLOC!O1723","v":0},{"$f":"CLASSALLOC!P1723","v":0},{"$f":"CLASSALLOC!Q1723","v":0},{"$f":"CLASSALLOC!R1723","v":0},{"$f":"CLASSALLOC!S1723","v":0},{"$f":"CLASSALLOC!T1723","v":0},{"$f":"CLASSALLOC!U1723","v":0},{"$f":"CLASSALLOC!V1723","v":0}]
[null,{"$f":"IF(OR((B603=\"~\"),(C605=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B603=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F1724","v":0},0,{"$f":"CLASSALLOC!H1724","v":0},{"$f":"CLASSALLOC!I1724","v":0},{"$f":"CLASSALLOC!J1724","v":0},{"$f":"CLASSALLOC!K1724","v":0},{"$f":"CLASSALLOC!L1724","v":0},{"$f":"CLASSALLOC!M1724","v":0},{"$f":"CLASSALLOC!N1724","v":0},{"$f":"CLASSALLOC!O1724","v":0},{"$f":"CLASSALLOC!P1724","v":0},{"$f":"CLASSALLOC!Q1724","v":0},{"$f":"CLASSALLOC!R1724","v":0},{"$f":"CLASSALLOC!S1724","v":0},{"$f":"CLASSALLOC!T1724","v":0},{"$f":"CLASSALLOC!U1724","v":0},{"$f":"CLASSALLOC!V1724","v":0}]
[null,{"$f":"IF(OR((B603=\"~\"),(C606=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B603=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F1725","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},{"$f":"CLASSALLOC!V1725","v":0}]
[null,{"$f":"IF(OR((B603=\"~\"),(C607=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B603=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F1726","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},{"$f":"CLASSALLOC!V1726","v":0}]
[null,{"$f":"IF(OR((B603=\"~\"),(C608=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B603=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F1727","v":0},0,{"$f":"CLASSALLOC!H1727","v":0},{"$f":"CLASSALLOC!I1727","v":0},{"$f":"CLASSALLOC!J1727","v":0},{"$f":"CLASSALLOC!K1727","v":0},{"$f":"CLASSALLOC!L1727","v":0},{"$f":"CLASSALLOC!M1727","v":0},{"$f":"CLASSALLOC!N1727","v":0},{"$f":"CLASSALLOC!O1727","v":0},{"$f":"CLASSALLOC!P1727","v":0},{"$f":"CLASSALLOC!Q1727","v":0},{"$f":"CLASSALLOC!R1727","v":0},{"$f":"CLASSALLOC!S1727","v":0},{"$f":"CLASSALLOC!T1727","v":0},{"$f":"CLASSALLOC!U1727","v":0},{"$f":"CLASSALLOC!V1727","v":0}]
[null,{"$f":"IF(OR((B603=\"~\"),(C609=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B603=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1728","v":0},0,{"$f":"CLASSALLOC!H1728","v":0},{"$f":"CLASSALLOC!I1728","v":0},{"$f":"CLASSALLOC!J1728","v":0},{"$f":"CLASSALLOC!K1728","v":0},{"$f":"CLASSALLOC!L1728","v":0},{"$f":"CLASSALLOC!M1728","v":0},{"$f":"CLASSALLOC!N1728","v":0},{"$f":"CLASSALLOC!O1728","v":0},{"$f":"CLASSALLOC!P1728","v":0},{"$f":"CLASSALLOC!Q1728","v":0},{"$f":"CLASSALLOC!R1728","v":0},{"$f":"CLASSALLOC!S1728","v":0},{"$f":"CLASSALLOC!T1728","v":0},{"$f":"CLASSALLOC!U1728","v":0},{"$f":"CLASSALLOC!V1728","v":0}]
[null,{"$f":"IF(OR((B603=\"~\"),(C610=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D604:D609)","v":0},0,{"$f":"SUM(F604:F609)","v":0},0,0,0,0,0,{"$f":"SUM(L604:L609)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B603=\"~\"),(C611=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$15","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B612=\"~\"),(C613=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B612=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"CLASSALLOC!F1732","v":0},0,{"$f":"CLASSALLOC!H1732","v":0},{"$f":"CLASSALLOC!I1732","v":0},{"$f":"CLASSALLOC!J1732","v":0},{"$f":"CLASSALLOC!K1732","v":0},{"$f":"CLASSALLOC!L1732","v":0},{"$f":"CLASSALLOC!M1732","v":0},{"$f":"CLASSALLOC!N1732","v":0},{"$f":"CLASSALLOC!O1732","v":0},{"$f":"CLASSALLOC!P1732","v":0},{"$f":"CLASSALLOC!Q1732","v":0},{"$f":"CLASSALLOC!R1732","v":0},{"$f":"CLASSALLOC!S1732","v":0},{"$f":"CLASSALLOC!T1732","v":0},{"$f":"CLASSALLOC!U1732","v":0},{"$f":"CLASSALLOC!V1732","v":0}]
[null,{"$f":"IF(OR((B612=\"~\"),(C614=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B612=\"~\",\"~\",INPUTS!$B$36)","v":"~"},{"$f":"CLASSALLOC!F1733","v":0},0,{"$f":"CLASSALLOC!H1733","v":0},{"$f":"CLASSALLOC!I1733","v":0},{"$f":"CLASSALLOC!J1733","v":0},{"$f":"CLASSALLOC!K1733","v":0},{"$f":"CLASSALLOC!L1733","v":0},{"$f":"CLASSALLOC!M1733","v":0},{"$f":"CLASSALLOC!N1733","v":0},{"$f":"CLASSALLOC!O1733","v":0},{"$f":"CLASSALLOC!P1733","v":0},{"$f":"CLASSALLOC!Q1733","v":0},{"$f":"CLASSALLOC!R1733","v":0},{"$f":"CLASSALLOC!S1733","v":0},{"$f":"CLASSALLOC!T1733","v":0},{"$f":"CLASSALLOC!U1733","v":0},{"$f":"CLASSALLOC!V1733","v":0}]
[null,{"$f":"IF(OR((B612=\"~\"),(C615=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B612=\"~\",\"~\",INPUTS!$B$37)","v":"~"},{"$f":"CLASSALLOC!F1734","v":0},0,{"$f":"CLASSALLOC!H1734","v":0},{"$f":"CLASSALLOC!I1734","v":0},{"$f":"CLASSALLOC!J1734","v":0},{"$f":"CLASSALLOC!K1734","v":0},{"$f":"CLASSALLOC!L1734","v":0},{"$f":"CLASSALLOC!M1734","v":0},{"$f":"CLASSALLOC!N1734","v":0},{"$f":"CLASSALLOC!O1734","v":0},{"$f":"CLASSALLOC!P1734","v":0},{"$f":"CLASSALLOC!Q1734","v":0},{"$f":"CLASSALLOC!R1734","v":0},{"$f":"CLASSALLOC!S1734","v":0},{"$f":"CLASSALLOC!T1734","v":0},{"$f":"CLASSALLOC!U1734","v":0},{"$f":"CLASSALLOC!V1734","v":0}]
[null,{"$f":"IF(OR((B612=\"~\"),(C616=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B612=\"~\",\"~\",INPUTS!$B$38)","v":"~"},{"$f":"CLASSALLOC!F1735","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},{"$f":"CLASSALLOC!V1735","v":0}]
[null,{"$f":"IF(OR((B612=\"~\"),(C617=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B612=\"~\",\"~\",INPUTS!$B$39)","v":"~"},{"$f":"CLASSALLOC!F1736","v":0},0,{"$f":"CLASSALLOC!H1736","v":0},{"$f":"CLASSALLOC!I1736","v":0},{"$f":"CLASSALLOC!J1736","v":0},{"$f":"CLASSALLOC!K1736","v":0},{"$f":"CLASSALLOC!L1736","v":0},{"$f":"CLASSALLOC!M1736","v":0},{"$f":"CLASSALLOC!N1736","v":0},{"$f":"CLASSALLOC!O1736","v":0},{"$f":"CLASSALLOC!P1736","v":0},{"$f":"CLASSALLOC!Q1736","v":0},{"$f":"CLASSALLOC!R1736","v":0},{"$f":"CLASSALLOC!S1736","v":0},{"$f":"CLASSALLOC!T1736","v":0},{"$f":"CLASSALLOC!U1736","v":0},{"$f":"CLASSALLOC!V1736","v":0}]
[null,{"$f":"IF(OR((B612=\"~\"),(C618=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B612=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1737","v":0},0,{"$f":"CLASSALLOC!H1737","v":0},{"$f":"CLASSALLOC!I1737","v":0},{"$f":"CLASSALLOC!J1737","v":0},{"$f":"CLASSALLOC!K1737","v":0},{"$f":"CLASSALLOC!L1737","v":0},{"$f":"CLASSALLOC!M1737","v":0},{"$f":"CLASSALLOC!N1737","v":0},{"$f":"CLASSALLOC!O1737","v":0},{"$f":"CLASSALLOC!P1737","v":0},{"$f":"CLASSALLOC!Q1737","v":0},{"$f":"CLASSALLOC!R1737","v":0},{"$f":"CLASSALLOC!S1737","v":0},{"$f":"CLASSALLOC!T1737","v":0},{"$f":"CLASSALLOC!U1737","v":0},{"$f":"CLASSALLOC!V1737","v":0}]
[null,{"$f":"IF(OR((B612=\"~\"),(C619=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D613:D618)","v":0},{"$f":"ROUND((SUM(F619:T619)-D619),1)","v":0},{"$f":"SUM(F613:F618)","v":0},0,0,0,0,0,{"$f":"SUM(L613:L618)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B612=\"~\"),(C620=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,"TOTAL",null,null,0]
[null,{"$f":"IF(OR((B621=\"~\"),(C622=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B621=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"CLASSALLOC!F1741","v":7250330.3871271079},0,{"$f":"CLASSALLOC!H1741","v":5078380.5114478441},{"$f":"CLASSALLOC!I1741","v":1802528.3163625188},{"$f":"CLASSALLOC!J1741","v":289669.90419347945},{"$f":"CLASSALLOC!K1741","v":42106.148135829586},{"$f":"CLASSALLOC!L1741","v":7232.9899781006261},{"$f":"CLASSALLOC!M1741","v":18239.1162718015},{"$f":"CLASSALLOC!N1741","v":12173.400737533788},{"$f":"CLASSALLOC!O1741","v":0},{"$f":"CLASSALLOC!P1741","v":0},{"$f":"CLASSALLOC!Q1741","v":0},{"$f":"CLASSALLOC!R1741","v":0},{"$f":"CLASSALLOC!S1741","v":0},{"$f":"CLASSALLOC!T1741","v":0},{"$f":"CLASSALLOC!U1741","v":0},{"$f":"CLASSALLOC!V1741","v":0}]
[null,{"$f":"IF(OR((B621=\"~\"),(C623=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B621=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},{"$f":"CLASSALLOC!F1742","v":3290427.2107224995},0,{"$f":"CLASSALLOC!H1742","v":1847295.6474544764},{"$f":"CLASSALLOC!I1742","v":710033.1378164026},{"$f":"CLASSALLOC!J1742","v":261655.87443053303},{"$f":"CLASSALLOC!K1742","v":227471.14386157272},{"$f":"CLASSALLOC!L1742","v":24415.793244412365},{"$f":"CLASSALLOC!M1742","v":207415.92976279213},{"$f":"CLASSALLOC!N1742","v":12139.684152310783},{"$f":"CLASSALLOC!O1742","v":0},{"$f":"CLASSALLOC!P1742","v":0},{"$f":"CLASSALLOC!Q1742","v":0},{"$f":"CLASSALLOC!R1742","v":0},{"$f":"CLASSALLOC!S1742","v":0},{"$f":"CLASSALLOC!T1742","v":0},{"$f":"CLASSALLOC!U1742","v":0},{"$f":"CLASSALLOC!V1742","v":0}]
[null,{"$f":"IF(OR((B621=\"~\"),(C624=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B621=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},{"$f":"CLASSALLOC!F1743","v":7618439.7373456135},0,{"$f":"CLASSALLOC!H1743","v":4897764.3035927583},{"$f":"CLASSALLOC!I1743","v":2400379.4168898668},{"$f":"CLASSALLOC!J1743","v":129763.16531879669},{"$f":"CLASSALLOC!K1743","v":69632.964140553857},{"$f":"CLASSALLOC!L1743","v":13620.164615948644},{"$f":"CLASSALLOC!M1743","v":13440.190418345726},{"$f":"CLASSALLOC!N1743","v":11919.211800990801},{"$f":"CLASSALLOC!O1743","v":81920.320568352807},{"$f":"CLASSALLOC!P1743","v":0},{"$f":"CLASSALLOC!Q1743","v":0},{"$f":"CLASSALLOC!R1743","v":0},{"$f":"CLASSALLOC!S1743","v":0},{"$f":"CLASSALLOC!T1743","v":0},{"$f":"CLASSALLOC!U1743","v":0},{"$f":"CLASSALLOC!V1743","v":0}]
[null,{"$f":"IF(OR((B621=\"~\"),(C625=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B621=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},{"$f":"CLASSALLOC!F1744","v":466588.10641804605},0,{"$f":"CLASSALLOC!H1744","v":369797.87337871641},{"$f":"CLASSALLOC!I1744","v":79249.158933644969},{"$f":"CLASSALLOC!J1744","v":10116.982419311873},{"$f":"CLASSALLOC!K1744","v":959.62385976999133},{"$f":"CLASSALLOC!L1744","v":722.62508589909453},{"$f":"CLASSALLOC!M1744","v":1510.9515285841885},{"$f":"CLASSALLOC!N1744","v":0},{"$f":"CLASSALLOC!O1744","v":4230.8912121194826},{"$f":"CLASSALLOC!P1744","v":0},{"$f":"CLASSALLOC!Q1744","v":0},{"$f":"CLASSALLOC!R1744","v":0},{"$f":"CLASSALLOC!S1744","v":0},{"$f":"CLASSALLOC!T1744","v":0},{"$f":"CLASSALLOC!U1744","v":0},{"$f":"CLASSALLOC!V1744","v":0}]
[null,{"$f":"IF(OR((B621=\"~\"),(C626=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B621=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},{"$f":"CLASSALLOC!F1745","v":7538.7798101664384},0,{"$f":"CLASSALLOC!H1745","v":0},{"$f":"CLASSALLOC!I1745","v":7.3071144336206633},{"$f":"CLASSALLOC!J1745","v":633.40716956589426},{"$f":"CLASSALLOC!K1745","v":1496.8765373776459},{"$f":"CLASSALLOC!L1745","v":22.7563569891031},{"$f":"CLASSALLOC!M1745","v":3545.4853031818075},{"$f":"CLASSALLOC!N1745","v":1832.9473286183666},{"$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},{"$f":"CLASSALLOC!V1745","v":0}]
[null,{"$f":"IF(OR((B621=\"~\"),(C627=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B621=\"~\",\"~\",INPUTS!$B$40)","v":"~"},{"$f":"CLASSALLOC!F1746","v":0},0,{"$f":"CLASSALLOC!H1746","v":0},{"$f":"CLASSALLOC!I1746","v":0},{"$f":"CLASSALLOC!J1746","v":0},{"$f":"CLASSALLOC!K1746","v":0},{"$f":"CLASSALLOC!L1746","v":0},{"$f":"CLASSALLOC!M1746","v":0},{"$f":"CLASSALLOC!N1746","v":0},{"$f":"CLASSALLOC!O1746","v":0},{"$f":"CLASSALLOC!P1746","v":0},{"$f":"CLASSALLOC!Q1746","v":0},{"$f":"CLASSALLOC!R1746","v":0},{"$f":"CLASSALLOC!S1746","v":0},{"$f":"CLASSALLOC!T1746","v":0},{"$f":"CLASSALLOC!U1746","v":0},{"$f":"CLASSALLOC!V1746","v":0}]
[null,{"$f":"IF(OR((B621=\"~\"),(C628=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D622:D627)","v":18633324.221423436},0,{"$f":"SUM(F622:F627)","v":12193238.335873796},4992197.3371168673,691839.33353168692,341666.75653510384,46014.329281349841,244151.67328470535,{"$f":"SUM(L622:L627)","v":38065.244019453734},86151.211780472295,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B621=\"~\"),(C629=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"CONCATENATE(\"Total \",A529)","v":"Total Income Taxes Allocated"},null,{"$f":"SUM(D622:D627)","v":18633324.221423436},0,{"$f":"SUM(F622:F627)","v":12193238.335873796},4992197.3371168673,691839.33353168692,341666.75653510384,46014.329281349841,244151.67328470535,{"$f":"SUM(L622:L627)","v":38065.244019453734},86151.211780472295,0,0,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
["Revenue Requirement",null,null,null,0]
[null,null,null,null,0]
[null,{"$f":"INPUTS!$F$6","v":"Gas Supply"},null,null,0]
[null,{"$f":"IF(OR((B635=\"~\"),(C636=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B635=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"D7+D110+D324","v":659967.83940922585},0,{"$f":"F7+F110+F324","v":471096.62493922259},{"$f":"G7+G110+G324","v":167912.40201196301},20087.370526374471,452.01004890719474,419.43188275860837,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B635=\"~\"),(C637=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B635=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},3112030.0756360809,0,{"$f":"F8+F111+F325","v":1990201.6539909055},764839.62491621799,213491.08842714975,{"$f":"I8+I111+I325","v":47135.788580811393},30669.970828231679,68532.77209940672,-2840.8232066421069,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B635=\"~\"),(C638=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B635=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B635=\"~\"),(C639=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B635=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B635=\"~\"),(C640=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B635=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B635=\"~\"),(C641=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B635=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B635=\"~\"),(C642=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D636:D641)","v":3771997.915045307},0,{"$f":"SUM(F636:F641)","v":2461298.2789301281},932752.02692818106,233578.45895352421,47587.798629718585,31089.402710990285,68532.77209940672,{"$f":"SUM(L636:L641)","v":-2840.8232066421069},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B635=\"~\"),(C643=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$7","v":"Storage"},null,null,0]
[null,{"$f":"IF(OR((B644=\"~\"),(C645=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B644=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"D16+D119+D333","v":10089184.912322275},{"$f":"ROUND((SUM(F645:T645)-D645),1)","v":0},{"$f":"F16+F119+F333","v":7094785.7782028057},2285223.2348733437,429803.57530068187,66690.179172241958,84043.750757152113,128638.39401604915,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B644=\"~\"),(C646=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B644=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},1197402.6566612953,0,{"$f":"F17+F120+F334","v":612376.54298939963},235375.28750455804,86770.917341817083,91423.592770371673,9798.3917617198313,124411.80144288152,37246.122850547443,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B644=\"~\"),(C647=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B644=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},0,0,{"$f":"F18+F121+F335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B644=\"~\"),(C648=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B644=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},3064310.5070800623,0,{"$f":"F19+F122+F336","v":2187358.6127218711},779637.59296952933,93268.0910916508,2098.737331522047,1947.4729654888838,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B644=\"~\"),(C649=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B644=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},0,0,{"$f":"F20+F123+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B644=\"~\"),(C650=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B644=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,{"$f":"F21+F124+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B644=\"~\"),(C651=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D645:D650)","v":14350898.076063633},0,{"$f":"SUM(F645:F650)","v":9894520.9339140765},3300236.115347431,609842.5837341497,160212.50927413569,95789.615484360824,253050.19545893068,{"$f":"SUM(L645:L650)","v":37246.122850547443},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B644=\"~\"),(C652=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$8","v":"Transmission"},null,null,0]
[null,{"$f":"IF(OR((B653=\"~\"),(C654=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B653=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"D25+D128+D342","v":3073.2973478299559},{"$f":"ROUND((SUM(F654:T654)-D654),1)","v":0},{"$f":"F25+F128+F342","v":1959.54852715882},712.49065950026511,153.85028310174457,88.762001744013361,9.5764344348116204,107.86402334743202,41.205418542868593,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B653=\"~\"),(C655=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B653=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},0,0,{"$f":"F26+F129+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B653=\"~\"),(C656=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B653=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},0,0,{"$f":"F27+F130+F344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B653=\"~\"),(C657=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B653=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},0,0,{"$f":"F28+F131+F345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B653=\"~\"),(C658=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B653=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},0,0,{"$f":"F29+F132+F346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B653=\"~\"),(C659=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B653=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,{"$f":"F30+F133+F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B653=\"~\"),(C660=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D654:D659)","v":3073.2973478299559},0,{"$f":"SUM(F654:F659)","v":1959.54852715882},712.49065950026511,153.85028310174457,88.762001744013361,9.5764344348116204,107.86402334743202,{"$f":"SUM(L654:L659)","v":41.205418542868593},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B653=\"~\"),(C661=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$9","v":"Distribution"},null,null,0]
[null,{"$f":"IF(OR((B662=\"~\"),(C663=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B662=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"D34+D137+D351","v":159504566.00627923},{"$f":"ROUND((SUM(F663:T663)-D663),1)","v":0},{"$f":"F34+F137+F351","v":111344130.82087535},39725822.242665105,6415324.9059981201,1052701.8913371162,115951.11124737574,{"$f":"K34+K137+K351","v":509778.53366437129},340856.50049177458,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B662=\"~\"),(C664=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B662=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},113644691.32787003,0,{"$f":"F35+F138+F352","v":69577646.380674914},24250026.470306713,7583783.7212879052,5814584.4344868064,727566.22162442224,4969663.6157514649,388278.09415670793,333142.38958111632,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B662=\"~\"),(C665=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B662=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},220631457.66852397,0,{"$f":"F36+F139+F353","v":148409704.57309854},62568878.984559335,3006809.5371566345,1623768.0977864033,320467.29277560127,305516.77417283045,278262.10766943218,4118050.3013051818,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B662=\"~\"),(C666=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B662=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},0,0,{"$f":"F37+F140+F354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B662=\"~\"),(C667=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B662=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},0,0,{"$f":"F38+F141+F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B662=\"~\"),(C668=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B662=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,{"$f":"F39+F142+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B662=\"~\"),(C669=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D663:D668)","v":493780715.00267321},0,{"$f":"SUM(F663:F668)","v":329331481.77464879},126544727.69753116,17005918.164442658,8491054.4236103259,1163984.6256473991,5784958.9235886661,{"$f":"SUM(L663:L668)","v":1007396.7023179147},4451192.6908862982,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B662=\"~\"),(C670=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$10","v":"Gas Costs"},null,null,0]
[null,{"$f":"IF(OR((B671=\"~\"),(C672=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B671=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"D43+D146+D360","v":0},{"$f":"ROUND((SUM(F672:T672)-D672),1)","v":0},{"$f":"F43+F146+F360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B671=\"~\"),(C673=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B671=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},0,0,{"$f":"F44+F147+F361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B671=\"~\"),(C674=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B671=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},0,0,{"$f":"F45+F148+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B671=\"~\"),(C675=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B671=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},0,0,{"$f":"F46+F149+F363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B671=\"~\"),(C676=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B671=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},0,0,{"$f":"F47+F150+F364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B671=\"~\"),(C677=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B671=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,{"$f":"F48+F151+F365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B671=\"~\"),(C678=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D672:D677)","v":0},0,{"$f":"SUM(F672:F677)","v":0},0,0,0,0,0,{"$f":"SUM(L672:L677)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B671=\"~\"),(C679=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$11","v":"Sales Specific Costs"},null,null,0]
[null,{"$f":"IF(OR((B680=\"~\"),(C681=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B680=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"D52+D155+D369","v":0},{"$f":"ROUND((SUM(F681:T681)-D681),1)","v":0},{"$f":"F52+F155+F369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B680=\"~\"),(C682=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B680=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},0,0,{"$f":"F53+F156+F370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B680=\"~\"),(C683=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B680=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},0,0,{"$f":"F54+F157+F371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B680=\"~\"),(C684=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B680=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},29706262.229858354,0,{"$f":"F55+F158+F372","v":24432220.772965651},3692355.7983251009,632828.30320682633,86768.120682481807,99340.901212171273,134536.55307171421,0,628211.78039440024,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B680=\"~\"),(C685=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B680=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},0,0,{"$f":"F56+F159+F373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B680=\"~\"),(C686=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B680=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,{"$f":"F57+F160+F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B680=\"~\"),(C687=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D681:D686)","v":29706262.229858354},{"$f":"ROUND((SUM(F687:T687)-D687),1)","v":0},{"$f":"SUM(F681:F686)","v":24432220.772965651},3692355.7983251009,632828.30320682633,86768.120682481807,99340.901212171273,134536.55307171421,{"$f":"SUM(L681:L686)","v":0},628211.78039440024,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B680=\"~\"),(C688=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$12","v":"Transport Specific Costs"},null,null,0]
[null,{"$f":"IF(OR((B689=\"~\"),(C690=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B689=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"D61+D164+D378","v":0},0,{"$f":"F61+F164+F378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B689=\"~\"),(C691=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B689=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},0,0,{"$f":"F62+F165+F379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B689=\"~\"),(C692=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B689=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},0,0,{"$f":"F63+F166+F380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B689=\"~\"),(C693=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B689=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},0,0,{"$f":"F64+F167+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B689=\"~\"),(C694=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B689=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},835129.80725598452,0,{"$f":"F65+F168+F382","v":0},1572.7301778546846,106493.56974591156,198566.52239650584,3808.3205478487907,342241.28237689432,182447.3820109693,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B689=\"~\"),(C695=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B689=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,{"$f":"F66+F169+F383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B689=\"~\"),(C696=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D690:D695)","v":835129.80725598452},0,{"$f":"SUM(F690:F695)","v":0},1572.7301778546846,106493.56974591156,198566.52239650584,3808.3205478487907,342241.28237689432,{"$f":"SUM(L690:L695)","v":182447.3820109693},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B689=\"~\"),(C697=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"INPUTS!$F$13","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B698=\"~\"),(C699=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B698=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"D70+D173+D387","v":0},0,{"$f":"F70+F173+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B698=\"~\"),(C700=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B698=\"~\",\"~\",INPUTS!$B$36)","v":"~"},0,0,{"$f":"F71+F174+F388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B698=\"~\"),(C701=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B698=\"~\",\"~\",INPUTS!$B$37)","v":"~"},0,0,{"$f":"F72+F175+F389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B698=\"~\"),(C702=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B698=\"~\",\"~\",INPUTS!$B$38)","v":"~"},0,0,{"$f":"F73+F176+F390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B698=\"~\"),(C703=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B698=\"~\",\"~\",INPUTS!$B$39)","v":"~"},0,0,{"$f":"F74+F177+F391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B698=\"~\"),(C704=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B698=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,{"$f":"F75+F178+F392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B698=\"~\"),(C705=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D699:D704)","v":0},0,{"$f":"SUM(F699:F704)","v":0},0,0,0,0,0,{"$f":"SUM(L699:L704)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B698=\"~\"),(C706=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$14","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B707=\"~\"),(C708=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B707=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"D79+D182+D396","v":0},0,{"$f":"F79+F182+F396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B707=\"~\"),(C709=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B707=\"~\",\"~\",INPUTS!$B$36)","v":"~"},0,0,{"$f":"F80+F183+F397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B707=\"~\"),(C710=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B707=\"~\",\"~\",INPUTS!$B$37)","v":"~"},0,0,{"$f":"F81+F184+F398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B707=\"~\"),(C711=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B707=\"~\",\"~\",INPUTS!$B$38)","v":"~"},0,0,{"$f":"F82+F185+F399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B707=\"~\"),(C712=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B707=\"~\",\"~\",INPUTS!$B$39)","v":"~"},0,0,{"$f":"F83+F186+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B707=\"~\"),(C713=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B707=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,{"$f":"F84+F187+F401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B707=\"~\"),(C714=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D708:D713)","v":0},0,{"$f":"SUM(F708:F713)","v":0},0,0,0,0,0,{"$f":"SUM(L708:L713)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B707=\"~\"),(C715=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$15","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B716=\"~\"),(C717=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B716=\"~\",\"~\",INPUTS!$B$35)","v":"~"},{"$f":"D88+D191+D405","v":0},0,{"$f":"F88+F191+F405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B716=\"~\"),(C718=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B716=\"~\",\"~\",INPUTS!$B$36)","v":"~"},0,0,{"$f":"F89+F192+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B716=\"~\"),(C719=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B716=\"~\",\"~\",INPUTS!$B$37)","v":"~"},0,0,{"$f":"F90+F193+F407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B716=\"~\"),(C720=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B716=\"~\",\"~\",INPUTS!$B$38)","v":"~"},0,0,{"$f":"F91+F194+F408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B716=\"~\"),(C721=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B716=\"~\",\"~\",INPUTS!$B$39)","v":"~"},0,0,{"$f":"F92+F195+F409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B716=\"~\"),(C722=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B716=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,{"$f":"F93+F196+F410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B716=\"~\"),(C723=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D717:D722)","v":0},0,{"$f":"SUM(F717:F722)","v":0},0,0,0,0,0,{"$f":"SUM(L717:L722)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B716=\"~\"),(C724=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,"TOTAL",null,null,0]
[null,{"$f":"IF(OR((B725=\"~\"),(C726=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B725=\"~\",\"~\",INPUTS!$B$35)","v":"DEM"},{"$f":"D97+D200+D414","v":170256792.05535853},{"$f":"ROUND((SUM(F726:T726)-D726),1)","v":0},{"$f":"F97+F200+F414","v":118911972.77254453},42179670.370209917,{"$f":"H97+H200+H414","v":6865369.7021082779},1119932.8425600093,{"$f":"J97+J200+J414","v":200423.87032172128},638524.79170376784,340897.70591031748,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B725=\"~\"),(C727=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B725=\"~\",\"~\",INPUTS!$B$36)","v":"COM"},117954124.06016743,0,{"$f":"F98+F201+F415","v":72180224.577655211},25250241.382727485,7884045.7270568721,5953143.8158379886,768034.58421437372,5162608.1892937534,422683.3938006133,333142.38958111632,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B725=\"~\"),(C728=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B725=\"~\",\"~\",INPUTS!$B$37)","v":"CUS"},220631457.66852397,0,{"$f":"F99+F202+F416","v":148409704.57309854},62568878.984559335,3006809.5371566345,1623768.0977864033,320467.29277560127,305516.77417283045,278262.10766943218,4118050.3013051818,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B725=\"~\"),(C729=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B725=\"~\",\"~\",INPUTS!$B$38)","v":"DIRS"},32770572.736938417,0,{"$f":"F100+F203+F417","v":26619579.385687526},4471993.3912946302,726096.3942984771,88866.858014003854,101288.37417766018,134536.55307171421,0,628211.78039440024,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B725=\"~\"),(C730=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B725=\"~\",\"~\",INPUTS!$B$39)","v":"DIRT"},835129.80725598452,0,{"$f":"F101+F204+F418","v":0},1572.7301778546846,106493.56974591156,198566.52239650584,3808.3205478487907,342241.28237689432,182447.3820109693,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B725=\"~\"),(C731=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B725=\"~\",\"~\",INPUTS!$B$40)","v":"~"},0,0,{"$f":"F102+F205+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B725=\"~\"),(C732=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D726:D731)","v":542448076.32824433},0,{"$f":"SUM(F726:F731)","v":366121481.30898583},134472356.85896921,18588814.930366173,8984278.136594912,1394022.4420372052,6583427.5906189606,{"$f":"SUM(L726:L731)","v":1224290.5893913324},5079404.4712806987,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B725=\"~\"),(C733=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"CONCATENATE(\"Total \",A633)","v":"Total Revenue Requirement"},null,{"$f":"SUM(D726:D731)","v":542448076.32824433},0,{"$f":"SUM(F726:F731)","v":366121481.30898583},134472356.85896921,18588814.930366173,8984278.136594912,1394022.4420372052,6583427.5906189606,{"$f":"SUM(L726:L731)","v":1224290.5893913324},5079404.4712806987,0,0,0,0,0,0,0]
[null,null,null,null,"END"]

{"sheet":"SUMMARY","index":12,"n_rows":393,"n_cols":14,"rows_kept":393,"cut":false,"hidden":false,"merged":[]}
["Puget Sound Energy - 2019 Gas Cost of Service Study"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Proposed Test Year"}]
["Summary"]
[]
[]
["Line No.",null,"Description",null,"Total Company",null,{"$f":"INPUTS!$C$16","v":"Residential (16,23,53)"},{"$f":"INPUTS!$C$17","v":"Comm. & Indus. (31,31T)"},{"$f":"INPUTS!$C$18","v":"Large Volume (41,41T)"},{"$f":"INPUTS!$C$19","v":"Interruptible (85, 85T)"},{"$f":"INPUTS!$C$20","v":"Limited Interruptible (86, 86T)"},{"$f":"INPUTS!$C$21","v":"Non-Exclusive Interruptible (87, 87T)"},{"$f":"INPUTS!$C$22","v":"Contracts"},{"$f":"INPUTS!$C$23","v":"Rentals"}]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)"]
[]
[null,null,"Rate Base"]
[1,null,"Plant in Service",null,{"$f":"CLASSALLOC!F319","v":4355396430.0354624},null,{"$f":"CLASSALLOC!H319","v":2825956905.447979},{"$f":"CLASSALLOC!I319","v":1204733280.9311824},{"$f":"CLASSALLOC!J319","v":152061513.69432837},{"$f":"CLASSALLOC!K319","v":76729473.387565106},{"$f":"CLASSALLOC!L319","v":9996400.539211249},{"$f":"CLASSALLOC!M319","v":54282042.972205132},{"$f":"CLASSALLOC!N319","v":8224667.1634249166},{"$f":"CLASSALLOC!O319","v":23412145.899566386}]
[{"$f":"A10+1","v":2},null,"Accumulated Reserve",null,{"$f":"CLASSALLOC!F477","v":-1656631761.3504488},null,{"$f":"CLASSALLOC!H477","v":-1061904115.0672081},{"$f":"CLASSALLOC!I477","v":-478394486.18701065},{"$f":"CLASSALLOC!J477","v":-51839369.791484185},{"$f":"CLASSALLOC!K477","v":-27165391.77196775},{"$f":"CLASSALLOC!L477","v":-3447194.9327307628},{"$f":"CLASSALLOC!M477","v":-19231016.979409035},{"$f":"CLASSALLOC!N477","v":-2850566.8325094907},{"$f":"CLASSALLOC!O477","v":-11799619.788128769}]
[{"$f":"A11+1","v":3},null,"Other Rate Base Items",null,{"$f":"CLASSALLOC!F635","v":-556115944.61684597},null,{"$f":"CLASSALLOC!H635","v":-361950500.30301833},{"$f":"CLASSALLOC!I635","v":-152285280.32231849},{"$f":"CLASSALLOC!J635","v":-20667436.023747373},{"$f":"CLASSALLOC!K635","v":-10275770.456133986},{"$f":"CLASSALLOC!L635","v":-1258011.0374415817},{"$f":"CLASSALLOC!M635","v":-6975988.762395829},{"$f":"CLASSALLOC!N635","v":-996972.25862798712},{"$f":"CLASSALLOC!O635","v":-1705985.4531624101}]
[{"$f":"A12+1","v":4},null,"TOTAL RATE BASE",null,{"$f":"SUM(E10:E12)","v":2142648724.0681677},null,{"$f":"SUM(G10:G12)","v":1402102290.0777526},574053514.4218533,79554707.879096821,39288311.159463368,5291194.5690389052,28075037.230400264,4377128.0722874384,9906540.6582752075]
[]
[null,null,"Revenue at Current Rates"]
[{"$f":"A13+1","v":5},null,"Gas Service Revenue",null,{"$f":"CLASSALLOC!F2227+CLASSALLOC!F2228","v":444001886.38982129},null,{"$f":"CLASSALLOC!H2227+CLASSALLOC!H2228","v":314237754.38196468},{"$f":"CLASSALLOC!I2227+CLASSALLOC!I2228","v":93373535.17081517},{"$f":"CLASSALLOC!J2227+CLASSALLOC!J2228","v":19479056.632645205},{"$f":"CLASSALLOC!K2227+CLASSALLOC!K2228","v":8511725.4707787875},{"$f":"CLASSALLOC!L2227+CLASSALLOC!L2228","v":2062207.6317832225},{"$f":"CLASSALLOC!M2227+CLASSALLOC!M2228","v":4618690.5186672322},{"$f":"CLASSALLOC!N2227+CLASSALLOC!N2228","v":1718916.583166973},{"$f":"CLASSALLOC!O2227+CLASSALLOC!O2228","v":0}]
[{"$f":"A16+1","v":6},null,"Rental Revenues",null,{"$f":"CLASSALLOC!F2230","v":5310380.6899999985},null,{"$f":"CLASSALLOC!H2230","v":0},{"$f":"CLASSALLOC!I2230","v":0},{"$f":"CLASSALLOC!J2230","v":0},{"$f":"CLASSALLOC!K2230","v":0},{"$f":"CLASSALLOC!L2230","v":0},{"$f":"CLASSALLOC!M2230","v":0},{"$f":"CLASSALLOC!N2230","v":0},{"$f":"CLASSALLOC!O2230","v":5310380.6899999985}]
[{"$f":"A17+1","v":7},null,"Other Revenues",null,{"$f":"CLASSALLOC!F2229+CLASSALLOC!F2231","v":5039913.28},null,{"$f":"CLASSALLOC!H2229+CLASSALLOC!H2231","v":4714866.2914596405},{"$f":"CLASSALLOC!I2229+CLASSALLOC!I2231","v":243618.28540779173},{"$f":"CLASSALLOC!J2229+CLASSALLOC!J2231","v":-14275.003398166793},{"$f":"CLASSALLOC!K2229+CLASSALLOC!K2231","v":-117055.40335754609},{"$f":"CLASSALLOC!L2229+CLASSALLOC!L2231","v":-100.81259004905286},{"$f":"CLASSALLOC!M2229+CLASSALLOC!M2231","v":0},{"$f":"CLASSALLOC!N2229+CLASSALLOC!N2231","v":0},{"$f":"CLASSALLOC!O2229+CLASSALLOC!O2231","v":212859.92247832956}]
[{"$f":"A18+1","v":8},null,"TOTAL REVENUE",null,{"$f":"SUM(E16:E18)","v":454352180.35982126},null,{"$f":"SUM(G16:G18)","v":318952620.6734243},{"$f":"SUM(H16:H18)","v":93617153.456222966},19464781.62924704,8394670.0674212407,2062106.8191931734,4618690.5186672322,1718916.583166973,5523240.6124783279]
[]
[null,null,"Expenses at Current Rates"]
[9,null,"Operation and Maintenance",null,{"$f":"CLASSALLOC!F$1111-ACCOUNTALLOC!D344-ACCOUNTALLOC!D387","v":158410808.92325169},null,{"$f":"CLASSALLOC!H$1111-ACCOUNTALLOC!L344-ACCOUNTALLOC!L387","v":112866714.42161746},{"$f":"CLASSALLOC!I$1111-ACCOUNTALLOC!T344-ACCOUNTALLOC!T387","v":34443870.419577047},{"$f":"CLASSALLOC!J$1111-ACCOUNTALLOC!AB344-ACCOUNTALLOC!AB387","v":4651548.6634105826},{"$f":"CLASSALLOC!K$1111-ACCOUNTALLOC!AJ344-ACCOUNTALLOC!AJ387","v":2155457.3132736753},{"$f":"CLASSALLOC!L$1111-ACCOUNTALLOC!AR344-ACCOUNTALLOC!AR387","v":396592.03804561245},{"$f":"CLASSALLOC!M$1111-ACCOUNTALLOC!AZ344-ACCOUNTALLOC!AZ387","v":1808272.8399169834},{"$f":"CLASSALLOC!N$1111-ACCOUNTALLOC!BH344-ACCOUNTALLOC!BH387","v":375768.93906844739},{"$f":"CLASSALLOC!O$1111-ACCOUNTALLOC!BP344-ACCOUNTALLOC!BP387","v":1712584.2883418663}]
[10,null,"Depreciation Expense",null,{"$f":"CLASSALLOC!F$1429","v":177408712.6777178},null,{"$f":"CLASSALLOC!H$1429","v":116650091.00817782},{"$f":"CLASSALLOC!I$1429","v":46433518.024183184},{"$f":"CLASSALLOC!J$1429","v":6167619.092135109},{"$f":"CLASSALLOC!K$1429","v":3051060.3559015291},{"$f":"CLASSALLOC!L$1429","v":438319.58642341354},{"$f":"CLASSALLOC!M$1429","v":2133487.3535596225},{"$f":"CLASSALLOC!N$1429","v":377111.12973159284},{"$f":"CLASSALLOC!O$1429","v":2157506.1276055379}]
[11,null,"Taxes Other Than Income",null,{"$f":"CLASSALLOC!F$1589-ACCOUNTALLOC!D546","v":24578471.249667753},null,{"$f":"CLASSALLOC!H$1589-ACCOUNTALLOC!L546","v":17206750.434597623},{"$f":"CLASSALLOC!I$1589-ACCOUNTALLOC!T546","v":5119798.0227693198},{"$f":"CLASSALLOC!J$1589-ACCOUNTALLOC!AB546","v":1002708.0124136473},{"$f":"CLASSALLOC!K$1589-ACCOUNTALLOC!AJ546","v":445064.02498611005},{"$f":"CLASSALLOC!L$1589-ACCOUNTALLOC!AR546","v":102776.9231855002},{"$f":"CLASSALLOC!M$1589-ACCOUNTALLOC!AZ546","v":270738.4924037311},{"$f":"CLASSALLOC!N$1589-ACCOUNTALLOC!BH$546","v":94110.321931655766},{"$f":"CLASSALLOC!O$1589-ACCOUNTALLOC!BP546","v":336525.01738016284}]
[12,null,"Income Taxes",null,{"$f":"CLASSALLOC!F$1747-ACCOUNTALLOC!D$557","v":973973.29284743592},null,{"$f":"(G13/$E13)*$E25","v":637346.74239234428},{"$f":"(H13/$E13)*$E25","v":260944.68282721061},36162.792306619202,17859.094381902887,2405.1922928918402,12761.931599403577,1989.6895808876943,4503.1674661760089]
[13,null,"TOTAL EXPENSES - Current",null,{"$f":"SUM(E22:E25)","v":361371966.14348471},null,{"$f":"SUM(G22:G25)","v":247360902.60678521},86258131.149356753,11858038.560265956,5669440.7885432169,940093.73994741798,4225260.6174797406,848980.08031258371,4211118.6007937426]
[]
[14,null,"Operating Income - Current",null,{"$f":"E19-E26","v":92980214.216336548},null,{"$f":"G19-G26","v":71591718.066639096},{"$f":"H19-H26","v":7359022.3068662137},7606743.0689810831,2725229.2788780238,1122013.0792457554,393429.9011874916,869936.50285438925,1312122.0116845854]
[15,null,"Current Rate of Return",null,{"$f":"IF(E13=0, 0, E28/E13)","v":4.3394987321952828E-2},null,{"$f":"IF(G13=0, 0, G28/G13)","v":5.1060267551997954E-2},1.2819401191677588E-2,9.5616504312245387E-2,6.936488737876427E-2,0.21205288609327372,1.4013513070660405E-2,0.19874595590705896,0.13245007081140212]
[]
[null,null,"Calculation of Rate Schedule Revenue Requirement at Equal Rates of Return"]
[16,null,"Required Return",null,{"$f":"ROR","v":7.4399999999999994E-2},null,{"$f":"ROR","v":7.4399999999999994E-2},7.4399999999999994E-2,7.4399999999999994E-2,7.4399999999999994E-2,7.4399999999999994E-2,7.4399999999999994E-2,7.4399999999999994E-2,7.4399999999999994E-2]
[17,null,"Required Operating Income",null,{"$f":"E32*E13","v":159413065.07067168},null,{"$f":"G32*G13","v":104316410.38178478},42709581.472985886,5918870.2662048033,2923050.3502640743,393664.8759364945,2088782.7699417796,325658.32857818541,737046.62497567537]
[18,null,"Operating Income (Deficiency)/Surplus",null,{"$f":"E28-E33","v":-66432850.854335129},null,{"$f":"G28-G33","v":-32724692.315145686},{"$f":"H28-H33","v":-35350559.166119672},1687872.8027762799,-197821.07138605043,728348.20330926101,-1695352.8687542879,544278.17427620385,575075.38670890999]
[19,null,"Revenue Conversion Factor",null,{"$f":"RCF","v":0.62044999999999995}]
[20,null,"Revenue (Deficiency) / Surplus",null,{"$f":"SUM(G36:N36)","v":-88095895.968423098},null,{"$f":"G19-G38","v":-47168860.635561526},{"$f":"H19-H38","v":-40855203.402746275},875966.69888086617,-589608.06917366944,668084.37715596845,-1964737.0719517265,494625.99377564085,443836.14119762927]
[]
[21,null,"Revenue Requirement",null,{"$f":"SUM(G38:N38)","v":542448076.32824433},null,{"$f":"SUM(G48,G33)","v":366121481.30898583},{"$f":"SUM(H48,H33)","v":134472356.85896924},18588814.930366173,8984278.1365949102,1394022.442037205,{"$f":"SUM(L48,L33)","v":6583427.5906189587},1224290.5893913321,5079404.4712806987]
[22,null,"Revenues Other Than Rate Sch. Rev.",null,{"$f":"SUM(G39:N39)","v":5039913.28},null,{"$f":"G18","v":4714866.2914596405},{"$f":"H18","v":243618.28540779173},-14275.003398166793,-117055.40335754609,-100.81259004905286,0,0,212859.92247832956]
[23,null,"Rate Schedule Revenue Requirement",null,{"$f":"SUM(G40:N40)","v":537408163.04824436},null,{"$f":"G38-G39","v":361406615.01752621},{"$f":"H38-H39","v":134228738.57356146},18603089.933764338,9101333.539952457,1394123.2546272541,{"$f":"L38-L39","v":6583427.5906189587},1224290.5893913321,4866544.5488023693]
[24,null,"Deficiency / (Surplus) as % of Rate Rev",null,{"$f":"IF(SUM(E16:E16)=0,0,(E40/SUM(E16:E16))-1)","v":0.21037360317972831},null,{"$f":"IF(SUM(G16:G16)=0,0,(G40/SUM(G16:G16))-1)","v":0.1501056444612523},0.4375458563072161,-4.4969667443382377E-2,6.927009937031281E-2,-0.32396562153068242,0.42538833550568156,-0.28775450689080562,0]
[]
[null,null,"Expenses at Required Return"]
[25,null,"Operation and Maintenance",null,{"$f":"CLASSALLOC!F$1111","v":159038404.08635569},null,{"$f":"CLASSALLOC!H$1111","v":113397668.06988797},{"$f":"CLASSALLOC!I$1111","v":34516800.054470703},{"$f":"CLASSALLOC!J$1111","v":4661651.8325766008},{"$f":"CLASSALLOC!K$1111","v":2159584.0830985503},{"$f":"CLASSALLOC!L$1111","v":397776.62670339498},{"$f":"CLASSALLOC!M$1111","v":1811619.1867419654},{"$f":"CLASSALLOC!N$1111","v":376450.73732795136},{"$f":"CLASSALLOC!O$1111","v":1716853.4955485519}]
[26,null,"Depreciation Expense",null,{"$f":"CLASSALLOC!F$1429","v":177408712.6777178},null,{"$f":"CLASSALLOC!H$1429","v":116650091.00817782},{"$f":"CLASSALLOC!I$1429","v":46433518.024183184},{"$f":"CLASSALLOC!J$1429","v":6167619.092135109},{"$f":"CLASSALLOC!K$1429","v":3051060.3559015291},{"$f":"CLASSALLOC!L$1429","v":438319.58642341354},{"$f":"CLASSALLOC!M$1429","v":2133487.3535596225},{"$f":"CLASSALLOC!N$1429","v":377111.12973159284},{"$f":"CLASSALLOC!O$1429","v":2157506.1276055379}]
[27,null,"Taxes Other Than Income",null,{"$f":"CLASSALLOC!F$1589","v":27954570.272075754},null,{"$f":"CLASSALLOC!H$1589","v":19564073.513261478},{"$f":"CLASSALLOC!I$1589","v":5820259.9702125983},{"$f":"CLASSALLOC!J$1589","v":1148834.4059179735},{"$f":"CLASSALLOC!K$1589","v":508916.59079565428},{"$f":"CLASSALLOC!L$1589","v":118247.02369255223},{"$f":"CLASSALLOC!M$1589","v":305386.60709088558},{"$f":"CLASSALLOC!N$1589","v":107005.14973414876},{"$f":"CLASSALLOC!O$1589","v":381847.01137046062}]
[28,null,"Income Taxes",null,{"$f":"CLASSALLOC!F$1747","v":18633324.221423436},null,{"$f":"CLASSALLOC!H$1747","v":12193238.335873796},{"$f":"CLASSALLOC!I$1747","v":4992197.3371168673},{"$f":"CLASSALLOC!J$1747","v":691839.33353168692},{"$f":"CLASSALLOC!K$1747","v":341666.75653510384},{"$f":"CLASSALLOC!L$1747","v":46014.329281349841},{"$f":"CLASSALLOC!M$1747","v":244151.67328470535},{"$f":"CLASSALLOC!N$1747","v":38065.244019453734},{"$f":"CLASSALLOC!O$1747","v":86151.211780472295}]
[29,null,"TOTAL EXPENSES - Required",null,{"$f":"SUM(E44:E47)","v":383035011.25757271},null,{"$f":"SUM(G44:G47)","v":261805070.92720103},91762775.385983348,12669944.664161371,6061227.7863308368,1000357.5661007105,4494644.8206771789,898632.26081314671,4342357.8463050229]
[]
[30,null,"Rate Schedule Revenue as Proposed",null,{"$f":"SUM(G50:N50)","v":547193514.9715364},null,{"$f":"INPUTS!F58","v":379229801.85868043},{"$f":"INPUTS!F59","v":122340894.72000001},{"$f":"INPUTS!F60","v":21493184.54153214},{"$f":"INPUTS!F61","v":9391882.1400000006},{"$f":"INPUTS!F62","v":2062215.48},{"$f":"INPUTS!F63","v":6051460.0700000003},{"$f":"INPUTS!F64","v":1757519.5213237838},{"$f":"INPUTS!F65","v":4866556.6399999987}]
[31,null,"Other Revenue",null,{"$f":"SUM(G51:N51)","v":5039913.28},null,{"$f":"G39","v":4714866.2914596405},{"$f":"H39","v":243618.28540779173},-14275.003398166793,-117055.40335754609,-100.81259004905286,0,0,212859.92247832956]
[32,null,"Revenue as Proposed",null,{"$f":"SUM(G52:N52)","v":552233428.25153637},null,{"$f":"G51+G50","v":383944668.15014005},{"$f":"H51+H50","v":122584513.00540781},21478909.538133975,9274826.7366424538,2062114.6674099509,6051460.0700000003,1757519.5213237838,5079416.5624783281]
[]
[33,null,"Proposed Revenue Increase",null,{"$f":"SUM(G54:N54)","v":97881247.891715094},null,{"$f":"+G52-G19","v":64992047.476715744},{"$f":"+H52-H19","v":28967359.549184844},2014127.9088869356,880156.66922121309,7.8482167774345726,1432769.5513327681,38602.938156810822,-443824.04999999981]
[]
[34,null,"Proposed Revenue - Revenue Requirement",null,{"$f":"+E54+E19","v":552233428.25153637},null,{"$f":"+G54+G19","v":383944668.15014005},{"$f":"+H54+H19","v":122584513.00540781},21478909.538133975,9274826.7366424538,2062114.6674099509,6051460.0700000003,1757519.5213237838,5079416.5624783281]
[]
[35,null,"Current Revenue to Cost Ratio",null,{"$f":"IF(E40=0,0,SUM(E16)/E40)","v":0.8261911837575906},null,{"$f":"IF(G40=0,0,SUM(G16)/G40)","v":0.86948534233864505},0.6956299832888887,1.0470871614339186,0.93521739791367442,1.4792147142933885,0.70156319866700223,1.4040102881306544,{"$f":"IF(N40=0,0,SUM(N17)/N40)","v":1.0912014955882516}]
[36,null,"Parity Ratio",null,{"$f":"+E58/$E$58","v":1},null,{"$f":"+G58/$E$58","v":1.0524021067183855},{"$f":"+H58/$E$58","v":0.8419721693532265},1.2673666604280058,1.1319624516691438,1.7904024436157611,{"$f":"+L58/$E$58","v":0.84915357662887514},1.6993769913461088,1.3207614860102606]
[37,null,"Proposed Revenue to Cost Ratio",null,{"$f":"IF(E40=0,0,E50/E40)","v":1.0182084169838217},null,{"$f":"IF(G40=0,0,G50/G40)","v":1.0493161610788166},{"$f":"IF(H40=0,0,H50/H40)","v":0.91143592661383355},1.1553556219992422,1.0319237393918277,1.4792203437933278,{"$f":"IF(L40=0,0,L50/L40)","v":0.91919596391141534},1.4355411505674904,1.0000024845550077]
[36,null,"Parity Ratio",null,{"$f":"+E60/$E$60","v":1},null,{"$f":"+G60/$E$60","v":1.0305514505440287},{"$f":"+H60/$E$60","v":0.89513690066884932},1.1346946290443007,1.0134700540471213,1.4527677429490657,0.90275816677522169,1.409869655978595,0.98211964061076584]
[]
[{"$f":"A1","v":"Puget Sound Energy - 2019 Gas Cost of Service Study"}]
[{"$f":"A2","v":"Proposed Test Year"}]
["Functional Rate Base"]
[]
[null,null,null,null,"System Total",null,{"$f":"INPUTS!$C$16","v":"Residential (16,23,53)"},{"$f":"INPUTS!$C$17","v":"Comm. & Indus. (31,31T)"},{"$f":"INPUTS!$C$18","v":"Large Volume (41,41T)"},{"$f":"INPUTS!$C$19","v":"Interruptible (85, 85T)"},{"$f":"INPUTS!$C$20","v":"Limited Interruptible (86, 86T)"},{"$f":"INPUTS!$C$21","v":"Non-Exclusive Interruptible (87, 87T)"},{"$f":"INPUTS!$C$22","v":"Contracts"},{"$f":"INPUTS!$C$23","v":"Rentals"}]
[]
[null,{"$f":"INPUTS!$F$6","v":"Gas Supply"}]
[null,{"$f":"IF(OR((B69=\"~\"),(C70=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"SUM(G70:N70)","v":2304259.1843737927},null,{"$f":"CLASSALLOC!H64","v":1644820.6411321759},{"$f":"CLASSALLOC!I64","v":586261.43790988124},{"$f":"CLASSALLOC!J64","v":70134.490290847287},{"$f":"CLASSALLOC!K64","v":1578.1803967235724},{"$f":"CLASSALLOC!L64","v":1464.4346441651846},{"$f":"CLASSALLOC!M64","v":0},{"$f":"CLASSALLOC!N64","v":0},{"$f":"CLASSALLOC!O64","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C71=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,471919.29070662003,null,{"$f":"CLASSALLOC!H65","v":306488.82069453812},{"$f":"CLASSALLOC!I65","v":117783.30060601192},{"$f":"CLASSALLOC!J65","v":32233.146082608415},{"$f":"CLASSALLOC!K65","v":4908.1139166908606},{"$f":"CLASSALLOC!L65","v":4712.0972168618773},{"$f":"CLASSALLOC!M65","v":7396.282768207122},{"$f":"CLASSALLOC!N65","v":-1602.4705782983524},{"$f":"CLASSALLOC!O65","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C72=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,0,null,{"$f":"CLASSALLOC!H66","v":0},{"$f":"CLASSALLOC!I66","v":0},{"$f":"CLASSALLOC!J66","v":0},{"$f":"CLASSALLOC!K66","v":0},{"$f":"CLASSALLOC!L66","v":0},{"$f":"CLASSALLOC!M66","v":0},{"$f":"CLASSALLOC!N66","v":0},{"$f":"CLASSALLOC!O66","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C73=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,0,null,{"$f":"CLASSALLOC!H67","v":0},{"$f":"CLASSALLOC!I67","v":0},{"$f":"CLASSALLOC!J67","v":0},{"$f":"CLASSALLOC!K67","v":0},{"$f":"CLASSALLOC!L67","v":0},{"$f":"CLASSALLOC!M67","v":0},{"$f":"CLASSALLOC!N67","v":0},{"$f":"CLASSALLOC!O67","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C74=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,0,null,{"$f":"CLASSALLOC!H68","v":0},{"$f":"CLASSALLOC!I68","v":0},{"$f":"CLASSALLOC!J68","v":0},{"$f":"CLASSALLOC!K68","v":0},{"$f":"CLASSALLOC!L68","v":0},{"$f":"CLASSALLOC!M68","v":0},{"$f":"CLASSALLOC!N68","v":0},{"$f":"CLASSALLOC!O68","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C75=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B69=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H69","v":0},{"$f":"CLASSALLOC!I69","v":0},{"$f":"CLASSALLOC!J69","v":0},{"$f":"CLASSALLOC!K69","v":0},{"$f":"CLASSALLOC!L69","v":0},{"$f":"CLASSALLOC!M69","v":0},{"$f":"CLASSALLOC!N69","v":0},{"$f":"CLASSALLOC!O69","v":0}]
[null,{"$f":"IF(OR((B69=\"~\"),(C76=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B69=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E70:E75)","v":2776178.4750804128},null,{"$f":"SUM(G70:G75)","v":1951309.461826714},704044.73851589311,102367.63637345569,6486.2943134144334,6176.5318610270624,7396.282768207122,{"$f":"SUM(M70:M75)","v":-1602.4705782983524},0]
[null,{"$f":"IF(OR((B69=\"~\"),(C77=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$7","v":"Storage"}]
[null,{"$f":"IF(OR((B78=\"~\"),(C79=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"SUM(G79:N79)","v":38831097.357911855},null,{"$f":"CLASSALLOC!H73","v":27306300.725090876},{"$f":"CLASSALLOC!I73","v":8795331.5048820861},{"$f":"CLASSALLOC!J73","v":1654221.2896599418},{"$f":"CLASSALLOC!K73","v":256676.12029700039},{"$f":"CLASSALLOC!L73","v":323466.27565416234},{"$f":"CLASSALLOC!M73","v":495101.44232779945},{"$f":"CLASSALLOC!N73","v":0},{"$f":"CLASSALLOC!O73","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C80=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,6020007.8717681281,null,{"$f":"CLASSALLOC!H74","v":3078756.8315251605},{"$f":"CLASSALLOC!I74","v":1183362.2346788696},{"$f":"CLASSALLOC!J74","v":436245.57080470788},{"$f":"CLASSALLOC!K74","v":459637.15303384571},{"$f":"CLASSALLOC!L74","v":49261.954788619296},{"$f":"CLASSALLOC!M74","v":625487.1908463249},{"$f":"CLASSALLOC!N74","v":187256.9360905996},{"$f":"CLASSALLOC!O74","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C81=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,0,null,{"$f":"CLASSALLOC!H75","v":0},{"$f":"CLASSALLOC!I75","v":0},{"$f":"CLASSALLOC!J75","v":0},{"$f":"CLASSALLOC!K75","v":0},{"$f":"CLASSALLOC!L75","v":0},{"$f":"CLASSALLOC!M75","v":0},{"$f":"CLASSALLOC!N75","v":0},{"$f":"CLASSALLOC!O75","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C82=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,23650143.091287751,null,{"$f":"CLASSALLOC!H76","v":16881887.153181154},{"$f":"CLASSALLOC!I76","v":6017190.6830180697},{"$f":"CLASSALLOC!J76","v":719836.87523581972},{"$f":"CLASSALLOC!K76","v":16197.914045212325},{"$f":"CLASSALLOC!L76","v":15030.465807498937},{"$f":"CLASSALLOC!M76","v":0},{"$f":"CLASSALLOC!N76","v":0},{"$f":"CLASSALLOC!O76","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C83=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,0,null,{"$f":"CLASSALLOC!H77","v":0},{"$f":"CLASSALLOC!I77","v":0},{"$f":"CLASSALLOC!J77","v":0},{"$f":"CLASSALLOC!K77","v":0},{"$f":"CLASSALLOC!L77","v":0},{"$f":"CLASSALLOC!M77","v":0},{"$f":"CLASSALLOC!N77","v":0},{"$f":"CLASSALLOC!O77","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C84=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B78=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H78","v":0},{"$f":"CLASSALLOC!I78","v":0},{"$f":"CLASSALLOC!J78","v":0},{"$f":"CLASSALLOC!K78","v":0},{"$f":"CLASSALLOC!L78","v":0},{"$f":"CLASSALLOC!M78","v":0},{"$f":"CLASSALLOC!N78","v":0},{"$f":"CLASSALLOC!O78","v":0}]
[null,{"$f":"IF(OR((B78=\"~\"),(C85=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B78=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E79:E84)","v":68501248.320967734},null,{"$f":"SUM(G79:G84)","v":47266944.709797189},15995884.422579026,2810303.7357004695,732511.18737605843,387758.6962502806,1120588.6331741244,{"$f":"SUM(M79:M84)","v":187256.9360905996},0]
[null,{"$f":"IF(OR((B78=\"~\"),(C86=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$8","v":"Transmission"}]
[null,{"$f":"IF(OR((B87=\"~\"),(C88=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"SUM(G88:N88)","v":1733.6061486491185},null,{"$f":"CLASSALLOC!H82","v":1105.3552555393069},{"$f":"CLASSALLOC!I82","v":401.90650248563816},{"$f":"CLASSALLOC!J82","v":86.78489796794932},{"$f":"CLASSALLOC!K82","v":50.069464348602096},{"$f":"CLASSALLOC!L82","v":5.4019392656708005},{"$f":"CLASSALLOC!M82","v":60.844660613518514},{"$f":"CLASSALLOC!N82","v":23.24342842843263},{"$f":"CLASSALLOC!O82","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C89=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,0,null,{"$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},{"$f":"CLASSALLOC!O83","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C90=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,0,null,{"$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},{"$f":"CLASSALLOC!O84","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C91=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,0,null,{"$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},{"$f":"CLASSALLOC!O85","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C92=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,0,null,{"$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},{"$f":"CLASSALLOC!O86","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C93=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B87=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O87","v":0}]
[null,{"$f":"IF(OR((B87=\"~\"),(C94=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B87=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E88:E93)","v":1733.6061486491185},null,{"$f":"SUM(G88:G93)","v":1105.3552555393069},401.90650248563816,86.78489796794932,50.069464348602096,5.4019392656708005,60.844660613518514,{"$f":"SUM(M88:M93)","v":23.24342842843263},0]
[null,{"$f":"IF(OR((B87=\"~\"),(C95=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$9","v":"Distribution"}]
[null,{"$f":"IF(OR((B96=\"~\"),(C97=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"SUM(G97:N97)","v":792579479.60831857},null,{"$f":"CLASSALLOC!H91","v":555011503.73708677},{"$f":"CLASSALLOC!I91","v":197891004.38883367},{"$f":"CLASSALLOC!J91","v":31584742.808929589},{"$f":"CLASSALLOC!K91","v":4583487.8675862104},{"$f":"CLASSALLOC!L91","v":506786.48130568879},{"$f":"CLASSALLOC!M91","v":1602156.4063113406},{"$f":"CLASSALLOC!N91","v":1399797.9182652156},{"$f":"CLASSALLOC!O91","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C98=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,371874787.27422404,null,{"$f":"CLASSALLOC!H92","v":209035555.64764875},{"$f":"CLASSALLOC!I92","v":80345670.604976192},{"$f":"CLASSALLOC!J92","v":29619369.207152843},{"$f":"CLASSALLOC!K92","v":25692395.403729893},{"$f":"CLASSALLOC!L92","v":2753601.6452018069},{"$f":"CLASSALLOC!M92","v":23217905.144483652},{"$f":"CLASSALLOC!N92","v":1210289.6210309544},{"$f":"CLASSALLOC!O92","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C99=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,876045518.69740462,null,{"$f":"CLASSALLOC!H93","v":563194645.84929395},{"$f":"CLASSALLOC!I93","v":276019986.22260159},{"$f":"CLASSALLOC!J93","v":14921485.68325221},{"$f":"CLASSALLOC!K93","v":8007104.9049477987},{"$f":"CLASSALLOC!L93","v":1566184.7552895427},{"$f":"CLASSALLOC!M93","v":1545489.4955346722},{"$f":"CLASSALLOC!N93","v":1370591.9380680558},{"$f":"CLASSALLOC!O93","v":9420029.8484167978}]
[null,{"$f":"IF(OR((B96=\"~\"),(C100=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,0,null,{"$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},{"$f":"CLASSALLOC!O94","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C101=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,0,null,{"$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},{"$f":"CLASSALLOC!O95","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C102=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B96=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O96","v":0}]
[null,{"$f":"IF(OR((B96=\"~\"),(C103=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B96=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E97:E102)","v":2040499785.5799472},null,{"$f":"SUM(G97:G102)","v":1327241705.2340295},554256661.21641147,76125597.699334651,38282988.176263899,4826572.881797038,26365551.046329666,{"$f":"SUM(M97:M102)","v":3980679.4773642253},9420029.8484167978]
[null,{"$f":"IF(OR((B96=\"~\"),(C104=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$10","v":"Gas Costs"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M97:M98)/SUM(E97:E98)","v":2.2414684831580825E-3}]
[null,{"$f":"IF(OR((B105=\"~\"),(C106=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B105=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"SUM(G106:N106)","v":0},null,{"$f":"CLASSALLOC!H100","v":0},{"$f":"CLASSALLOC!I100","v":0},{"$f":"CLASSALLOC!J100","v":0},{"$f":"CLASSALLOC!K100","v":0},{"$f":"CLASSALLOC!L100","v":0},{"$f":"CLASSALLOC!M100","v":0},{"$f":"CLASSALLOC!N100","v":0},{"$f":"CLASSALLOC!O100","v":0}]
[null,{"$f":"IF(OR((B105=\"~\"),(C107=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B105=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,0,null,{"$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},{"$f":"CLASSALLOC!O101","v":0}]
[null,{"$f":"IF(OR((B105=\"~\"),(C108=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B105=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,0,null,{"$f":"CLASSALLOC!H102","v":0},{"$f":"CLASSALLOC!I102","v":0},{"$f":"CLASSALLOC!J102","v":0},{"$f":"CLASSALLOC!K102","v":0},{"$f":"CLASSALLOC!L102","v":0},{"$f":"CLASSALLOC!M102","v":0},{"$f":"CLASSALLOC!N102","v":0},{"$f":"CLASSALLOC!O102","v":0}]
[null,{"$f":"IF(OR((B105=\"~\"),(C109=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B105=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,0,null,{"$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},{"$f":"CLASSALLOC!O103","v":0}]
[null,{"$f":"IF(OR((B105=\"~\"),(C110=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B105=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,0,null,{"$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},{"$f":"CLASSALLOC!O104","v":0}]
[null,{"$f":"IF(OR((B105=\"~\"),(C111=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B105=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O105","v":0}]
[null,{"$f":"IF(OR((B105=\"~\"),(C112=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B105=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E106:E111)","v":0},null,{"$f":"SUM(G106:G111)","v":0},0,0,0,0,0,{"$f":"SUM(M106:M111)","v":0},0]
[null,{"$f":"IF(OR((B105=\"~\"),(C113=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$11","v":"Sales Specific Costs"}]
[null,{"$f":"IF(OR((B114=\"~\"),(C115=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B114=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"SUM(G115:N115)","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}]
[null,{"$f":"IF(OR((B114=\"~\"),(C116=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B114=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,0,null,{"$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},{"$f":"CLASSALLOC!O110","v":0}]
[null,{"$f":"IF(OR((B114=\"~\"),(C117=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B114=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,0,null,{"$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},{"$f":"CLASSALLOC!O111","v":0}]
[null,{"$f":"IF(OR((B114=\"~\"),(C118=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B114=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,30002892.674202573,null,{"$f":"CLASSALLOC!H112","v":25641225.316843782},{"$f":"CLASSALLOC!I112","v":3095681.8916683518},{"$f":"CLASSALLOC!J112","v":443516.43813784258},{"$f":"CLASSALLOC!K112","v":94149.376340983203},{"$f":"CLASSALLOC!L112","v":68064.30031593758},{"$f":"CLASSALLOC!M112","v":173744.54103726454},{"$f":"CLASSALLOC!N112","v":0},{"$f":"CLASSALLOC!O112","v":486510.80985840951}]
[null,{"$f":"IF(OR((B114=\"~\"),(C119=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B114=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,0,null,{"$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},{"$f":"CLASSALLOC!O113","v":0}]
[null,{"$f":"IF(OR((B114=\"~\"),(C120=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B114=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O114","v":0}]
[null,{"$f":"IF(OR((B114=\"~\"),(C121=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B114=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E115:E120)","v":30002892.674202573},null,{"$f":"SUM(G115:G120)","v":25641225.316843782},3095681.8916683518,443516.43813784258,94149.376340983203,68064.30031593758,173744.54103726454,{"$f":"SUM(M115:M120)","v":0},486510.80985840951]
[null,{"$f":"IF(OR((B114=\"~\"),(C122=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$12","v":"Transport Specific Costs"}]
[null,{"$f":"IF(OR((B123=\"~\"),(C124=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B123=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"SUM(G124:N124)","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}]
[null,{"$f":"IF(OR((B123=\"~\"),(C125=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B123=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,0,null,{"$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},{"$f":"CLASSALLOC!O119","v":0}]
[null,{"$f":"IF(OR((B123=\"~\"),(C126=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B123=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,0,null,{"$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},{"$f":"CLASSALLOC!O120","v":0}]
[null,{"$f":"IF(OR((B123=\"~\"),(C127=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B123=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,0,null,{"$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},{"$f":"CLASSALLOC!O121","v":0}]
[null,{"$f":"IF(OR((B123=\"~\"),(C128=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B123=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,866885.41182105977,null,{"$f":"CLASSALLOC!H122","v":0},{"$f":"CLASSALLOC!I122","v":840.24617571009958},{"$f":"CLASSALLOC!J122","v":72835.584652447811},{"$f":"CLASSALLOC!K122","v":172126.05570466371},{"$f":"CLASSALLOC!L122","v":2616.7568753556907},{"$f":"CLASSALLOC!M122","v":407695.88243039825},{"$f":"CLASSALLOC!N122","v":210770.88598248421},{"$f":"CLASSALLOC!O122","v":0}]
[null,{"$f":"IF(OR((B123=\"~\"),(C129=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B123=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O123","v":0}]
[null,{"$f":"IF(OR((B123=\"~\"),(C130=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B123=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E124:E129)","v":866885.41182105977},null,{"$f":"SUM(G124:G129)","v":0},840.24617571009958,72835.584652447811,172126.05570466371,2616.7568753556907,407695.88243039825,{"$f":"SUM(M124:M129)","v":210770.88598248421},0]
[null,{"$f":"IF(OR((B123=\"~\"),(C131=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$13","v":"~"}]
[null,{"$f":"IF(OR((B132=\"~\"),(C133=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B132=\"~\",\"~\",INPUTS!$C$35)","v":"~"},null,{"$f":"SUM(G133:N133)","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}]
[null,{"$f":"IF(OR((B132=\"~\"),(C134=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B132=\"~\",\"~\",INPUTS!$C$36)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O128","v":0}]
[null,{"$f":"IF(OR((B132=\"~\"),(C135=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B132=\"~\",\"~\",INPUTS!$C$37)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O129","v":0}]
[null,{"$f":"IF(OR((B132=\"~\"),(C136=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B132=\"~\",\"~\",INPUTS!$C$38)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O130","v":0}]
[null,{"$f":"IF(OR((B132=\"~\"),(C137=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B132=\"~\",\"~\",INPUTS!$C$39)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O131","v":0}]
[null,{"$f":"IF(OR((B132=\"~\"),(C138=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B132=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O132","v":0}]
[null,{"$f":"IF(OR((B132=\"~\"),(C139=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B132=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E133:E138)","v":0},null,{"$f":"SUM(G133:G138)","v":0},0,0,0,0,0,{"$f":"SUM(M133:M138)","v":0},0]
[null,{"$f":"IF(OR((B132=\"~\"),(C140=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$14","v":"~"}]
[null,{"$f":"IF(OR((B141=\"~\"),(C142=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B141=\"~\",\"~\",INPUTS!$C$35)","v":"~"},null,{"$f":"SUM(G142:N142)","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}]
[null,{"$f":"IF(OR((B141=\"~\"),(C143=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B141=\"~\",\"~\",INPUTS!$C$36)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O137","v":0}]
[null,{"$f":"IF(OR((B141=\"~\"),(C144=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B141=\"~\",\"~\",INPUTS!$C$37)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O138","v":0}]
[null,{"$f":"IF(OR((B141=\"~\"),(C145=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B141=\"~\",\"~\",INPUTS!$C$38)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O139","v":0}]
[null,{"$f":"IF(OR((B141=\"~\"),(C146=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B141=\"~\",\"~\",INPUTS!$C$39)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O140","v":0}]
[null,{"$f":"IF(OR((B141=\"~\"),(C147=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B141=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O141","v":0}]
[null,{"$f":"IF(OR((B141=\"~\"),(C148=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B141=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E142:E147)","v":0},null,{"$f":"SUM(G142:G147)","v":0},0,0,0,0,0,{"$f":"SUM(M142:M147)","v":0},0]
[null,{"$f":"IF(OR((B141=\"~\"),(C149=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$15","v":"~"}]
[null,{"$f":"IF(OR((B150=\"~\"),(C151=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B150=\"~\",\"~\",INPUTS!$C$35)","v":"~"},null,{"$f":"SUM(G151:N151)","v":0},null,{"$f":"CLASSALLOC!H145","v":0},{"$f":"CLASSALLOC!I145","v":0},{"$f":"CLASSALLOC!J145","v":0},{"$f":"CLASSALLOC!K145","v":0},{"$f":"CLASSALLOC!L145","v":0},{"$f":"CLASSALLOC!M145","v":0},{"$f":"CLASSALLOC!N145","v":0},{"$f":"CLASSALLOC!O145","v":0}]
[null,{"$f":"IF(OR((B150=\"~\"),(C152=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B150=\"~\",\"~\",INPUTS!$C$36)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O146","v":0}]
[null,{"$f":"IF(OR((B150=\"~\"),(C153=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B150=\"~\",\"~\",INPUTS!$C$37)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O147","v":0}]
[null,{"$f":"IF(OR((B150=\"~\"),(C154=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B150=\"~\",\"~\",INPUTS!$C$38)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H148","v":0},{"$f":"CLASSALLOC!I148","v":0},{"$f":"CLASSALLOC!J148","v":0},{"$f":"CLASSALLOC!K148","v":0},{"$f":"CLASSALLOC!L148","v":0},{"$f":"CLASSALLOC!M148","v":0},{"$f":"CLASSALLOC!N148","v":0},{"$f":"CLASSALLOC!O148","v":0}]
[null,{"$f":"IF(OR((B150=\"~\"),(C155=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B150=\"~\",\"~\",INPUTS!$C$39)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H149","v":0},{"$f":"CLASSALLOC!I149","v":0},{"$f":"CLASSALLOC!J149","v":0},{"$f":"CLASSALLOC!K149","v":0},{"$f":"CLASSALLOC!L149","v":0},{"$f":"CLASSALLOC!M149","v":0},{"$f":"CLASSALLOC!N149","v":0},{"$f":"CLASSALLOC!O149","v":0}]
[null,{"$f":"IF(OR((B150=\"~\"),(C156=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B150=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O150","v":0}]
[null,{"$f":"IF(OR((B150=\"~\"),(C157=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B150=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E151:E156)","v":0},null,{"$f":"SUM(G151:G156)","v":0},0,0,0,0,0,{"$f":"SUM(M151:M156)","v":0},0]
[null,{"$f":"IF(OR((B150=\"~\"),(C158=\"~\")),\"~\",\"\")","v":"~"}]
[]
[null,"TOTAL"]
[null,{"$f":"IF(OR((B161=\"~\"),(C161=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B161=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"SUM(G161:N161)","v":833716569.75675285},null,{"$f":"CLASSALLOC!H154","v":583963730.45856535},{"$f":"CLASSALLOC!I154","v":207272999.23812813},{"$f":"CLASSALLOC!J154","v":33309185.373778347},{"$f":"CLASSALLOC!K154","v":4841792.2377442829},{"$f":"CLASSALLOC!L154","v":831722.59354328201},{"$f":"CLASSALLOC!M154","v":2097318.6932997536},{"$f":"CLASSALLOC!N154","v":1399821.161693644},{"$f":"CLASSALLOC!O154","v":0}]
[null,{"$f":"IF(OR((B161=\"~\"),(C162=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B161=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,378366714.43669879,null,{"$f":"CLASSALLOC!H155","v":212420801.29986846},{"$f":"CLASSALLOC!I155","v":81646816.140261069},{"$f":"CLASSALLOC!J155","v":30087847.924040161},{"$f":"CLASSALLOC!K155","v":26156940.67068043},{"$f":"CLASSALLOC!L155","v":2807575.6972072879},{"$f":"CLASSALLOC!M155","v":23850788.618098184},{"$f":"CLASSALLOC!N155","v":1395944.0865432557},{"$f":"CLASSALLOC!O155","v":0}]
[null,{"$f":"IF(OR((B161=\"~\"),(C163=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B161=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,876045518.69740462,null,{"$f":"CLASSALLOC!H156","v":563194645.84929395},{"$f":"CLASSALLOC!I156","v":276019986.22260159},{"$f":"CLASSALLOC!J156","v":14921485.68325221},{"$f":"CLASSALLOC!K156","v":8007104.9049477987},{"$f":"CLASSALLOC!L156","v":1566184.7552895427},{"$f":"CLASSALLOC!M156","v":1545489.4955346722},{"$f":"CLASSALLOC!N156","v":1370591.9380680558},{"$f":"CLASSALLOC!O156","v":9420029.8484167978}]
[null,{"$f":"IF(OR((B161=\"~\"),(C164=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B161=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,53653035.765490323,null,{"$f":"CLASSALLOC!H157","v":42523112.470024936},{"$f":"CLASSALLOC!I157","v":9112872.5746864211},{"$f":"CLASSALLOC!J157","v":1163353.3133736623},{"$f":"CLASSALLOC!K157","v":110347.29038619553},{"$f":"CLASSALLOC!L157","v":83094.766123436522},{"$f":"CLASSALLOC!M157","v":173744.54103726454},{"$f":"CLASSALLOC!N157","v":0},{"$f":"CLASSALLOC!O157","v":486510.80985840951}]
[null,{"$f":"IF(OR((B161=\"~\"),(C165=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B161=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,866885.41182105977,null,{"$f":"CLASSALLOC!H158","v":0},{"$f":"CLASSALLOC!I158","v":840.24617571009958},{"$f":"CLASSALLOC!J158","v":72835.584652447811},{"$f":"CLASSALLOC!K158","v":172126.05570466371},{"$f":"CLASSALLOC!L158","v":2616.7568753556907},{"$f":"CLASSALLOC!M158","v":407695.88243039825},{"$f":"CLASSALLOC!N158","v":210770.88598248421},{"$f":"CLASSALLOC!O158","v":0}]
[null,{"$f":"IF(OR((B161=\"~\"),(C166=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B161=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,0,null,{"$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},{"$f":"CLASSALLOC!O159","v":0}]
[]
[null,{"$f":"IF(OR((B161=\"~\"),(C168=\"~\")),\"~\",\"\")","v":""}]
[null,null,"TOTAL RATE BASE",null,{"$f":"SUM(G169:N169)","v":2142648724.0681677},null,{"$f":"SUM(G161:G166)","v":1402102290.0777526},574053514.42185295,79554707.879096836,39288311.159463361,5291194.5690389043,28075037.230400275,{"$f":"SUM(M161:M166)","v":4377128.0722874403},9906540.6582752075]
[]
[{"$f":"A1","v":"Puget Sound Energy - 2019 Gas Cost of Service Study"}]
[{"$f":"A2","v":"Proposed Test Year"}]
["Functional Revenue Requirement"]
[]
[null,null,null,null,"System Total",null,{"$f":"INPUTS!$C$16","v":"Residential (16,23,53)"},{"$f":"INPUTS!$C$17","v":"Comm. & Indus. (31,31T)"},{"$f":"INPUTS!$C$18","v":"Large Volume (41,41T)"},{"$f":"INPUTS!$C$19","v":"Interruptible (85, 85T)"},{"$f":"INPUTS!$C$20","v":"Limited Interruptible (86, 86T)"},{"$f":"INPUTS!$C$21","v":"Non-Exclusive Interruptible (87, 87T)"},{"$f":"INPUTS!$C$22","v":"Contracts"},{"$f":"INPUTS!$C$23","v":"Rentals"}]
[]
[null,{"$f":"INPUTS!$F$6","v":"Gas Supply"}]
[null,{"$f":"IF(OR((B177=\"~\"),(C178=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B177=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"'REV REQ'!D636","v":659967.83940922585},null,{"$f":"'REV REQ'!F636","v":471096.62493922259},{"$f":"'REV REQ'!G636","v":167912.40201196301},{"$f":"'REV REQ'!H636","v":20087.370526374471},{"$f":"'REV REQ'!I636","v":452.01004890719474},{"$f":"'REV REQ'!J636","v":419.43188275860837},{"$f":"'REV REQ'!K636","v":0},{"$f":"'REV REQ'!L636","v":0},{"$f":"'REV REQ'!M636","v":0}]
[null,{"$f":"IF(OR((B177=\"~\"),(C179=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B177=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,{"$f":"'REV REQ'!D637","v":3112030.0756360809},null,{"$f":"'REV REQ'!F637","v":1990201.6539909055},{"$f":"'REV REQ'!G637","v":764839.62491621799},{"$f":"'REV REQ'!H637","v":213491.08842714975},{"$f":"'REV REQ'!I637","v":47135.788580811393},{"$f":"'REV REQ'!J637","v":30669.970828231679},{"$f":"'REV REQ'!K637","v":68532.77209940672},{"$f":"'REV REQ'!L637","v":-2840.8232066421069},{"$f":"'REV REQ'!M637","v":0}]
[null,{"$f":"IF(OR((B177=\"~\"),(C180=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B177=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,{"$f":"'REV REQ'!D638","v":0},null,{"$f":"'REV REQ'!F638","v":0},{"$f":"'REV REQ'!G638","v":0},{"$f":"'REV REQ'!H638","v":0},{"$f":"'REV REQ'!I638","v":0},{"$f":"'REV REQ'!J638","v":0},{"$f":"'REV REQ'!K638","v":0},{"$f":"'REV REQ'!L638","v":0},{"$f":"'REV REQ'!M638","v":0}]
[null,{"$f":"IF(OR((B177=\"~\"),(C181=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B177=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,{"$f":"'REV REQ'!D639","v":0},null,{"$f":"'REV REQ'!F639","v":0},{"$f":"'REV REQ'!G639","v":0},{"$f":"'REV REQ'!H639","v":0},{"$f":"'REV REQ'!I639","v":0},{"$f":"'REV REQ'!J639","v":0},{"$f":"'REV REQ'!K639","v":0},{"$f":"'REV REQ'!L639","v":0},{"$f":"'REV REQ'!M639","v":0}]
[null,{"$f":"IF(OR((B177=\"~\"),(C182=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B177=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,{"$f":"'REV REQ'!D640","v":0},null,{"$f":"'REV REQ'!F640","v":0},{"$f":"'REV REQ'!G640","v":0},{"$f":"'REV REQ'!H640","v":0},{"$f":"'REV REQ'!I640","v":0},{"$f":"'REV REQ'!J640","v":0},{"$f":"'REV REQ'!K640","v":0},{"$f":"'REV REQ'!L640","v":0},{"$f":"'REV REQ'!M640","v":0}]
[null,{"$f":"IF(OR((B177=\"~\"),(C183=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B177=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"'REV REQ'!D641","v":0},null,{"$f":"'REV REQ'!F641","v":0},{"$f":"'REV REQ'!G641","v":0},{"$f":"'REV REQ'!H641","v":0},{"$f":"'REV REQ'!I641","v":0},{"$f":"'REV REQ'!J641","v":0},{"$f":"'REV REQ'!K641","v":0},{"$f":"'REV REQ'!L641","v":0},{"$f":"'REV REQ'!M641","v":0}]
[null,{"$f":"IF(OR((B177=\"~\"),(C184=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B177=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E178:E183)","v":3771997.915045307},null,{"$f":"SUM(G178:G183)","v":2461298.2789301281},932752.02692818106,233578.45895352421,47587.798629718585,31089.402710990285,68532.77209940672,{"$f":"SUM(M178:M183)","v":-2840.8232066421069},0]
[null,{"$f":"IF(OR((B177=\"~\"),(C185=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$7","v":"Storage"}]
[null,{"$f":"IF(OR((B186=\"~\"),(C187=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B186=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"'REV REQ'!D645","v":10089184.912322275},null,{"$f":"'REV REQ'!F645","v":7094785.7782028057},{"$f":"'REV REQ'!G645","v":2285223.2348733437},{"$f":"'REV REQ'!H645","v":429803.57530068187},{"$f":"'REV REQ'!I645","v":66690.179172241958},{"$f":"'REV REQ'!J645","v":84043.750757152113},{"$f":"'REV REQ'!K645","v":128638.39401604915},{"$f":"'REV REQ'!L645","v":0},{"$f":"'REV REQ'!M645","v":0}]
[null,{"$f":"IF(OR((B186=\"~\"),(C188=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B186=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,{"$f":"'REV REQ'!D646","v":1197402.6566612953},null,{"$f":"'REV REQ'!F646","v":612376.54298939963},{"$f":"'REV REQ'!G646","v":235375.28750455804},{"$f":"'REV REQ'!H646","v":86770.917341817083},{"$f":"'REV REQ'!I646","v":91423.592770371673},{"$f":"'REV REQ'!J646","v":9798.3917617198313},{"$f":"'REV REQ'!K646","v":124411.80144288152},{"$f":"'REV REQ'!L646","v":37246.122850547443},{"$f":"'REV REQ'!M646","v":0}]
[null,{"$f":"IF(OR((B186=\"~\"),(C189=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B186=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,{"$f":"'REV REQ'!D647","v":0},null,{"$f":"'REV REQ'!F647","v":0},{"$f":"'REV REQ'!G647","v":0},{"$f":"'REV REQ'!H647","v":0},{"$f":"'REV REQ'!I647","v":0},{"$f":"'REV REQ'!J647","v":0},{"$f":"'REV REQ'!K647","v":0},{"$f":"'REV REQ'!L647","v":0},{"$f":"'REV REQ'!M647","v":0}]
[null,{"$f":"IF(OR((B186=\"~\"),(C190=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B186=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,{"$f":"'REV REQ'!D648","v":3064310.5070800623},null,{"$f":"'REV REQ'!F648","v":2187358.6127218711},{"$f":"'REV REQ'!G648","v":779637.59296952933},{"$f":"'REV REQ'!H648","v":93268.0910916508},{"$f":"'REV REQ'!I648","v":2098.737331522047},{"$f":"'REV REQ'!J648","v":1947.4729654888838},{"$f":"'REV REQ'!K648","v":0},{"$f":"'REV REQ'!L648","v":0},{"$f":"'REV REQ'!M648","v":0}]
[null,{"$f":"IF(OR((B186=\"~\"),(C191=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B186=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,{"$f":"'REV REQ'!D649","v":0},null,{"$f":"'REV REQ'!F649","v":0},{"$f":"'REV REQ'!G649","v":0},{"$f":"'REV REQ'!H649","v":0},{"$f":"'REV REQ'!I649","v":0},{"$f":"'REV REQ'!J649","v":0},{"$f":"'REV REQ'!K649","v":0},{"$f":"'REV REQ'!L649","v":0},{"$f":"'REV REQ'!M649","v":0}]
[null,{"$f":"IF(OR((B186=\"~\"),(C192=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B186=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"'REV REQ'!D650","v":0},null,{"$f":"'REV REQ'!F650","v":0},{"$f":"'REV REQ'!G650","v":0},{"$f":"'REV REQ'!H650","v":0},{"$f":"'REV REQ'!I650","v":0},{"$f":"'REV REQ'!J650","v":0},{"$f":"'REV REQ'!K650","v":0},{"$f":"'REV REQ'!L650","v":0},{"$f":"'REV REQ'!M650","v":0}]
[null,{"$f":"IF(OR((B186=\"~\"),(C193=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B186=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E187:E192)","v":14350898.076063633},null,{"$f":"SUM(G187:G192)","v":9894520.9339140765},3300236.115347431,609842.5837341497,160212.50927413569,95789.615484360824,253050.19545893068,{"$f":"SUM(M187:M192)","v":37246.122850547443},0]
[null,{"$f":"IF(OR((B186=\"~\"),(C194=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$8","v":"Transmission"}]
[null,{"$f":"IF(OR((B195=\"~\"),(C196=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B195=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"'REV REQ'!D654","v":3073.2973478299559},null,{"$f":"'REV REQ'!F654","v":1959.54852715882},{"$f":"'REV REQ'!G654","v":712.49065950026511},{"$f":"'REV REQ'!H654","v":153.85028310174457},{"$f":"'REV REQ'!I654","v":88.762001744013361},{"$f":"'REV REQ'!J654","v":9.5764344348116204},{"$f":"'REV REQ'!K654","v":107.86402334743202},{"$f":"'REV REQ'!L654","v":41.205418542868593},{"$f":"'REV REQ'!M654","v":0}]
[null,{"$f":"IF(OR((B195=\"~\"),(C197=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B195=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,{"$f":"'REV REQ'!D655","v":0},null,{"$f":"'REV REQ'!F655","v":0},{"$f":"'REV REQ'!G655","v":0},{"$f":"'REV REQ'!H655","v":0},{"$f":"'REV REQ'!I655","v":0},{"$f":"'REV REQ'!J655","v":0},{"$f":"'REV REQ'!K655","v":0},{"$f":"'REV REQ'!L655","v":0},{"$f":"'REV REQ'!M655","v":0}]
[null,{"$f":"IF(OR((B195=\"~\"),(C198=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B195=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,{"$f":"'REV REQ'!D656","v":0},null,{"$f":"'REV REQ'!F656","v":0},{"$f":"'REV REQ'!G656","v":0},{"$f":"'REV REQ'!H656","v":0},{"$f":"'REV REQ'!I656","v":0},{"$f":"'REV REQ'!J656","v":0},{"$f":"'REV REQ'!K656","v":0},{"$f":"'REV REQ'!L656","v":0},{"$f":"'REV REQ'!M656","v":0}]
[null,{"$f":"IF(OR((B195=\"~\"),(C199=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B195=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,{"$f":"'REV REQ'!D657","v":0},null,{"$f":"'REV REQ'!F657","v":0},{"$f":"'REV REQ'!G657","v":0},{"$f":"'REV REQ'!H657","v":0},{"$f":"'REV REQ'!I657","v":0},{"$f":"'REV REQ'!J657","v":0},{"$f":"'REV REQ'!K657","v":0},{"$f":"'REV REQ'!L657","v":0},{"$f":"'REV REQ'!M657","v":0}]
[null,{"$f":"IF(OR((B195=\"~\"),(C200=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B195=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,{"$f":"'REV REQ'!D659","v":0},null,{"$f":"'REV REQ'!F659","v":0},{"$f":"'REV REQ'!G659","v":0},{"$f":"'REV REQ'!H659","v":0},{"$f":"'REV REQ'!I659","v":0},{"$f":"'REV REQ'!J659","v":0},{"$f":"'REV REQ'!K659","v":0},{"$f":"'REV REQ'!L659","v":0},{"$f":"'REV REQ'!M659","v":0}]
[null,{"$f":"IF(OR((B195=\"~\"),(C201=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B195=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"'REV REQ'!D659","v":0},null,{"$f":"'REV REQ'!F659","v":0},{"$f":"'REV REQ'!G659","v":0},{"$f":"'REV REQ'!H659","v":0},{"$f":"'REV REQ'!I659","v":0},{"$f":"'REV REQ'!J659","v":0},{"$f":"'REV REQ'!K659","v":0},{"$f":"'REV REQ'!L659","v":0},{"$f":"'REV REQ'!M659","v":0}]
[null,{"$f":"IF(OR((B195=\"~\"),(C202=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B195=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E196:E201)","v":3073.2973478299559},null,{"$f":"SUM(G196:G201)","v":1959.54852715882},712.49065950026511,153.85028310174457,88.762001744013361,9.5764344348116204,107.86402334743202,{"$f":"SUM(M196:M201)","v":41.205418542868593},0]
[null,{"$f":"IF(OR((B195=\"~\"),(C203=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$9","v":"Distribution"}]
[null,{"$f":"IF(OR((B204=\"~\"),(C205=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B204=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"'REV REQ'!D663","v":159504566.00627923},null,{"$f":"'REV REQ'!F663","v":111344130.82087535},{"$f":"'REV REQ'!G663","v":39725822.242665105},{"$f":"'REV REQ'!H663","v":6415324.9059981201},{"$f":"'REV REQ'!I663","v":1052701.8913371162},{"$f":"'REV REQ'!J663","v":115951.11124737574},{"$f":"'REV REQ'!K663","v":509778.53366437129},{"$f":"'REV REQ'!L663","v":340856.50049177458},{"$f":"'REV REQ'!M663","v":0}]
[null,{"$f":"IF(OR((B204=\"~\"),(C206=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B204=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,{"$f":"'REV REQ'!D664","v":113644691.32787003},null,{"$f":"'REV REQ'!F664","v":69577646.380674914},{"$f":"'REV REQ'!G664","v":24250026.470306713},{"$f":"'REV REQ'!H664","v":7583783.7212879052},{"$f":"'REV REQ'!I664","v":5814584.4344868064},{"$f":"'REV REQ'!J664","v":727566.22162442224},{"$f":"'REV REQ'!K664","v":4969663.6157514649},{"$f":"'REV REQ'!L664","v":388278.09415670793},{"$f":"'REV REQ'!M664","v":333142.38958111632}]
[null,{"$f":"IF(OR((B204=\"~\"),(C207=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B204=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,{"$f":"'REV REQ'!D665","v":220631457.66852397},null,{"$f":"'REV REQ'!F665","v":148409704.57309854},{"$f":"'REV REQ'!G665","v":62568878.984559335},{"$f":"'REV REQ'!H665","v":3006809.5371566345},{"$f":"'REV REQ'!I665","v":1623768.0977864033},{"$f":"'REV REQ'!J665","v":320467.29277560127},{"$f":"'REV REQ'!K665","v":305516.77417283045},{"$f":"'REV REQ'!L665","v":278262.10766943218},{"$f":"'REV REQ'!M665","v":4118050.3013051818}]
[null,{"$f":"IF(OR((B204=\"~\"),(C208=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B204=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,{"$f":"'REV REQ'!D666","v":0},null,{"$f":"'REV REQ'!F666","v":0},{"$f":"'REV REQ'!G666","v":0},{"$f":"'REV REQ'!H666","v":0},{"$f":"'REV REQ'!I666","v":0},{"$f":"'REV REQ'!J666","v":0},{"$f":"'REV REQ'!K666","v":0},{"$f":"'REV REQ'!L666","v":0},{"$f":"'REV REQ'!M666","v":0}]
[null,{"$f":"IF(OR((B204=\"~\"),(C209=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B204=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,{"$f":"'REV REQ'!D667","v":0},null,{"$f":"'REV REQ'!F667","v":0},{"$f":"'REV REQ'!G667","v":0},{"$f":"'REV REQ'!H667","v":0},{"$f":"'REV REQ'!I667","v":0},{"$f":"'REV REQ'!J667","v":0},{"$f":"'REV REQ'!K667","v":0},{"$f":"'REV REQ'!L667","v":0},{"$f":"'REV REQ'!M667","v":0}]
[null,{"$f":"IF(OR((B204=\"~\"),(C210=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B204=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"'REV REQ'!D668","v":0},null,{"$f":"'REV REQ'!F668","v":0},{"$f":"'REV REQ'!G668","v":0},{"$f":"'REV REQ'!H668","v":0},{"$f":"'REV REQ'!I668","v":0},{"$f":"'REV REQ'!J668","v":0},{"$f":"'REV REQ'!K668","v":0},{"$f":"'REV REQ'!L668","v":0},{"$f":"'REV REQ'!M668","v":0}]
[null,{"$f":"IF(OR((B204=\"~\"),(C211=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B204=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E205:E210)","v":493780715.00267321},null,{"$f":"SUM(G205:G210)","v":329331481.77464879},126544727.69753116,17005918.164442658,8491054.4236103259,1163984.6256473991,5784958.9235886661,{"$f":"SUM(M205:M210)","v":1007396.7023179147},4451192.6908862982]
[null,{"$f":"IF(OR((B204=\"~\"),(C212=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$10","v":"Gas Costs"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M205:M206)/SUM(E205:E206)","v":2.6693632696080036E-3}]
[null,{"$f":"IF(OR((B213=\"~\"),(C214=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B213=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"'REV REQ'!D672","v":0},null,{"$f":"'REV REQ'!F672","v":0},{"$f":"'REV REQ'!G672","v":0},{"$f":"'REV REQ'!H672","v":0},{"$f":"'REV REQ'!I672","v":0},{"$f":"'REV REQ'!J672","v":0},{"$f":"'REV REQ'!K672","v":0},{"$f":"'REV REQ'!L672","v":0},{"$f":"'REV REQ'!M672","v":0}]
[null,{"$f":"IF(OR((B213=\"~\"),(C215=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B213=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,{"$f":"'REV REQ'!D673","v":0},null,{"$f":"'REV REQ'!F673","v":0},{"$f":"'REV REQ'!G673","v":0},{"$f":"'REV REQ'!H673","v":0},{"$f":"'REV REQ'!I673","v":0},{"$f":"'REV REQ'!J673","v":0},{"$f":"'REV REQ'!K673","v":0},{"$f":"'REV REQ'!L673","v":0},{"$f":"'REV REQ'!M673","v":0}]
[null,{"$f":"IF(OR((B213=\"~\"),(C216=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B213=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,{"$f":"'REV REQ'!D674","v":0},null,{"$f":"'REV REQ'!F674","v":0},{"$f":"'REV REQ'!G674","v":0},{"$f":"'REV REQ'!H674","v":0},{"$f":"'REV REQ'!I674","v":0},{"$f":"'REV REQ'!J674","v":0},{"$f":"'REV REQ'!K674","v":0},{"$f":"'REV REQ'!L674","v":0},{"$f":"'REV REQ'!M674","v":0}]
[null,{"$f":"IF(OR((B213=\"~\"),(C217=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B213=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,{"$f":"'REV REQ'!D675","v":0},null,{"$f":"'REV REQ'!F675","v":0},{"$f":"'REV REQ'!G675","v":0},{"$f":"'REV REQ'!H675","v":0},{"$f":"'REV REQ'!I675","v":0},{"$f":"'REV REQ'!J675","v":0},{"$f":"'REV REQ'!K675","v":0},{"$f":"'REV REQ'!L675","v":0},{"$f":"'REV REQ'!M675","v":0}]
[null,{"$f":"IF(OR((B213=\"~\"),(C218=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B213=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,{"$f":"'REV REQ'!D676","v":0},null,{"$f":"'REV REQ'!F676","v":0},{"$f":"'REV REQ'!G676","v":0},{"$f":"'REV REQ'!H676","v":0},{"$f":"'REV REQ'!I676","v":0},{"$f":"'REV REQ'!J676","v":0},{"$f":"'REV REQ'!K676","v":0},{"$f":"'REV REQ'!L676","v":0},{"$f":"'REV REQ'!M676","v":0}]
[null,{"$f":"IF(OR((B213=\"~\"),(C219=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B213=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"'REV REQ'!D677","v":0},null,{"$f":"'REV REQ'!F677","v":0},{"$f":"'REV REQ'!G677","v":0},{"$f":"'REV REQ'!H677","v":0},{"$f":"'REV REQ'!I677","v":0},{"$f":"'REV REQ'!J677","v":0},{"$f":"'REV REQ'!K677","v":0},{"$f":"'REV REQ'!L677","v":0},{"$f":"'REV REQ'!M677","v":0}]
[null,{"$f":"IF(OR((B213=\"~\"),(C220=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B213=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E214:E219)","v":0},null,{"$f":"SUM(G214:G219)","v":0},0,0,0,0,0,{"$f":"SUM(M214:M219)","v":0},0]
[null,{"$f":"IF(OR((B213=\"~\"),(C221=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$11","v":"Sales Specific Costs"}]
[null,{"$f":"IF(OR((B222=\"~\"),(C223=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B222=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"'REV REQ'!D681","v":0},null,{"$f":"'REV REQ'!F681","v":0},{"$f":"'REV REQ'!G681","v":0},{"$f":"'REV REQ'!H681","v":0},{"$f":"'REV REQ'!I681","v":0},{"$f":"'REV REQ'!J681","v":0},{"$f":"'REV REQ'!K681","v":0},{"$f":"'REV REQ'!L681","v":0},{"$f":"'REV REQ'!M681","v":0}]
[null,{"$f":"IF(OR((B222=\"~\"),(C224=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B222=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,{"$f":"'REV REQ'!D682","v":0},null,{"$f":"'REV REQ'!F682","v":0},{"$f":"'REV REQ'!G682","v":0},{"$f":"'REV REQ'!H682","v":0},{"$f":"'REV REQ'!I682","v":0},{"$f":"'REV REQ'!J682","v":0},{"$f":"'REV REQ'!K682","v":0},{"$f":"'REV REQ'!L682","v":0},{"$f":"'REV REQ'!M682","v":0}]
[null,{"$f":"IF(OR((B222=\"~\"),(C225=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B222=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,{"$f":"'REV REQ'!D683","v":0},null,{"$f":"'REV REQ'!F683","v":0},{"$f":"'REV REQ'!G683","v":0},{"$f":"'REV REQ'!H683","v":0},{"$f":"'REV REQ'!I683","v":0},{"$f":"'REV REQ'!J683","v":0},{"$f":"'REV REQ'!K683","v":0},{"$f":"'REV REQ'!L683","v":0},{"$f":"'REV REQ'!M683","v":0}]
[null,{"$f":"IF(OR((B222=\"~\"),(C226=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B222=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,{"$f":"'REV REQ'!D684","v":29706262.229858354},null,{"$f":"'REV REQ'!F684","v":24432220.772965651},{"$f":"'REV REQ'!G684","v":3692355.7983251009},{"$f":"'REV REQ'!H684","v":632828.30320682633},{"$f":"'REV REQ'!I684","v":86768.120682481807},{"$f":"'REV REQ'!J684","v":99340.901212171273},{"$f":"'REV REQ'!K684","v":134536.55307171421},{"$f":"'REV REQ'!L684","v":0},{"$f":"'REV REQ'!M684","v":628211.78039440024}]
[null,{"$f":"IF(OR((B222=\"~\"),(C227=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B222=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,{"$f":"'REV REQ'!D685","v":0},null,{"$f":"'REV REQ'!F685","v":0},{"$f":"'REV REQ'!G685","v":0},{"$f":"'REV REQ'!H685","v":0},{"$f":"'REV REQ'!I685","v":0},{"$f":"'REV REQ'!J685","v":0},{"$f":"'REV REQ'!K685","v":0},{"$f":"'REV REQ'!L685","v":0},{"$f":"'REV REQ'!M685","v":0}]
[null,{"$f":"IF(OR((B222=\"~\"),(C228=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B222=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"'REV REQ'!D686","v":0},null,{"$f":"'REV REQ'!F686","v":0},{"$f":"'REV REQ'!G686","v":0},{"$f":"'REV REQ'!H686","v":0},{"$f":"'REV REQ'!I686","v":0},{"$f":"'REV REQ'!J686","v":0},{"$f":"'REV REQ'!K686","v":0},{"$f":"'REV REQ'!L686","v":0},{"$f":"'REV REQ'!M686","v":0}]
[null,{"$f":"IF(OR((B222=\"~\"),(C229=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B222=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E223:E228)","v":29706262.229858354},null,{"$f":"SUM(G223:G228)","v":24432220.772965651},3692355.7983251009,632828.30320682633,86768.120682481807,99340.901212171273,134536.55307171421,{"$f":"SUM(M223:M228)","v":0},628211.78039440024]
[null,{"$f":"IF(OR((B222=\"~\"),(C230=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$12","v":"Transport Specific Costs"}]
[null,{"$f":"IF(OR((B231=\"~\"),(C232=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B231=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"'REV REQ'!D690","v":0},null,{"$f":"'REV REQ'!F690","v":0},{"$f":"'REV REQ'!G690","v":0},{"$f":"'REV REQ'!H690","v":0},{"$f":"'REV REQ'!I690","v":0},{"$f":"'REV REQ'!J690","v":0},{"$f":"'REV REQ'!K690","v":0},{"$f":"'REV REQ'!L690","v":0},{"$f":"'REV REQ'!M690","v":0}]
[null,{"$f":"IF(OR((B231=\"~\"),(C233=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B231=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,{"$f":"'REV REQ'!D691","v":0},null,{"$f":"'REV REQ'!F691","v":0},{"$f":"'REV REQ'!G691","v":0},{"$f":"'REV REQ'!H691","v":0},{"$f":"'REV REQ'!I691","v":0},{"$f":"'REV REQ'!J691","v":0},{"$f":"'REV REQ'!K691","v":0},{"$f":"'REV REQ'!L691","v":0},{"$f":"'REV REQ'!M691","v":0}]
[null,{"$f":"IF(OR((B231=\"~\"),(C234=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B231=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,{"$f":"'REV REQ'!D692","v":0},null,{"$f":"'REV REQ'!F692","v":0},{"$f":"'REV REQ'!G692","v":0},{"$f":"'REV REQ'!H692","v":0},{"$f":"'REV REQ'!I692","v":0},{"$f":"'REV REQ'!J692","v":0},{"$f":"'REV REQ'!K692","v":0},{"$f":"'REV REQ'!L692","v":0},{"$f":"'REV REQ'!M692","v":0}]
[null,{"$f":"IF(OR((B231=\"~\"),(C235=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B231=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,{"$f":"'REV REQ'!D693","v":0},null,{"$f":"'REV REQ'!F693","v":0},{"$f":"'REV REQ'!G693","v":0},{"$f":"'REV REQ'!H693","v":0},{"$f":"'REV REQ'!I693","v":0},{"$f":"'REV REQ'!J693","v":0},{"$f":"'REV REQ'!K693","v":0},{"$f":"'REV REQ'!L693","v":0},{"$f":"'REV REQ'!M693","v":0}]
[null,{"$f":"IF(OR((B231=\"~\"),(C236=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B231=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,{"$f":"'REV REQ'!D694","v":835129.80725598452},null,{"$f":"'REV REQ'!F694","v":0},{"$f":"'REV REQ'!G694","v":1572.7301778546846},{"$f":"'REV REQ'!H694","v":106493.56974591156},{"$f":"'REV REQ'!I694","v":198566.52239650584},{"$f":"'REV REQ'!J694","v":3808.3205478487907},{"$f":"'REV REQ'!K694","v":342241.28237689432},{"$f":"'REV REQ'!L694","v":182447.3820109693},{"$f":"'REV REQ'!M694","v":0}]
[null,{"$f":"IF(OR((B231=\"~\"),(C237=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B231=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"'REV REQ'!D695","v":0},null,{"$f":"'REV REQ'!F695","v":0},{"$f":"'REV REQ'!G695","v":0},{"$f":"'REV REQ'!H695","v":0},{"$f":"'REV REQ'!I695","v":0},{"$f":"'REV REQ'!J695","v":0},{"$f":"'REV REQ'!K695","v":0},{"$f":"'REV REQ'!L695","v":0},{"$f":"'REV REQ'!M695","v":0}]
[null,{"$f":"IF(OR((B231=\"~\"),(C238=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B231=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E232:E237)","v":835129.80725598452},null,{"$f":"SUM(G232:G237)","v":0},1572.7301778546846,106493.56974591156,198566.52239650584,3808.3205478487907,342241.28237689432,{"$f":"SUM(M232:M237)","v":182447.3820109693},0]
[null,{"$f":"IF(OR((B231=\"~\"),(C239=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$13","v":"~"}]
[null,{"$f":"IF(OR((B240=\"~\"),(C241=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B240=\"~\",\"~\",INPUTS!$C$35)","v":"~"},null,{"$f":"'REV REQ'!D699","v":0},null,{"$f":"'REV REQ'!F699","v":0},{"$f":"'REV REQ'!G699","v":0},{"$f":"'REV REQ'!H699","v":0},{"$f":"'REV REQ'!I699","v":0},{"$f":"'REV REQ'!J699","v":0},{"$f":"'REV REQ'!K699","v":0},{"$f":"'REV REQ'!L699","v":0},{"$f":"'REV REQ'!M699","v":0}]
[null,{"$f":"IF(OR((B240=\"~\"),(C242=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B240=\"~\",\"~\",INPUTS!$C$36)","v":"~"},null,{"$f":"'REV REQ'!D700","v":0},null,{"$f":"'REV REQ'!F700","v":0},{"$f":"'REV REQ'!G700","v":0},{"$f":"'REV REQ'!H700","v":0},{"$f":"'REV REQ'!I700","v":0},{"$f":"'REV REQ'!J700","v":0},{"$f":"'REV REQ'!K700","v":0},{"$f":"'REV REQ'!L700","v":0},{"$f":"'REV REQ'!M700","v":0}]
[null,{"$f":"IF(OR((B240=\"~\"),(C243=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B240=\"~\",\"~\",INPUTS!$C$37)","v":"~"},null,{"$f":"'REV REQ'!D701","v":0},null,{"$f":"'REV REQ'!F701","v":0},{"$f":"'REV REQ'!G701","v":0},{"$f":"'REV REQ'!H701","v":0},{"$f":"'REV REQ'!I701","v":0},{"$f":"'REV REQ'!J701","v":0},{"$f":"'REV REQ'!K701","v":0},{"$f":"'REV REQ'!L701","v":0},{"$f":"'REV REQ'!M701","v":0}]
[null,{"$f":"IF(OR((B240=\"~\"),(C244=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B240=\"~\",\"~\",INPUTS!$C$38)","v":"~"},null,{"$f":"'REV REQ'!D702","v":0},null,{"$f":"'REV REQ'!F702","v":0},{"$f":"'REV REQ'!G702","v":0},{"$f":"'REV REQ'!H702","v":0},{"$f":"'REV REQ'!I702","v":0},{"$f":"'REV REQ'!J702","v":0},{"$f":"'REV REQ'!K702","v":0},{"$f":"'REV REQ'!L702","v":0},{"$f":"'REV REQ'!M702","v":0}]
[null,{"$f":"IF(OR((B240=\"~\"),(C245=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B240=\"~\",\"~\",INPUTS!$C$39)","v":"~"},null,{"$f":"'REV REQ'!D703","v":0},null,{"$f":"'REV REQ'!F703","v":0},{"$f":"'REV REQ'!G703","v":0},{"$f":"'REV REQ'!H703","v":0},{"$f":"'REV REQ'!I703","v":0},{"$f":"'REV REQ'!J703","v":0},{"$f":"'REV REQ'!K703","v":0},{"$f":"'REV REQ'!L703","v":0},{"$f":"'REV REQ'!M703","v":0}]
[null,{"$f":"IF(OR((B240=\"~\"),(C246=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B240=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"'REV REQ'!D704","v":0},null,{"$f":"'REV REQ'!F704","v":0},{"$f":"'REV REQ'!G704","v":0},{"$f":"'REV REQ'!H704","v":0},{"$f":"'REV REQ'!I704","v":0},{"$f":"'REV REQ'!J704","v":0},{"$f":"'REV REQ'!K704","v":0},{"$f":"'REV REQ'!L704","v":0},{"$f":"'REV REQ'!M704","v":0}]
[null,{"$f":"IF(OR((B240=\"~\"),(C247=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B240=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E241:E246)","v":0},null,{"$f":"SUM(G241:G246)","v":0},0,0,0,0,0,{"$f":"SUM(M241:M246)","v":0},0]
[null,{"$f":"IF(OR((B240=\"~\"),(C248=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$14","v":"~"}]
[null,{"$f":"IF(OR((B249=\"~\"),(C250=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B249=\"~\",\"~\",INPUTS!$C$35)","v":"~"},null,{"$f":"'REV REQ'!D708","v":0},null,{"$f":"'REV REQ'!F708","v":0},{"$f":"'REV REQ'!G708","v":0},{"$f":"'REV REQ'!H708","v":0},{"$f":"'REV REQ'!I708","v":0},{"$f":"'REV REQ'!J708","v":0},{"$f":"'REV REQ'!K708","v":0},{"$f":"'REV REQ'!L708","v":0},{"$f":"'REV REQ'!M708","v":0}]
[null,{"$f":"IF(OR((B249=\"~\"),(C251=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B249=\"~\",\"~\",INPUTS!$C$36)","v":"~"},null,{"$f":"'REV REQ'!D709","v":0},null,{"$f":"'REV REQ'!F709","v":0},{"$f":"'REV REQ'!G709","v":0},{"$f":"'REV REQ'!H709","v":0},{"$f":"'REV REQ'!I709","v":0},{"$f":"'REV REQ'!J709","v":0},{"$f":"'REV REQ'!K709","v":0},{"$f":"'REV REQ'!L709","v":0},{"$f":"'REV REQ'!M709","v":0}]
[null,{"$f":"IF(OR((B249=\"~\"),(C252=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B249=\"~\",\"~\",INPUTS!$C$37)","v":"~"},null,{"$f":"'REV REQ'!D710","v":0},null,{"$f":"'REV REQ'!F710","v":0},{"$f":"'REV REQ'!G710","v":0},{"$f":"'REV REQ'!H710","v":0},{"$f":"'REV REQ'!I710","v":0},{"$f":"'REV REQ'!J710","v":0},{"$f":"'REV REQ'!K710","v":0},{"$f":"'REV REQ'!L710","v":0},{"$f":"'REV REQ'!M710","v":0}]
[null,{"$f":"IF(OR((B249=\"~\"),(C253=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B249=\"~\",\"~\",INPUTS!$C$38)","v":"~"},null,{"$f":"'REV REQ'!D711","v":0},null,{"$f":"'REV REQ'!F711","v":0},{"$f":"'REV REQ'!G711","v":0},{"$f":"'REV REQ'!H711","v":0},{"$f":"'REV REQ'!I711","v":0},{"$f":"'REV REQ'!J711","v":0},{"$f":"'REV REQ'!K711","v":0},{"$f":"'REV REQ'!L711","v":0},{"$f":"'REV REQ'!M711","v":0}]
[null,{"$f":"IF(OR((B249=\"~\"),(C254=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B249=\"~\",\"~\",INPUTS!$C$39)","v":"~"},null,{"$f":"'REV REQ'!D712","v":0},null,{"$f":"'REV REQ'!F712","v":0},{"$f":"'REV REQ'!G712","v":0},{"$f":"'REV REQ'!H712","v":0},{"$f":"'REV REQ'!I712","v":0},{"$f":"'REV REQ'!J712","v":0},{"$f":"'REV REQ'!K712","v":0},{"$f":"'REV REQ'!L712","v":0},{"$f":"'REV REQ'!M712","v":0}]
[null,{"$f":"IF(OR((B249=\"~\"),(C255=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B249=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"'REV REQ'!D713","v":0},null,{"$f":"'REV REQ'!F713","v":0},{"$f":"'REV REQ'!G713","v":0},{"$f":"'REV REQ'!H713","v":0},{"$f":"'REV REQ'!I713","v":0},{"$f":"'REV REQ'!J713","v":0},{"$f":"'REV REQ'!K713","v":0},{"$f":"'REV REQ'!L713","v":0},{"$f":"'REV REQ'!M713","v":0}]
[null,{"$f":"IF(OR((B249=\"~\"),(C256=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B249=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E250:E255)","v":0},null,{"$f":"SUM(G250:G255)","v":0},0,0,0,0,0,{"$f":"SUM(M250:M255)","v":0},0]
[null,{"$f":"IF(OR((B249=\"~\"),(C257=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$15","v":"~"}]
[null,{"$f":"IF(OR((B258=\"~\"),(C259=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B258=\"~\",\"~\",INPUTS!$C$35)","v":"~"},null,{"$f":"'REV REQ'!D717","v":0},null,{"$f":"'REV REQ'!F717","v":0},{"$f":"'REV REQ'!G717","v":0},{"$f":"'REV REQ'!H717","v":0},{"$f":"'REV REQ'!I717","v":0},{"$f":"'REV REQ'!J717","v":0},{"$f":"'REV REQ'!K717","v":0},{"$f":"'REV REQ'!L717","v":0},{"$f":"'REV REQ'!M717","v":0}]
[null,{"$f":"IF(OR((B258=\"~\"),(C261=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B258=\"~\",\"~\",INPUTS!$C$36)","v":"~"},null,{"$f":"'REV REQ'!D718","v":0},null,{"$f":"'REV REQ'!F718","v":0},{"$f":"'REV REQ'!G718","v":0},{"$f":"'REV REQ'!H718","v":0},{"$f":"'REV REQ'!I718","v":0},{"$f":"'REV REQ'!J718","v":0},{"$f":"'REV REQ'!K718","v":0},{"$f":"'REV REQ'!L718","v":0},{"$f":"'REV REQ'!M718","v":0}]
[null,{"$f":"IF(OR((B258=\"~\"),(C261=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B258=\"~\",\"~\",INPUTS!$C$37)","v":"~"},null,{"$f":"'REV REQ'!D719","v":0},null,{"$f":"'REV REQ'!F719","v":0},{"$f":"'REV REQ'!G719","v":0},{"$f":"'REV REQ'!H719","v":0},{"$f":"'REV REQ'!I719","v":0},{"$f":"'REV REQ'!J719","v":0},{"$f":"'REV REQ'!K719","v":0},{"$f":"'REV REQ'!L719","v":0},{"$f":"'REV REQ'!M719","v":0}]
[null,{"$f":"IF(OR((B258=\"~\"),(C262=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B258=\"~\",\"~\",INPUTS!$C$38)","v":"~"},null,{"$f":"'REV REQ'!D720","v":0},null,{"$f":"'REV REQ'!F720","v":0},{"$f":"'REV REQ'!G720","v":0},{"$f":"'REV REQ'!H720","v":0},{"$f":"'REV REQ'!I720","v":0},{"$f":"'REV REQ'!J720","v":0},{"$f":"'REV REQ'!K720","v":0},{"$f":"'REV REQ'!L720","v":0},{"$f":"'REV REQ'!M720","v":0}]
[null,{"$f":"IF(OR((B258=\"~\"),(C263=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B258=\"~\",\"~\",INPUTS!$C$39)","v":"~"},null,{"$f":"'REV REQ'!D721","v":0},null,{"$f":"'REV REQ'!F721","v":0},{"$f":"'REV REQ'!G721","v":0},{"$f":"'REV REQ'!H721","v":0},{"$f":"'REV REQ'!I721","v":0},{"$f":"'REV REQ'!J721","v":0},{"$f":"'REV REQ'!K721","v":0},{"$f":"'REV REQ'!L721","v":0},{"$f":"'REV REQ'!M721","v":0}]
[null,{"$f":"IF(OR((B258=\"~\"),(C264=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B258=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"'REV REQ'!D722","v":0},null,{"$f":"'REV REQ'!F722","v":0},{"$f":"'REV REQ'!G722","v":0},{"$f":"'REV REQ'!H722","v":0},{"$f":"'REV REQ'!I722","v":0},{"$f":"'REV REQ'!J722","v":0},{"$f":"'REV REQ'!K722","v":0},{"$f":"'REV REQ'!L722","v":0},{"$f":"'REV REQ'!M722","v":0}]
[null,{"$f":"IF(OR((B258=\"~\"),(C265=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B258=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E259:E264)","v":0},null,{"$f":"SUM(G259:G264)","v":0},0,0,0,0,0,{"$f":"SUM(M259:M264)","v":0},0]
[null,{"$f":"IF(OR((B258=\"~\"),(C266=\"~\")),\"~\",\"\")","v":"~"}]
[]
[null,"TOTAL"]
[null,{"$f":"IF(OR((B268=\"~\"),(C269=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B268=\"~\",\"~\",INPUTS!$C$35)","v":"Demand"},null,{"$f":"'REV REQ'!D726","v":170256792.05535853},null,{"$f":"'REV REQ'!F726","v":118911972.77254453},{"$f":"'REV REQ'!G726","v":42179670.370209917},{"$f":"'REV REQ'!H726","v":6865369.7021082779},{"$f":"'REV REQ'!I726","v":1119932.8425600093},{"$f":"'REV REQ'!J726","v":200423.87032172128},{"$f":"'REV REQ'!K726","v":638524.79170376784},{"$f":"'REV REQ'!L726","v":340897.70591031748},{"$f":"'REV REQ'!M726","v":0}]
[null,{"$f":"IF(OR((B268=\"~\"),(C270=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B268=\"~\",\"~\",INPUTS!$C$36)","v":"Commodity"},null,{"$f":"'REV REQ'!D727","v":117954124.06016743},null,{"$f":"'REV REQ'!F727","v":72180224.577655211},{"$f":"'REV REQ'!G727","v":25250241.382727485},{"$f":"'REV REQ'!H727","v":7884045.7270568721},{"$f":"'REV REQ'!I727","v":5953143.8158379886},{"$f":"'REV REQ'!J727","v":768034.58421437372},{"$f":"'REV REQ'!K727","v":5162608.1892937534},{"$f":"'REV REQ'!L727","v":422683.3938006133},{"$f":"'REV REQ'!M727","v":333142.38958111632}]
[null,{"$f":"IF(OR((B268=\"~\"),(C271=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B268=\"~\",\"~\",INPUTS!$C$37)","v":"Customer"},null,{"$f":"'REV REQ'!D728","v":220631457.66852397},null,{"$f":"'REV REQ'!F728","v":148409704.57309854},{"$f":"'REV REQ'!G728","v":62568878.984559335},{"$f":"'REV REQ'!H728","v":3006809.5371566345},{"$f":"'REV REQ'!I728","v":1623768.0977864033},{"$f":"'REV REQ'!J728","v":320467.29277560127},{"$f":"'REV REQ'!K728","v":305516.77417283045},{"$f":"'REV REQ'!L728","v":278262.10766943218},{"$f":"'REV REQ'!M728","v":4118050.3013051818}]
[null,{"$f":"IF(OR((B268=\"~\"),(C272=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B268=\"~\",\"~\",INPUTS!$C$38)","v":"Direct Sales"},null,{"$f":"'REV REQ'!D729","v":32770572.736938417},null,{"$f":"'REV REQ'!F729","v":26619579.385687526},{"$f":"'REV REQ'!G729","v":4471993.3912946302},{"$f":"'REV REQ'!H729","v":726096.3942984771},{"$f":"'REV REQ'!I729","v":88866.858014003854},{"$f":"'REV REQ'!J729","v":101288.37417766018},{"$f":"'REV REQ'!K729","v":134536.55307171421},{"$f":"'REV REQ'!L729","v":0},{"$f":"'REV REQ'!M729","v":628211.78039440024}]
[null,{"$f":"IF(OR((B268=\"~\"),(C273=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B268=\"~\",\"~\",INPUTS!$C$39)","v":"Direct Transport"},null,{"$f":"'REV REQ'!D730","v":835129.80725598452},null,{"$f":"'REV REQ'!F730","v":0},{"$f":"'REV REQ'!G730","v":1572.7301778546846},{"$f":"'REV REQ'!H730","v":106493.56974591156},{"$f":"'REV REQ'!I730","v":198566.52239650584},{"$f":"'REV REQ'!J730","v":3808.3205478487907},{"$f":"'REV REQ'!K730","v":342241.28237689432},{"$f":"'REV REQ'!L730","v":182447.3820109693},{"$f":"'REV REQ'!M730","v":0}]
[null,{"$f":"IF(OR((B268=\"~\"),(C274=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B268=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"'REV REQ'!D731","v":0},null,{"$f":"'REV REQ'!F731","v":0},{"$f":"'REV REQ'!G731","v":0},{"$f":"'REV REQ'!H731","v":0},{"$f":"'REV REQ'!I731","v":0},{"$f":"'REV REQ'!J731","v":0},{"$f":"'REV REQ'!K731","v":0},{"$f":"'REV REQ'!L731","v":0},{"$f":"'REV REQ'!M731","v":0}]
[]
[null,{"$f":"IF(OR((B268=\"~\"),(C276=\"~\")),\"~\",\"\")","v":""}]
[null,null,"TOTAL REVENUE REQUIREMENT",null,{"$f":"SUM(G277:N277)","v":542448076.32824433},null,{"$f":"SUM(G269:G274)","v":366121481.30898583},134472356.85896921,18588814.930366173,8984278.136594912,1394022.4420372052,6583427.5906189606,1224290.5893913324,5079404.4712806987]
[]
[null,null,"TOTAL FIXED COSTS",null,{"$f":"SUM(G279:N279)","v":424493952.26807696},null,{"$f":"SUM(G269,G271:G273)","v":293941256.73133057},{"$f":"SUM(H269,H271:H273)","v":109222115.47624174},10704769.203309301,3031134.320756922,625987.8578228316,1420819.4013252067,801607.195590719,4746262.0816995818]
[]
[{"$f":"A1","v":"Puget Sound Energy - 2019 Gas Cost of Service Study"}]
[{"$f":"A2","v":"Proposed Test Year"}]
["Unit Costs "]
[]
[null,null,null,null,"System Total",null,{"$f":"INPUTS!$C$16","v":"Residential (16,23,53)"},{"$f":"INPUTS!$C$17","v":"Comm. & Indus. (31,31T)"},{"$f":"INPUTS!$C$18","v":"Large Volume (41,41T)"},{"$f":"INPUTS!$C$19","v":"Interruptible (85, 85T)"},{"$f":"INPUTS!$C$20","v":"Limited Interruptible (86, 86T)"},{"$f":"INPUTS!$C$21","v":"Non-Exclusive Interruptible (87, 87T)"},{"$f":"INPUTS!$C$22","v":"Contracts"},{"$f":"INPUTS!$C$23","v":"Rentals"}]
[]
[null,{"$f":"INPUTS!$F$6","v":"Gas Supply"}]
[null,{"$f":"IF(OR((B287=\"~\"),(C288=\"~\")),\"~\",\"\")","v":""},"Demand (per Peak Day therm per month)",null,{"$f":"IF(E$388=0,0,ROUND(IF($C288=0,0,E178/E$388),4))","v":5.4000000000000003E-3},null,{"$f":"IF(G$388=0,0,ROUND(IF($C288=0,0,G178/G$388),4))","v":5.5999999999999999E-3},{"$f":"IF(H$388=0,0,ROUND(IF($C288=0,0,H178/H$388),4))","v":5.5999999999999999E-3},4.1999999999999997E-3,5.9999999999999995E-4,5.0000000000000001E-3,0,0,0]
[null,{"$f":"IF(OR((B287=\"~\"),(C289=\"~\")),\"~\",\"\")","v":""},"Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND(IF($C289=0,0,E179/E$389),4))","v":2.5999999999999999E-3},null,{"$f":"IF(G$389=0,0,ROUND(IF($C289=0,0,G179/G$389),4))","v":3.3E-3},{"$f":"IF(H$389=0,0,ROUND(IF($C289=0,0,H179/H$389),4))","v":3.3E-3},2.5000000000000001E-3,5.0000000000000001E-4,3.0999999999999999E-3,5.9999999999999995E-4,-1E-4,0]
[null,{"$f":"IF(OR((B287=\"~\"),(C290=\"~\")),\"~\",\"\")","v":""},"Customer (per customer per month)",null,{"$f":"IF(E$390=0,0,ROUND(IF($C290=0,0,E180/E$390),4))","v":0},null,{"$f":"IF(G$390=0,0,ROUND(IF($C290=0,0,G180/G$390),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B287=\"~\"),(C291=\"~\")),\"~\",\"\")","v":""},"Direct Sales (per sales customer per month)",null,{"$f":"IF(E$391=0,0,ROUND(IF($C291=0,0,E181/E$391),4))","v":0},null,{"$f":"IF(G$391=0,0,ROUND(IF($C291=0,0,G181/G$391),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B287=\"~\"),(C292=\"~\")),\"~\",\"\")","v":""},"Direct Transport (per transp. cust. per month)",null,{"$f":"IF(E$392=0,0,ROUND(IF($C292=0,0,E182/E$392),4))","v":0},null,{"$f":"IF(G$392=0,0,ROUND(IF($C292=0,0,G182/G$392),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B287=\"~\"),(C293=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B287=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"IF(E$393=0,0,ROUND(IF($C293=0,0,E183/E$393),4))","v":0},null,{"$f":"IF(G$393=0,0,ROUND(IF($C293=0,0,G183/G$393),4))","v":0},0,0,0,0,0,0,0]
[null,null,"Demand and Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND((E178+E179)/E$389,4))","v":3.2000000000000002E-3},null,{"$f":"IF(G$389=0,0,ROUND((G178+G179)/G$389,4))","v":4.0000000000000001E-3},4.0000000000000001E-3,2.7000000000000001E-3,5.0000000000000001E-4,3.2000000000000002E-3,5.9999999999999995E-4,-1E-4,0]
[null,{"$f":"IF(OR((B287=\"~\"),(C295=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$7","v":"Storage"}]
[null,{"$f":"IF(OR((B296=\"~\"),(C297=\"~\")),\"~\",\"\")","v":""},"Demand (per Peak Day therm per month)",null,{"$f":"IF(E$388=0,0,ROUND(IF($C297=0,0,E187/E$388),4))","v":8.3000000000000004E-2},null,{"$f":"IF(G$388=0,0,ROUND(IF($C297=0,0,G187/G$388),4))","v":8.3699999999999997E-2},7.5600000000000001E-2,8.9700000000000002E-2,8.7499999999999994E-2,0.99450000000000005,0.44790000000000002,0,0]
[null,{"$f":"IF(OR((B296=\"~\"),(C298=\"~\")),\"~\",\"\")","v":""},"Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND(IF($C298=0,0,E188/E$389),4))","v":1E-3},null,{"$f":"IF(G$389=0,0,ROUND(IF($C298=0,0,G188/G$389),4))","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,0]
[null,{"$f":"IF(OR((B296=\"~\"),(C299=\"~\")),\"~\",\"\")","v":""},"Customer (per customer per month)",null,{"$f":"IF(E$390=0,0,ROUND(IF($C299=0,0,E189/E$390),4))","v":0},null,{"$f":"IF(G$390=0,0,ROUND(IF($C299=0,0,G189/G$390),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B296=\"~\"),(C300=\"~\")),\"~\",\"\")","v":""},"Direct Sales (per sales customer per month)",null,{"$f":"IF(E$391=0,0,ROUND(IF($C300=0,0,E190/E$391),4))","v":0.3075},null,{"$f":"IF(G$391=0,0,ROUND(IF($C300=0,0,G190/G$391),4))","v":0.2361},1.1460999999999999,5.8227000000000002,6.1547000000000001,0.71809999999999996,0,0,0]
[null,{"$f":"IF(OR((B296=\"~\"),(C301=\"~\")),\"~\",\"\")","v":""},"Direct Transport (per transp. cust. per month)",null,{"$f":"IF(E$392=0,0,ROUND(IF($C301=0,0,E191/E$392),4))","v":0},null,{"$f":"IF(G$392=0,0,ROUND(IF($C301=0,0,G191/G$392),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B296=\"~\"),(C302=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B296=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"IF(E$393=0,0,ROUND(IF($C302=0,0,E192/E$393),4))","v":0},null,{"$f":"IF(G$393=0,0,ROUND(IF($C302=0,0,G192/G$393),4))","v":0},0,0,0,0,0,0,0]
[null,null,"Demand and Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND((E187+E188)/E$389,4))","v":9.4999999999999998E-3},null,{"$f":"IF(G$389=0,0,ROUND((G187+G188)/G$389,4))","v":1.2699999999999999E-2},1.0800000000000001E-2,6.0000000000000001E-3,1.6999999999999999E-3,9.5999999999999992E-3,2E-3,1E-3,0]
[null,{"$f":"IF(OR((B296=\"~\"),(C304=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$8","v":"Transmission"}]
[null,{"$f":"IF(OR((B305=\"~\"),(C306=\"~\")),\"~\",\"\")","v":""},"Demand (per Peak Day therm per month)",null,{"$f":"IF(E$388=0,0,ROUND(IF($C306=0,0,E196/E$388),4))","v":0},null,{"$f":"IF(G$388=0,0,ROUND(IF($C306=0,0,G196/G$388),4))","v":0},0,0,1E-4,1E-4,4.0000000000000002E-4,1E-4,0]
[null,{"$f":"IF(OR((B305=\"~\"),(C307=\"~\")),\"~\",\"\")","v":""},"Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND(IF($C307=0,0,E197/E$389),4))","v":0},null,{"$f":"IF(G$389=0,0,ROUND(IF($C307=0,0,G197/G$389),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B305=\"~\"),(C308=\"~\")),\"~\",\"\")","v":""},"Customer (per customer per month)",null,{"$f":"IF(E$390=0,0,ROUND(IF($C308=0,0,E198/E$390),4))","v":0},null,{"$f":"IF(G$390=0,0,ROUND(IF($C308=0,0,G198/G$390),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B305=\"~\"),(C309=\"~\")),\"~\",\"\")","v":""},"Direct Sales (per sales customer per month)",null,{"$f":"IF(E$391=0,0,ROUND(IF($C309=0,0,E199/E$391),4))","v":0},null,{"$f":"IF(G$391=0,0,ROUND(IF($C309=0,0,G199/G$391),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B305=\"~\"),(C310=\"~\")),\"~\",\"\")","v":""},"Direct Transport (per transp. cust. per month)",null,{"$f":"IF(E$392=0,0,ROUND(IF($C310=0,0,E200/E$392),4))","v":0},null,{"$f":"IF(G$392=0,0,ROUND(IF($C310=0,0,G200/G$392),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B305=\"~\"),(C311=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B305=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"IF(E$393=0,0,ROUND(IF($C311=0,0,E201/E$393),4))","v":0},null,{"$f":"IF(G$393=0,0,ROUND(IF($C311=0,0,G201/G$393),4))","v":0},0,0,0,0,0,0,0]
[null,null,"Demand and Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND((E196+E197)/E$389,4))","v":0},null,{"$f":"IF(G$389=0,0,ROUND((G196+G197)/G$389,4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B305=\"~\"),(C313=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$9","v":"Distribution"}]
[null,{"$f":"IF(OR((B314=\"~\"),(C315=\"~\")),\"~\",\"\")","v":""},"Demand (per Peak Day therm per month)",null,{"$f":"IF(E$388=0,0,ROUND(IF($C315=0,0,E205/E$388),4))","v":1.3120000000000001},null,{"$f":"IF(G$388=0,0,ROUND(IF($C315=0,0,G205/G$388),4))","v":1.3128},1.3142,1.3382000000000001,1.3808,1.3720000000000001,{"$f":"IF(L$388=0,0,ROUND(IF($C315=0,0,L205/L$388),4))","v":1.7748999999999999},0.56379999999999997,0]
[null,{"$f":"IF(OR((B314=\"~\"),(C316=\"~\")),\"~\",\"\")","v":""},"Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND(IF($C316=0,0,E206/E$389),4))","v":9.5399999999999999E-2},null,{"$f":"IF(G$389=0,0,ROUND(IF($C316=0,0,G206/G$389),4))","v":0.1142},0.1036,8.7800000000000003E-2,6.3899999999999998E-2,7.46E-2,4.0099999999999997E-2,1.0500000000000001E-2,0]
[null,{"$f":"IF(OR((B314=\"~\"),(C317=\"~\")),\"~\",\"\")","v":""},"Customer (per customer per month)",null,{"$f":"IF(E$390=0,0,ROUND(IF($C317=0,0,E207/E$390),4))","v":22.134499999999999},null,{"$f":"IF(G$390=0,0,ROUND(IF($C317=0,0,G207/G$390),4))","v":16.017299999999999},91.973399999999998,173.82409999999999,1035.5663999999999,117.08710000000001,1697.3154,2318.8508999999999,0]
[null,{"$f":"IF(OR((B314=\"~\"),(C318=\"~\")),\"~\",\"\")","v":""},"Direct Sales (per sales customer per month)",null,{"$f":"IF(E$391=0,0,ROUND(IF($C318=0,0,E208/E$391),4))","v":0},null,{"$f":"IF(G$391=0,0,ROUND(IF($C318=0,0,G208/G$391),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B314=\"~\"),(C319=\"~\")),\"~\",\"\")","v":""},"Direct Transport (per transp. cust. per month)",null,{"$f":"IF(E$392=0,0,ROUND(IF($C319=0,0,E209/E$392),4))","v":0},null,{"$f":"IF(G$392=0,0,ROUND(IF($C319=0,0,G209/G$392),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B314=\"~\"),(C320=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B314=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"IF(E$393=0,0,ROUND(IF($C320=0,0,E210/E$393),4))","v":0},null,{"$f":"IF(G$393=0,0,ROUND(IF($C320=0,0,G210/G$393),4))","v":0},0,0,0,0,0,0,0]
[null,null,"Demand and Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND((E205+E206)/E$389,4))","v":0.2293},null,{"$f":"IF(G$389=0,0,ROUND((G205+G206)/G$389,4))","v":0.29699999999999999},0.2732,0.16220000000000001,7.5499999999999998E-2,8.6499999999999994E-2,4.4299999999999999E-2,1.9699999999999999E-2,0]
[null,{"$f":"IF(OR((B314=\"~\"),(C322=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$10","v":"Gas Costs"}]
[null,{"$f":"IF(OR((B323=\"~\"),(C324=\"~\")),\"~\",\"\")","v":""},"Demand (per Peak Day therm per month)",null,{"$f":"IF(E$388=0,0,ROUND(IF($C324=0,0,E214/E$388),4))","v":0},null,{"$f":"IF(G$388=0,0,ROUND(IF($C324=0,0,G214/G$388),4))","v":0},{"$f":"IF(H$388=0,0,ROUND(IF($C324=0,0,H214/H$388),4))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(OR((B323=\"~\"),(C325=\"~\")),\"~\",\"\")","v":""},"Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND(IF($C325=0,0,E215/E$389),4))","v":0},null,{"$f":"IF(G$389=0,0,ROUND(IF($C325=0,0,G215/G$389),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B323=\"~\"),(C326=\"~\")),\"~\",\"\")","v":""},"Customer (per customer per month)",null,{"$f":"IF(E$390=0,0,ROUND(IF($C326=0,0,E216/E$390),4))","v":0},null,{"$f":"IF(G$390=0,0,ROUND(IF($C326=0,0,G216/G$390),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B323=\"~\"),(C327=\"~\")),\"~\",\"\")","v":""},"Direct Sales (per sales customer per month)",null,{"$f":"IF(E$391=0,0,ROUND(IF($C327=0,0,E217/E$391),4))","v":0},null,{"$f":"IF(G$391=0,0,ROUND(IF($C327=0,0,G217/G$391),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B323=\"~\"),(C328=\"~\")),\"~\",\"\")","v":""},"Direct Transport (per transp. cust. per month)",null,{"$f":"IF(E$392=0,0,ROUND(IF($C328=0,0,E218/E$392),4))","v":0},null,{"$f":"IF(G$392=0,0,ROUND(IF($C328=0,0,G218/G$392),4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B323=\"~\"),(C329=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B323=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"IF(E$393=0,0,ROUND(IF($C329=0,0,E219/E$393),4))","v":0},null,{"$f":"IF(G$393=0,0,ROUND(IF($C329=0,0,G219/G$393),4))","v":0},0,0,0,0,0,0,0]
[null,null,"Demand and Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND((E214+E215)/E$389,4))","v":0},null,{"$f":"IF(G$389=0,0,ROUND((G214+G215)/G$389,4))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B323=\"~\"),(C331=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$11","v":"Sales Specific Costs"}]
[null,{"$f":"IF(OR((B332=\"~\"),(C333=\"~\")),\"~\",\"\")","v":""},"Demand (per Peak Day therm per month)",null,{"$f":"IF(E$388=0,0,ROUND(IF($C333=0,0,E223/E$388),3))","v":0},null,{"$f":"IF(G$388=0,0,ROUND(IF($C333=0,0,G223/G$388),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B332=\"~\"),(C334=\"~\")),\"~\",\"\")","v":""},"Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND(IF($C334=0,0,E224/E$389),3))","v":0},null,{"$f":"IF(G$389=0,0,ROUND(IF($C334=0,0,G224/G$389),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B332=\"~\"),(C335=\"~\")),\"~\",\"\")","v":""},"Customer (per customer per month)",null,{"$f":"IF(E$390=0,0,ROUND(IF($C335=0,0,E225/E$390),3))","v":0},null,{"$f":"IF(G$390=0,0,ROUND(IF($C335=0,0,G225/G$390),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B332=\"~\"),(C336=\"~\")),\"~\",\"\")","v":""},"Direct Sales (per sales customer per month)",null,{"$f":"IF(E$391=0,0,ROUND(IF($C336=0,0,E226/E$391),3))","v":2.9809999999999999},null,{"$f":"IF(G$391=0,0,ROUND(IF($C336=0,0,G226/G$391),3))","v":2.637},5.4279999999999999,39.506999999999998,254.452,36.630000000000003,2242.2759999999998,0,0]
[null,{"$f":"IF(OR((B332=\"~\"),(C337=\"~\")),\"~\",\"\")","v":""},"Direct Transport (per transp. cust. per month)",null,{"$f":"IF(E$392=0,0,ROUND(IF($C337=0,0,E227/E$392),3))","v":0},null,{"$f":"IF(G$392=0,0,ROUND(IF($C337=0,0,G227/G$392),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B332=\"~\"),(C338=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B332=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"IF(E$393=0,0,ROUND(IF($C338=0,0,E228/E$393),3))","v":0},null,{"$f":"IF(G$393=0,0,ROUND(IF($C338=0,0,G228/G$393),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B332=\"~\"),(C339=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B332=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"}]
[null,{"$f":"IF(OR((B332=\"~\"),(C340=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$12","v":"Transport Specific Costs"}]
[null,{"$f":"IF(OR((B341=\"~\"),(C342=\"~\")),\"~\",\"\")","v":""},"Demand (per Peak Day therm per month)",null,{"$f":"IF(E$388=0,0,ROUND(IF($C342=0,0,E232/E$388),3))","v":0},null,{"$f":"IF(G$388=0,0,ROUND(IF($C342=0,0,G232/G$388),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B341=\"~\"),(C343=\"~\")),\"~\",\"\")","v":""},"Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND(IF($C343=0,0,E233/E$389),3))","v":0},null,{"$f":"IF(G$389=0,0,ROUND(IF($C343=0,0,G233/G$389),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B341=\"~\"),(C344=\"~\")),\"~\",\"\")","v":""},"Customer (per customer per month)",null,{"$f":"IF(E$390=0,0,ROUND(IF($C344=0,0,E234/E$390),3))","v":0},null,{"$f":"IF(G$390=0,0,ROUND(IF($C344=0,0,G234/G$390),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B341=\"~\"),(C345=\"~\")),\"~\",\"\")","v":""},"Direct Sales (per sales customer per month)",null,{"$f":"IF(E$391=0,0,ROUND(IF($C345=0,0,E235/E$391),3))","v":0},null,{"$f":"IF(G$391=0,0,ROUND(IF($C345=0,0,G235/G$391),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B341=\"~\"),(C346=\"~\")),\"~\",\"\")","v":""},"Direct Transport (per transp. cust. per month)",null,{"$f":"IF(E$392=0,0,ROUND(IF($C346=0,0,E236/E$392),3))","v":297.94099999999997},null,{"$f":"IF(G$392=0,0,ROUND(IF($C346=0,0,G236/G$392),3))","v":0},50.732999999999997,83.197999999999993,161.83099999999999,152.333,2852.011,1520.395,0]
[null,{"$f":"IF(OR((B341=\"~\"),(C347=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B341=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"IF(E$393=0,0,ROUND(IF($C347=0,0,E237/E$393),3))","v":0},null,{"$f":"IF(G$393=0,0,ROUND(IF($C347=0,0,G237/G$393),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B341=\"~\"),(C348=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B341=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"}]
[null,{"$f":"IF(OR((B341=\"~\"),(C349=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$13","v":"~"}]
[null,{"$f":"IF(OR((B350=\"~\"),(C351=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B350=\"~\",\"~\",INPUTS!$C$35)","v":"~"},null,{"$f":"IF(E$388=0,0,ROUND(IF($C351=0,0,E241/E$388),3))","v":0},null,{"$f":"IF(G$388=0,0,ROUND(IF($C351=0,0,G241/G$388),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B350=\"~\"),(C352=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B350=\"~\",\"~\",INPUTS!$C$36)","v":"~"},null,{"$f":"IF(E$389=0,0,ROUND(IF($C352=0,0,E242/E$389),3))","v":0},null,{"$f":"IF(G$389=0,0,ROUND(IF($C352=0,0,G242/G$389),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B350=\"~\"),(C353=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B350=\"~\",\"~\",INPUTS!$C$37)","v":"~"},null,{"$f":"IF(E$390=0,0,ROUND(IF($C353=0,0,E243/E$390),3))","v":0},null,{"$f":"IF(G$390=0,0,ROUND(IF($C353=0,0,G243/G$390),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B350=\"~\"),(C354=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B350=\"~\",\"~\",INPUTS!$C$38)","v":"~"},null,{"$f":"IF(E$391=0,0,ROUND(IF($C354=0,0,E244/E$391),3))","v":0},null,{"$f":"IF(G$391=0,0,ROUND(IF($C354=0,0,G244/G$391),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B350=\"~\"),(C355=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B350=\"~\",\"~\",INPUTS!$C$39)","v":"~"},null,{"$f":"IF(E$392=0,0,ROUND(IF($C355=0,0,E245/E$392),3))","v":0},null,{"$f":"IF(G$392=0,0,ROUND(IF($C355=0,0,G245/G$392),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B350=\"~\"),(C356=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B350=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"IF(E$393=0,0,ROUND(IF($C356=0,0,E246/E$393),3))","v":0},null,{"$f":"IF(G$393=0,0,ROUND(IF($C356=0,0,G246/G$393),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B350=\"~\"),(C357=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B350=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B350=\"~\"),(C358=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$14","v":"~"}]
[null,{"$f":"IF(OR((B359=\"~\"),(C361=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B359=\"~\",\"~\",INPUTS!$C$35)","v":"~"},null,{"$f":"IF(E$388=0,0,ROUND(IF($C361=0,0,E250/E$388),3))","v":0},null,{"$f":"IF(G$388=0,0,ROUND(IF($C361=0,0,G250/G$388),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B359=\"~\"),(C361=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B359=\"~\",\"~\",INPUTS!$C$36)","v":"~"},null,{"$f":"IF(E$389=0,0,ROUND(IF($C361=0,0,E251/E$389),3))","v":0},null,{"$f":"IF(G$389=0,0,ROUND(IF($C361=0,0,G251/G$389),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B359=\"~\"),(C362=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B359=\"~\",\"~\",INPUTS!$C$37)","v":"~"},null,{"$f":"IF(E$390=0,0,ROUND(IF($C362=0,0,E252/E$390),3))","v":0},null,{"$f":"IF(G$390=0,0,ROUND(IF($C362=0,0,G252/G$390),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B359=\"~\"),(C363=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B359=\"~\",\"~\",INPUTS!$C$38)","v":"~"},null,{"$f":"IF(E$391=0,0,ROUND(IF($C363=0,0,E253/E$391),3))","v":0},null,{"$f":"IF(G$391=0,0,ROUND(IF($C363=0,0,G253/G$391),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B359=\"~\"),(C364=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B359=\"~\",\"~\",INPUTS!$C$39)","v":"~"},null,{"$f":"IF(E$392=0,0,ROUND(IF($C364=0,0,E254/E$392),3))","v":0},null,{"$f":"IF(G$392=0,0,ROUND(IF($C364=0,0,G254/G$392),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B359=\"~\"),(C365=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B359=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"IF(E$393=0,0,ROUND(IF($C365=0,0,E255/E$393),3))","v":0},null,{"$f":"IF(G$393=0,0,ROUND(IF($C365=0,0,G255/G$393),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B359=\"~\"),(C366=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B359=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B359=\"~\"),(C367=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$15","v":"~"}]
[null,{"$f":"IF(OR((B368=\"~\"),(C369=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B368=\"~\",\"~\",INPUTS!$C$35)","v":"~"},null,{"$f":"IF(E$388=0,0,ROUND(IF($C369=0,0,E259/E$388),3))","v":0},null,{"$f":"IF(G$388=0,0,ROUND(IF($C369=0,0,G259/G$388),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B368=\"~\"),(C370=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B368=\"~\",\"~\",INPUTS!$C$36)","v":"~"},null,{"$f":"IF(E$389=0,0,ROUND(IF($C370=0,0,E261/E$389),3))","v":0},null,{"$f":"IF(G$389=0,0,ROUND(IF($C370=0,0,G261/G$389),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B368=\"~\"),(C371=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B368=\"~\",\"~\",INPUTS!$C$37)","v":"~"},null,{"$f":"IF(E$390=0,0,ROUND(IF($C371=0,0,E261/E$390),3))","v":0},null,{"$f":"IF(G$390=0,0,ROUND(IF($C371=0,0,G261/G$390),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B368=\"~\"),(C372=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B368=\"~\",\"~\",INPUTS!$C$38)","v":"~"},null,{"$f":"IF(E$391=0,0,ROUND(IF($C372=0,0,E262/E$391),3))","v":0},null,{"$f":"IF(G$391=0,0,ROUND(IF($C372=0,0,G262/G$391),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B368=\"~\"),(C373=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B368=\"~\",\"~\",INPUTS!$C$39)","v":"~"},null,{"$f":"IF(E$392=0,0,ROUND(IF($C373=0,0,E263/E$392),3))","v":0},null,{"$f":"IF(G$392=0,0,ROUND(IF($C373=0,0,G263/G$392),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B368=\"~\"),(C374=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B368=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"IF(E$393=0,0,ROUND(IF($C374=0,0,E264/E$393),3))","v":0},null,{"$f":"IF(G$393=0,0,ROUND(IF($C374=0,0,G264/G$393),3))","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B368=\"~\"),(C375=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B368=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B368=\"~\"),(C376=\"~\")),\"~\",\"\")","v":"~"}]
[]
[null,"TOTAL"]
[null,{"$f":"IF(OR((B378=\"~\"),(C379=\"~\")),\"~\",\"\")","v":""},"Demand (per Peak Day therm per month)",null,{"$f":"IF(E$388=0,0,ROUND(IF($C379=0,0,E269/E$388),4))","v":1.4004000000000001},null,{"$f":"IF(G$388=0,0,ROUND(IF($C379=0,0,G269/G$388),4))","v":1.4020999999999999},1.3953,{"$f":"IF(I$388=0,0,ROUND(IF($C379=0,0,I269/I$388),4))","v":1.4319999999999999},1.4690000000000001,{"$f":"IF(K$388=0,0,ROUND(IF($C379=0,0,K269/K$388),4))","v":2.3715999999999999},2.2231999999999998,{"$f":"IF(M$388=0,0,ROUND(IF($C379=0,0,M269/M$388),4))","v":0.56379999999999997},0]
[null,{"$f":"IF(OR((B378=\"~\"),(C380=\"~\")),\"~\",\"\")","v":""},"Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND(IF($C380=0,0,E270/E$389),4))","v":9.9000000000000005E-2},null,{"$f":"IF(G$389=0,0,ROUND(IF($C380=0,0,G270/G$389),4))","v":0.11849999999999999},0.10780000000000001,9.1300000000000006E-2,6.54E-2,7.8799999999999995E-2,4.1700000000000001E-2,1.14E-2,0]
[null,{"$f":"IF(OR((B378=\"~\"),(C381=\"~\")),\"~\",\"\")","v":""},"Customer (per customer per month)",null,{"$f":"IF(E$390=0,0,ROUND(IF($C381=0,0,E271/E$390),4))","v":22.134499999999999},null,{"$f":"IF(G$390=0,0,ROUND(IF($C381=0,0,G271/G$390),4))","v":16.017299999999999},91.973399999999998,173.82409999999999,1035.5663999999999,117.08710000000001,1697.3154,2318.8508999999999,0]
[null,{"$f":"IF(OR((B378=\"~\"),(C382=\"~\")),\"~\",\"\")","v":""},"Direct Sales (per sales customer per month)",null,{"$f":"IF(E$391=0,0,ROUND(IF($C382=0,0,E272/E$391),4))","v":3.2886000000000002},null,{"$f":"IF(G$391=0,0,ROUND(IF($C382=0,0,G272/G$391),4))","v":2.8730000000000002},6.5739000000000001,45.33,260.60660000000001,37.348199999999999,2242.2759000000001,0,0]
[null,{"$f":"IF(OR((B378=\"~\"),(C383=\"~\")),\"~\",\"\")","v":""},"Direct Transport (per transp. cust. per month)",null,{"$f":"IF(E$392=0,0,ROUND(IF($C383=0,0,E273/E$392),4))","v":297.94139999999999},null,{"$f":"IF(G$392=0,0,ROUND(IF($C383=0,0,G273/G$392),4))","v":0},50.733199999999997,83.198099999999997,161.83090000000001,{"$f":"IF(K$392=0,0,ROUND(IF($C383=0,0,K273/K$392),4))","v":152.33279999999999},2852.0106999999998,1520.3949,0]
[null,{"$f":"IF(OR((B378=\"~\"),(C384=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B378=\"~\",\"~\",INPUTS!$C$40)","v":"~"},null,{"$f":"IF(E$393=0,0,ROUND(IF($C384=0,0,E274/E$393),4))","v":0},null,{"$f":"IF(G$393=0,0,ROUND(IF($C384=0,0,G274/G$393),4))","v":0},0,0,0,0,0,0,0]
[null,null,"Demand and Commodity (per therm)",null,{"$f":"IF(E$389=0,0,ROUND((E269+E270)/E$389,4))","v":0.2419},null,{"$f":"IF(G$389=0,0,ROUND((G269+G270)/G$389,4))","v":0.31359999999999999},{"$f":"IF(H$389=0,0,ROUND((H269+H270)/H$389,4))","v":0.28789999999999999},0.1709,7.7799999999999994E-2,9.9299999999999999E-2,4.6899999999999997E-2,2.06E-2,0]
[null,null,"All Customer (per customer per month)",null,{"$f":"IF(E$390=0,0,ROUND((E271+E272+E273)/E$390,4))","v":25.5059},null,{"$f":"IF(G$390=0,0,ROUND((G271+G272+G273)/G$390,4))","v":18.8903},98.549400000000006,221.9563,{"$f":"IF(J$390=0,0,ROUND((J271+J272+J273)/J$390,4))","v":1218.8785},155.48560000000001,4346.0811999999996,3839.2456999999999,0]
[null,{"$f":"IF(OR((B378=\"~\"),(C387=\"~\")),\"~\",\"\")","v":""}]
[null,null,{"$f":"INPUTS!F19","v":"PDAY"},null,{"$f":"IF(C388=\"~\",0,INDEX(INDIRECT(INPUTS!$F$19),2,CLASSALLOC!H$2-1))*12","v":121572960},null,{"$f":"IF($C$388=\"~\",0,INDEX(INDIRECT(INPUTS!$F$19),2,CLASSALLOC!I$2-1))*12","v":84811015.630108565},{"$f":"IF($C$388=\"~\",0,INDEX(INDIRECT(INPUTS!$F$19),2,CLASSALLOC!J$2-1))*12","v":30229088.041891437},{"$f":"IF($C$388=\"~\",0,INDEX(INDIRECT(INPUTS!$F$19),2,CLASSALLOC!K$2-1))*12","v":4794155.58},{"$f":"IF($C$388=\"~\",0,INDEX(INDIRECT(INPUTS!$F$19),2,CLASSALLOC!L$2-1))*12","v":762386.88},{"$f":"IF($C$388=\"~\",0,INDEX(INDIRECT(INPUTS!$F$19),2,CLASSALLOC!M$2-1))*12","v":84509.867999999988},{"$f":"IF($C$388=\"~\",0,INDEX(INDIRECT(INPUTS!$F$19),2,CLASSALLOC!N$2-1))*12","v":287208},{"$f":"IF($C$388=\"~\",0,INDEX(INDIRECT(INPUTS!$F$19),2,CLASSALLOC!O$2-1))*12","v":604596},{"$f":"IF($C$388=\"~\",0,INDEX(INDIRECT(INPUTS!$F$19),2,CLASSALLOC!P$2-1))*12","v":0}]
[null,null,{"$f":"INPUTS!F20","v":"COM_1"},null,{"$f":"IF(C389=\"~\",0,INDEX(INDIRECT(INPUTS!$F$20),2,CLASSALLOC!H$2-1))","v":1191304269.0992641},null,{"$f":"IF($C$389=\"~\",0,INDEX(INDIRECT(INPUTS!$F$20),2,CLASSALLOC!I$2-1))","v":609257701.15931797},{"$f":"IF($C$389=\"~\",0,INDEX(INDIRECT(INPUTS!$F$20),2,CLASSALLOC!J$2-1))","v":234176518.05324447},{"$f":"IF($C$389=\"~\",0,INDEX(INDIRECT(INPUTS!$F$20),2,CLASSALLOC!K$2-1))","v":86328991.912539333},{"$f":"IF($C$389=\"~\",0,INDEX(INDIRECT(INPUTS!$F$20),2,CLASSALLOC!L$2-1))","v":90957971.20362018},{"$f":"IF($C$389=\"~\",0,INDEX(INDIRECT(INPUTS!$F$20),2,CLASSALLOC!M$2-1))","v":9748488.4229263533},{"$f":"IF($C$389=\"~\",0,INDEX(INDIRECT(INPUTS!$F$20),2,CLASSALLOC!N$2-1))","v":123778170.49320194},{"$f":"IF($C$389=\"~\",0,INDEX(INDIRECT(INPUTS!$F$20),2,CLASSALLOC!O$2-1))","v":37056427.854413897},{"$f":"IF($C$389=\"~\",0,INDEX(INDIRECT(INPUTS!$F$20),2,CLASSALLOC!P$2-1))","v":0}]
[null,null,{"$f":"INPUTS!F21","v":"CUST"},null,{"$f":"IF(C390=\"~\",0,INDEX(INDIRECT(INPUTS!$F$21),2,CLASSALLOC!H$2-1))*12","v":9967759},null,{"$f":"IF($C$390=\"~\",0,INDEX(INDIRECT(INPUTS!$F$21),2,CLASSALLOC!I$2-1))*12","v":9265563},{"$f":"IF($C$390=\"~\",0,INDEX(INDIRECT(INPUTS!$F$21),2,CLASSALLOC!J$2-1))*12","v":680293},{"$f":"IF($C$390=\"~\",0,INDEX(INDIRECT(INPUTS!$F$21),2,CLASSALLOC!K$2-1))*12","v":17298},{"$f":"IF($C$390=\"~\",0,INDEX(INDIRECT(INPUTS!$F$21),2,CLASSALLOC!L$2-1))*12","v":1568},{"$f":"IF($C$390=\"~\",0,INDEX(INDIRECT(INPUTS!$F$21),2,CLASSALLOC!M$2-1))*12","v":2737},{"$f":"IF($C$390=\"~\",0,INDEX(INDIRECT(INPUTS!$F$21),2,CLASSALLOC!N$2-1))*12","v":180},{"$f":"IF($C$390=\"~\",0,INDEX(INDIRECT(INPUTS!$F$21),2,CLASSALLOC!O$2-1))*12","v":120},{"$f":"IF($C$390=\"~\",0,INDEX(INDIRECT(INPUTS!$F$21),2,CLASSALLOC!P$2-1))*12","v":0}]
[null,null,{"$f":"INPUTS!F22","v":"CUSTXT"},null,{"$f":"IF(C391=\"~\",0,INDEX(INDIRECT(INPUTS!$F$22),2,CLASSALLOC!H$2-1))*12","v":9964956},null,{"$f":"IF($C$391=\"~\",0,INDEX(INDIRECT(INPUTS!$F$22),2,CLASSALLOC!I$2-1))*12","v":9265563},{"$f":"IF($C$391=\"~\",0,INDEX(INDIRECT(INPUTS!$F$22),2,CLASSALLOC!J$2-1))*12","v":680262},{"$f":"IF($C$391=\"~\",0,INDEX(INDIRECT(INPUTS!$F$22),2,CLASSALLOC!K$2-1))*12","v":16018},{"$f":"IF($C$391=\"~\",0,INDEX(INDIRECT(INPUTS!$F$22),2,CLASSALLOC!L$2-1))*12","v":341},{"$f":"IF($C$391=\"~\",0,INDEX(INDIRECT(INPUTS!$F$22),2,CLASSALLOC!M$2-1))*12","v":2712},{"$f":"IF($C$391=\"~\",0,INDEX(INDIRECT(INPUTS!$F$22),2,CLASSALLOC!N$2-1))*12","v":60},{"$f":"IF($C$391=\"~\",0,INDEX(INDIRECT(INPUTS!$F$22),2,CLASSALLOC!O$2-1))*12","v":0},{"$f":"IF($C$391=\"~\",0,INDEX(INDIRECT(INPUTS!$F$22),2,CLASSALLOC!P$2-1))*12","v":0}]
[null,null,{"$f":"INPUTS!F23","v":"TRANSCUS"},null,{"$f":"IF(C392=\"~\",0,INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!H$2-1))*12","v":2803.00000000003},null,{"$f":"IF($C$392=\"~\",0,INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!I$2-1))*12","v":0},{"$f":"IF($C$392=\"~\",0,INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!J$2-1))*12","v":31.000000000029104},{"$f":"IF($C$392=\"~\",0,INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!K$2-1))*12","v":1280.0000000000009},{"$f":"IF($C$392=\"~\",0,INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!L$2-1))*12","v":1226.9999999999998},{"$f":"IF($C$392=\"~\",0,INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!M$2-1))*12","v":25.000000000000114},{"$f":"IF($C$392=\"~\",0,INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!N$2-1))*12","v":120},{"$f":"IF($C$392=\"~\",0,INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!O$2-1))*12","v":120},{"$f":"IF($C$392=\"~\",0,INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!P$2-1))*12","v":0}]
[null,null,{"$f":"INPUTS!F24","v":"~"},null,{"$f":"IF(C393=\"~\",0,INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!H$2-1))","v":0},null,{"$f":"IF($C$393=\"~\",0,INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!I$2-1))","v":0},{"$f":"IF($C$393=\"~\",0,INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!J$2-1))","v":0},{"$f":"IF($C$393=\"~\",0,INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!K$2-1))","v":0},{"$f":"IF($C$393=\"~\",0,INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!L$2-1))","v":0},{"$f":"IF($C$393=\"~\",0,INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!M$2-1))","v":0},{"$f":"IF($C$393=\"~\",0,INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!N$2-1))","v":0},{"$f":"IF($C$393=\"~\",0,INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!O$2-1))","v":0},{"$f":"IF($C$393=\"~\",0,INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!P$2-1))","v":0}]

{"sheet":"Compromise Method Summary","index":13,"n_rows":393,"n_cols":14,"rows_kept":393,"cut":false,"hidden":false,"merged":[]}
["Puget Sound Energy - 2019 Gas Cost of Service Study"]
["Proposed Test Year"]
["Summary"]
[]
[]
["Line No.",null,"Description",null,"Total Company",null,"Residential (16,23,53)","Comm. & Indus. (31,31T)","Large Volume (41,41T)","Interruptible (85, 85T)","Limited Interruptible (86, 86T)","Non-Exclusive Interruptible (87, 87T)","Contracts","Rentals"]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)"]
[]
[null,null,"Rate Base"]
[1,null,"Plant in Service",null,4355396430.0354624,null,2807964277.4784641,1197985151.0158169,150022967.11374789,76596835.353124589,11147113.79297445,61524105.159357525,26743834.222411539,23412145.899566386]
[2,null,"Accumulated Reserve",null,-1656631761.3504488,null,-1055428886.2118274,-475965953.47784424,-51105732.900643304,-27117657.687242314,-3861316.2983067418,-21837307.184828777,-9515287.801627161,-11799619.788128769]
[3,null,"Other Rate Base Items",null,-556115944.61684597,null,-359435356.6190387,-151341976.41117993,-20382472.784062091,-10257229.322779605,-1418866.3153463837,-7988338.2090616962,-3585719.5022151913,-1705985.4531624101]
[4,null,"TOTAL RATE BASE",null,2142648724.0681677,null,1393100034.6475983,570677221.12679279,78534761.429042503,39221948.343102671,5866931.1793213245,31698459.765467048,13642826.918569185,9906540.6582752075]
[]
[null,null,"Revenue at Current Rates"]
[5,null,"Gas Service Revenue",null,444001886.38982129,null,314237754.38196468,93373535.17081517,19479056.632645205,8511725.4707787875,2062207.6317832225,4618690.5186672322,1718916.583166973,0]
[6,null,"Rental Revenues",null,5310380.6899999985,null,0,0,0,0,0,0,0,5310380.6899999985]
[7,null,"Other Revenues",null,5039913.28,null,4714866.2914596405,243618.28540779173,-14275.003398166793,-117055.40335754609,-100.81259004905286,0,0,212859.92247832956]
[8,null,"TOTAL REVENUE",null,454352180.35982126,null,318952620.6734243,93617153.456222966,19464781.62924704,8394670.0674212407,2062106.8191931734,4618690.5186672322,1718916.583166973,5523240.6124783279]
[]
[null,null,"Expenses at Current Rates"]
[9,null,"Operation and Maintenance",null,158410808.92325169,null,112483268.14687894,34300059.005153187,4608104.5876741819,2152630.6244608443,421115.23227801186,1962610.5926784547,770436.44578618789,1712584.2883418663]
[10,null,"Depreciation Expense",null,177408712.6777178,null,116020383.17033972,46197346.281753182,6096273.8299663765,3046418.2763773957,478592.36682139378,2386945.7882633954,1025246.8365908074,2157506.1276055379]
[11,null,"Taxes Other Than Income",null,24578471.249667753,null,17195892.378002372,5115725.7117841048,1001477.8055655148,444983.98157682718,103471.34701593981,275108.87794316735,105286.13039966104,336525.01738016284]
[12,null,"Income Taxes",null,973973.29284743592,null,633254.63141499576,259409.93778885208,35699.160264965016,17828.928162845412,2666.90205232684,14409.012960997929,6201.5527362775128,4503.1674661760089]
[13,null,"TOTAL EXPENSES - Current",null,361371966.14348471,null,246332798.32663605,85872540.93647933,11741555.38347104,5661861.8105779132,1005845.8481676722,4639074.2718460159,1907170.9655129339,4211118.6007937426]
[]
[14,null,"Operating Income - Current",null,92980214.216336548,null,72619822.346788257,7744612.5197436363,7723226.2457759995,2732808.2568433275,1056260.9710255014,-20383.753178783692,-188254.38234596094,1312122.0116845854]
[15,null,"Current Rate of Return",null,4.3394987321952828E-2,null,5.2128218032209246E-2,1.3570915805000989E-2,9.8341500059869233E-2,6.9675484576581528E-2,0.180036366328689,-6.4305184950942543E-4,-1.3798781108168193E-2,0.13245007081140212]
[]
[null,null,"Calculation of Rate Schedule Revenue Requirement at Equal Rates of Return"]
[16,null,"Required Return",null,7.4399999999999994E-2,null,7.4399999999999994E-2,7.4399999999999994E-2,7.4399999999999994E-2,7.4399999999999994E-2,7.4399999999999994E-2,7.4399999999999994E-2,7.4399999999999994E-2,7.4399999999999994E-2]
[17,null,"Required Operating Income",null,159413065.07067168,null,103646642.5777813,42458385.251833379,5842986.2503207615,2918112.9567268384,436499.67974150652,2358365.4065507483,1015026.3227415473,737046.62497567537]
[18,null,"Operating Income (Deficiency)/Surplus",null,-66432850.854335129,null,-31026820.230993047,-34713772.732089743,1880239.995455238,-185304.69988351082,619761.29128399491,-2378749.159729532,-1203280.7050875081,575075.38670890999]
[19,null,"Revenue Conversion Factor",null,0.62044999999999995]
[20,null,"Revenue (Deficiency) / Surplus",null,-88095895.968423128,null,-45396793.474071085,-40190590.126422703,1076740.1189024337,-576544.74648423865,554752.34068300342,-2677997.0029116729,-1329299.2193165042,443836.14119762927]
[]
[21,null,"Revenue Requirement",null,542448076.32824433,null,364349414.14749539,133807743.58264567,18388041.510344606,8971214.8139054794,1507354.47851017,7296687.5215789052,3048215.8024834772,5079404.4712806987]
[22,null,"Revenues Other Than Rate Sch. Rev.",null,5039913.28,null,4714866.2914596405,243618.28540779173,-14275.003398166793,-117055.40335754609,-100.81259004905286,0,0,212859.92247832956]
[23,null,"Rate Schedule Revenue Requirement",null,537408163.04824436,null,359634547.85603577,133564125.29723787,18402316.513742771,9088270.2172630262,1507455.2911002191,7296687.5215789052,3048215.8024834772,4866544.5488023693]
[24,null,"Deficiency / (Surplus) as % of Rate Rev",null,0.21037360317972831,null,0.14446638839867099,0.43042806564942682,-5.5276810330635362E-2,6.7735355006872222E-2,-0.2690089650203169,0.57981737293029001,0.77333550233564652,0]
[]
[null,null,"Expenses at Required Return"]
[25,null,"Operation and Maintenance",null,159038404.08635569,null,113014221.79514945,34372988.640046842,4618207.7568402002,2156757.3942857194,422299.82093579439,1965956.9395034367,771118.2440456918,1716853.4955485519]
[26,null,"Depreciation Expense",null,177408712.6777178,null,116020383.17033972,46197346.281753182,6096273.8299663765,3046418.2763773957,478592.36682139378,2386945.7882633954,1025246.8365908074,2157506.1276055379]
[27,null,"Taxes Other Than Income",null,27954570.272075754,null,19553215.456666227,5816187.6592273833,1147604.1990698411,508836.54738637141,118941.44752299185,309756.99263032182,118180.95820215403,381847.01137046062]
[28,null,"Income Taxes",null,18633324.221423436,null,12114951.14755873,4962835.7497848887,682969.4741474255,341089.63912915409,51021.16348848342,275662.39463100262,118643.44090327666,86151.211780472295]
[29,null,"TOTAL EXPENSES - Required",null,383035011.25757271,null,260702771.5697141,91349358.33081229,12545055.260023843,6053101.8571786406,1070854.7987686635,4938322.1150281569,2033189.47974193,4342357.8463050229]
[]
[30,null,"Rate Schedule Revenue as Proposed",null,547193514.9715364,null,379229801.85868043,122340894.72000001,21493184.54153214,9391882.1400000006,2062215.48,6051460.0700000003,1757519.5213237838,4866556.6399999987]
[31,null,"Other Revenue",null,5039913.28,null,4714866.2914596405,243618.28540779173,-14275.003398166793,-117055.40335754609,-100.81259004905286,0,0,212859.92247832956]
[32,null,"Revenue as Proposed",null,552233428.25153637,null,383944668.15014005,122584513.00540781,21478909.538133975,9274826.7366424538,2062114.6674099509,6051460.0700000003,1757519.5213237838,5079416.5624783281]
[]
[33,null,"Proposed Revenue Increase",null,97881247.891715094,null,64992047.476715744,28967359.549184844,2014127.9088869356,880156.66922121309,7.8482167774345726,1432769.5513327681,38602.938156810822,-443824.04999999981]
[]
[34,null,"Proposed Revenue - Revenue Requirement",null,552233428.25153637,null,383944668.15014005,122584513.00540781,21478909.538133975,9274826.7366424538,2062114.6674099509,6051460.0700000003,1757519.5213237838,5079416.5624783281]
[]
[35,null,"Current Revenue to Cost Ratio",null,0.8261911837575906,null,0.87376965382023386,0.69909142865285656,1.0585111183202576,0.93656166325368484,1.3680058333790559,0.63298455703469803,0.56390908470670531,1.0912014955882516]
[36,null,"Parity Ratio",null,1,null,1.0575877242435003,0.84616181145062197,1.281193916287094,1.1335895149523618,1.6557981497178951,0.76614779905521169,0.68254067072223756,1.3207614860102606]
[37,null,"Proposed Revenue to Cost Ratio",null,1.0182084169838217,null,1.0544865728820045,0.91597121942541593,1.1679608121880265,1.0334070087573175,1.3680110396474101,0.82934345922086927,0.57657319402775797,1.0000024845550077]
[36,null,"Parity Ratio",null,1,null,1.0356294009095381,0.89959108974834745,1.1470744031441102,1.0149267984039236,1.3435471724932189,0.81451247641183733,0.56626245119413421,0.98211964061076584]
[]
["Puget Sound Energy - 2019 Gas Cost of Service Study"]
["Proposed Test Year"]
["Functional Rate Base"]
[]
[null,null,null,null,"System Total",null,"Residential (16,23,53)","Comm. & Indus. (31,31T)","Large Volume (41,41T)","Interruptible (85, 85T)","Limited Interruptible (86, 86T)","Non-Exclusive Interruptible (87, 87T)","Contracts","Rentals"]
[]
[null,"Gas Supply"]
[null,"","Demand",null,2304259.1843737927,null,1644820.6411321759,586261.43790988124,70134.490290847287,1578.1803967235724,1464.4346441651846,0,0,0]
[null,"","Commodity",null,471919.29070662003,null,306488.82069453812,117783.30060601192,32233.146082608415,4908.1139166908606,4712.0972168618773,7396.282768207122,-1602.4705782983524,0]
[null,"","Customer",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,2776178.4750804128,null,1951309.461826714,704044.73851589311,102367.63637345569,6486.2943134144334,6176.5318610270624,7396.282768207122,-1602.4705782983524,0]
[null,""]
[null,"Storage"]
[null,"","Demand",null,38831097.357911855,null,27306300.725090876,8795331.5048820861,1654221.2896599418,256676.12029700039,323466.27565416234,495101.44232779945,0,0]
[null,"","Commodity",null,6020007.8717681281,null,3078756.8315251605,1183362.2346788696,436245.57080470788,459637.15303384571,49261.954788619296,625487.1908463249,187256.9360905996,0]
[null,"","Customer",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales",null,23650143.091287751,null,16881887.153181154,6017190.6830180697,719836.87523581972,16197.914045212325,15030.465807498937,0,0,0]
[null,"","Direct Transport",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,68501248.320967734,null,47266944.709797189,15995884.422579026,2810303.7357004695,732511.18737605843,387758.6962502806,1120588.6331741244,187256.9360905996,0]
[null,""]
[null,"Transmission"]
[null,"","Demand",null,1733.6061486491185,null,1105.3552555393069,401.90650248563816,86.78489796794932,50.069464348602096,5.4019392656708005,60.844660613518514,23.24342842843263,0]
[null,"","Commodity",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Customer",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,1733.6061486491185,null,1105.3552555393069,401.90650248563816,86.78489796794932,50.069464348602096,5.4019392656708005,60.844660613518514,23.24342842843263,0]
[null,""]
[null,"Distribution"]
[null,"","Demand",null,792579479.60831881,null,552010002.56848288,196821182.94630685,31415075.419983353,5311141.5806880612,587446.21044996171,2365894.1938726581,4068736.6885349248,0]
[null,"","Commodity",null,371874787.2742241,null,203034801.38609728,78039198.752442643,28769090.146044768,24898378.874267347,3248678.5263399533,26077589.891989116,7807049.6970429905,0]
[null,"","Customer",null,876045518.69740462,null,563194645.84929395,276019986.22260159,14921485.68325221,8007104.9049477987,1566184.7552895427,1545489.4955346722,1370591.9380680558,9420029.8484167978]
[null,"","Direct Sales",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,2040499785.5799475,null,1318239449.803874,550880367.92135108,75105651.249280334,38216625.359903201,5402309.4920794573,29988973.581396446,13246378.323645972,9420029.8484167978]
[null,""]
[null,"Gas Costs",null,null,null,null,null,null,null,null,null,null,1.0198585486205112E-2]
[null,"","Demand",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Commodity",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Customer",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,0,null,0,0,0,0,0,0,0,0]
[null,""]
[null,"Sales Specific Costs"]
[null,"","Demand",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Commodity",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Customer",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales",null,30002892.674202573,null,25641225.316843782,3095681.8916683518,443516.43813784258,94149.376340983203,68064.30031593758,173744.54103726454,0,486510.80985840951]
[null,"","Direct Transport",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,30002892.674202573,null,25641225.316843782,3095681.8916683518,443516.43813784258,94149.376340983203,68064.30031593758,173744.54103726454,0,486510.80985840951]
[null,""]
[null,"Transport Specific Costs"]
[null,"","Demand",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Commodity",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Customer",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport",null,866885.41182105977,null,0,840.24617571009958,72835.584652447811,172126.05570466371,2616.7568753556907,407695.88243039825,210770.88598248421,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,866885.41182105977,null,0,840.24617571009958,72835.584652447811,172126.05570466371,2616.7568753556907,407695.88243039825,210770.88598248421,0]
[null,""]
[null,"~"]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~"]
[null,"~"]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~"]
[null,"~"]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~"]
[]
[null,"TOTAL"]
[null,"","Demand",null,833716569.75675285,null,580962229.28996146,206203177.79560131,33139517.984832112,5569445.9508461338,912382.32268755487,2861056.480861071,4068759.9319633534,0]
[null,"","Commodity",null,378366714.43669879,null,206420047.03831699,79340344.28772752,29237568.862932086,25362924.141217884,3302652.5783454343,26710473.365603648,7992704.1625552913,0]
[null,"","Customer",null,876045518.69740462,null,563194645.84929395,276019986.22260159,14921485.68325221,8007104.9049477987,1566184.7552895427,1545489.4955346722,1370591.9380680558,9420029.8484167978]
[null,"","Direct Sales",null,53653035.765490323,null,42523112.470024936,9112872.5746864211,1163353.3133736623,110347.29038619553,83094.766123436522,173744.54103726454,0,486510.80985840951]
[null,"","Direct Transport",null,866885.41182105977,null,0,840.24617571009958,72835.584652447811,172126.05570466371,2616.7568753556907,407695.88243039825,210770.88598248421,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[]
[null,""]
[null,null,"TOTAL RATE BASE",null,2142648724.0681677,null,1393100034.6475971,570677221.12679255,78534761.429042518,39221948.343102664,5866931.1793213235,31698459.765467055,13642826.918569185,9906540.6582752075]
[]
["Puget Sound Energy - 2019 Gas Cost of Service Study"]
["Proposed Test Year"]
["Functional Revenue Requirement"]
[]
[null,null,null,null,"System Total",null,"Residential (16,23,53)","Comm. & Indus. (31,31T)","Large Volume (41,41T)","Interruptible (85, 85T)","Limited Interruptible (86, 86T)","Non-Exclusive Interruptible (87, 87T)","Contracts","Rentals"]
[]
[null,"Gas Supply"]
[null,"","Demand",null,659967.83940922585,null,471096.62493922259,167912.40201196301,20087.370526374471,452.01004890719474,419.43188275860837,0,0,0]
[null,"","Commodity",null,3112030.0756360809,null,1990201.6539909055,764839.62491621799,213491.08842714975,47135.788580811393,30669.970828231679,68532.77209940672,-2840.8232066421069,0]
[null,"","Customer",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,3771997.915045307,null,2461298.2789301281,932752.02692818106,233578.45895352421,47587.798629718585,31089.402710990285,68532.77209940672,-2840.8232066421069,0]
[null,""]
[null,"Storage"]
[null,"","Demand",null,10089184.912322275,null,7094785.7782028057,2285223.2348733437,429803.57530068187,66690.179172241958,84043.750757152113,128638.39401604915,0,0]
[null,"","Commodity",null,1197402.6566612953,null,612376.54298939963,235375.28750455804,86770.917341817083,91423.592770371673,9798.3917617198313,124411.80144288152,37246.122850547443,0]
[null,"","Customer",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales",null,3064310.5070800623,null,2187358.6127218711,779637.59296952933,93268.0910916508,2098.737331522047,1947.4729654888838,0,0,0]
[null,"","Direct Transport",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,14350898.076063633,null,9894520.9339140765,3300236.115347431,609842.5837341497,160212.50927413569,95789.615484360824,253050.19545893068,37246.122850547443,0]
[null,""]
[null,"Transmission"]
[null,"","Demand",null,3073.2973478299559,null,1959.54852715882,712.49065950026511,153.85028310174457,88.762001744013361,9.5764344348116204,107.86402334743202,41.205418542868593,0]
[null,"","Commodity",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Customer",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,3073.2973478299559,null,1959.54852715882,712.49065950026511,153.85028310174457,88.762001744013361,9.5764344348116204,107.86402334743202,41.205418542868593,0]
[null,""]
[null,"Distribution"]
[null,"","Demand",null,159504566.00627923,null,110753294.25804672,39515231.078965202,6381926.3859649841,1195938.3569016294,131828.73862423137,660118.04178288742,866229.14599358011,0]
[null,"","Commodity",null,113644691.32787003,null,68396415.782013059,23796004.357683066,7416408.8212994747,5658284.6462328611,825020.63072053145,5532584.0385928936,1686830.6617470477,333142.38958111632]
[null,"","Customer",null,220631457.66852397,null,148409704.57309854,62568878.984559335,3006809.5371566345,1623768.0977864033,320467.29277560127,305516.77417283045,278262.10766943218,4118050.3013051818]
[null,"","Direct Sales",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,493780715.00267321,null,327559414.61315835,125880114.42120761,16805144.744421095,8477991.1009208933,1277316.6621203641,6498218.8545486117,2831321.91541006,4451192.6908862982]
[null,""]
[null,"Gas Costs",null,null,null,null,null,null,null,null,null,null,9.3467572735056563E-3]
[null,"","Demand",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Commodity",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Customer",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,0,null,0,0,0,0,0,0,0,0]
[null,""]
[null,"Sales Specific Costs"]
[null,"","Demand",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Commodity",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Customer",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales",null,29706262.229858354,null,24432220.772965651,3692355.7983251009,632828.30320682633,86768.120682481807,99340.901212171273,134536.55307171421,0,628211.78039440024]
[null,"","Direct Transport",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,29706262.229858354,null,24432220.772965651,3692355.7983251009,632828.30320682633,86768.120682481807,99340.901212171273,134536.55307171421,0,628211.78039440024]
[null,""]
[null,"Transport Specific Costs"]
[null,"","Demand",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Commodity",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Customer",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport",null,835129.80725598452,null,0,1572.7301778546846,106493.56974591156,198566.52239650584,3808.3205478487907,342241.28237689432,182447.3820109693,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total",null,835129.80725598452,null,0,1572.7301778546846,106493.56974591156,198566.52239650584,3808.3205478487907,342241.28237689432,182447.3820109693,0]
[null,""]
[null,"~"]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~"]
[null,"~"]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~"]
[null,"~"]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~"]
[]
[null,"TOTAL"]
[null,"","Demand",null,170256792.05535853,null,118321136.20971587,41969079.206510015,6831971.1820751419,1263169.3081245224,216301.49769857689,788864.29982228403,866270.35141212307,0]
[null,"","Commodity",null,117954124.06016743,null,70998993.978993356,24796219.270103838,7716670.8270684406,5796844.0275840443,865488.99331048282,5725528.6121351812,1721235.961390953,333142.38958111632]
[null,"","Customer",null,220631457.66852397,null,148409704.57309854,62568878.984559335,3006809.5371566345,1623768.0977864033,320467.29277560127,305516.77417283045,278262.10766943218,4118050.3013051818]
[null,"","Direct Sales",null,32770572.736938417,null,26619579.385687526,4471993.3912946302,726096.3942984771,88866.858014003854,101288.37417766018,134536.55307171421,0,628211.78039440024]
[null,"","Direct Transport",null,835129.80725598452,null,0,1572.7301778546846,106493.56974591156,198566.52239650584,3808.3205478487907,342241.28237689432,182447.3820109693,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[]
[null,""]
[null,null,"TOTAL REVENUE REQUIREMENT",null,542448076.32824433,null,364349414.14749533,133807743.58264565,18388041.51034461,8971214.8139054812,1507354.4785101698,7296687.5215789042,3048215.8024834776,5079404.4712806987]
[]
[null,null,"TOTAL FIXED COSTS",null,424493952.26807696,null,293350420.16850191,109011524.31254183,10671370.683276165,3174370.7863214356,641865.48519968719,1571158.909443723,1326979.8410925246,4746262.0816995818]
[]
["Puget Sound Energy - 2019 Gas Cost of Service Study"]
["Proposed Test Year"]
["Unit Costs "]
[]
[null,null,null,null,"System Total",null,"Residential (16,23,53)","Comm. & Indus. (31,31T)","Large Volume (41,41T)","Interruptible (85, 85T)","Limited Interruptible (86, 86T)","Non-Exclusive Interruptible (87, 87T)","Contracts","Rentals"]
[]
[null,"Gas Supply"]
[null,"","Demand (per Peak Day therm per month)",null,5.4000000000000003E-3,null,5.5999999999999999E-3,5.5999999999999999E-3,4.1999999999999997E-3,5.9999999999999995E-4,5.0000000000000001E-3,0,0,0]
[null,"","Commodity (per therm)",null,2.5999999999999999E-3,null,3.3E-3,3.3E-3,2.5000000000000001E-3,5.0000000000000001E-4,3.0999999999999999E-3,5.9999999999999995E-4,-1E-4,0]
[null,"","Customer (per customer per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales (per sales customer per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport (per transp. cust. per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,null,"Demand and Commodity (per therm)",null,3.2000000000000002E-3,null,4.0000000000000001E-3,4.0000000000000001E-3,2.7000000000000001E-3,5.0000000000000001E-4,3.2000000000000002E-3,5.9999999999999995E-4,-1E-4,0]
[null,""]
[null,"Storage"]
[null,"","Demand (per Peak Day therm per month)",null,8.3000000000000004E-2,null,8.3699999999999997E-2,7.5600000000000001E-2,8.9700000000000002E-2,8.7499999999999994E-2,0.99450000000000005,0.44790000000000002,0,0]
[null,"","Commodity (per therm)",null,1E-3,null,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,0]
[null,"","Customer (per customer per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales (per sales customer per month)",null,0.3075,null,0.2361,1.1460999999999999,5.8227000000000002,6.1547000000000001,0.71809999999999996,0,0,0]
[null,"","Direct Transport (per transp. cust. per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,null,"Demand and Commodity (per therm)",null,9.4999999999999998E-3,null,1.2699999999999999E-2,1.0800000000000001E-2,6.0000000000000001E-3,1.6999999999999999E-3,9.5999999999999992E-3,2E-3,1E-3,0]
[null,""]
[null,"Transmission"]
[null,"","Demand (per Peak Day therm per month)",null,0,null,0,0,0,1E-4,1E-4,4.0000000000000002E-4,1E-4,0]
[null,"","Commodity (per therm)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Customer (per customer per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales (per sales customer per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport (per transp. cust. per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,null,"Demand and Commodity (per therm)",null,0,null,0,0,0,0,0,0,0,0]
[null,""]
[null,"Distribution"]
[null,"","Demand (per Peak Day therm per month)",null,1.3120000000000001,null,1.3059000000000001,1.3071999999999999,1.3311999999999999,1.5687,1.5599000000000001,2.2984,1.4327000000000001,0]
[null,"","Commodity (per therm)",null,9.5399999999999999E-2,null,0.1123,0.1016,8.5900000000000004E-2,6.2199999999999998E-2,8.4599999999999995E-2,4.4699999999999997E-2,4.5499999999999999E-2,0]
[null,"","Customer (per customer per month)",null,22.134499999999999,null,16.017299999999999,91.973399999999998,173.82409999999999,1035.5663999999999,117.08710000000001,1697.3154,2318.8508999999999,0]
[null,"","Direct Sales (per sales customer per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport (per transp. cust. per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,null,"Demand and Commodity (per therm)",null,0.2293,null,0.29399999999999998,0.27039999999999997,0.1598,7.5399999999999995E-2,9.8199999999999996E-2,0.05,6.8900000000000003E-2,0]
[null,""]
[null,"Gas Costs"]
[null,"","Demand (per Peak Day therm per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Commodity (per therm)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Customer (per customer per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales (per sales customer per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport (per transp. cust. per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,null,"Demand and Commodity (per therm)",null,0,null,0,0,0,0,0,0,0,0]
[null,""]
[null,"Sales Specific Costs"]
[null,"","Demand (per Peak Day therm per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Commodity (per therm)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Customer (per customer per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales (per sales customer per month)",null,2.9809999999999999,null,2.637,5.4279999999999999,39.506999999999998,254.452,36.630000000000003,2242.2759999999998,0,0]
[null,"","Direct Transport (per transp. cust. per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total"]
[null,""]
[null,"Transport Specific Costs"]
[null,"","Demand (per Peak Day therm per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Commodity (per therm)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Customer (per customer per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Sales (per sales customer per month)",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Direct Transport (per transp. cust. per month)",null,297.94099999999997,null,0,50.732999999999997,83.197999999999993,161.83099999999999,152.333,2852.011,1520.395,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"","Sub-total"]
[null,""]
[null,"~"]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~"]
[null,"~"]
[null,"~"]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~"]
[null,"~"]
[null,"~"]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,"~","~"]
[null,"~"]
[]
[null,"TOTAL"]
[null,"","Demand (per Peak Day therm per month)",null,1.4004000000000001,null,1.3951,1.3884000000000001,1.4251,1.6569,2.5594999999999999,2.7467000000000001,1.4328000000000001,0]
[null,"","Commodity (per therm)",null,9.9000000000000005E-2,null,0.11650000000000001,0.10589999999999999,8.9399999999999993E-2,6.3700000000000007E-2,8.8800000000000004E-2,4.6300000000000001E-2,4.6399999999999997E-2,0]
[null,"","Customer (per customer per month)",null,22.134499999999999,null,16.017299999999999,91.973399999999998,173.82409999999999,1035.5663999999999,117.08710000000001,1697.3154,2318.8508999999999,0]
[null,"","Direct Sales (per sales customer per month)",null,3.2886000000000002,null,2.8730000000000002,6.5739000000000001,45.33,260.60660000000001,37.348199999999999,2242.2759000000001,0,0]
[null,"","Direct Transport (per transp. cust. per month)",null,297.94139999999999,null,0,50.733199999999997,83.198099999999997,161.83090000000001,152.33279999999999,2852.0106999999998,1520.3949,0]
[null,"~","~",null,0,null,0,0,0,0,0,0,0,0]
[null,null,"Demand and Commodity (per therm)",null,0.2419,null,0.31069999999999998,0.28510000000000002,0.16850000000000001,7.7600000000000002E-2,0.111,5.2600000000000001E-2,6.9800000000000001E-2,0]
[null,null,"All Customer (per customer per month)",null,25.5059,null,18.8903,98.549400000000006,221.9563,1218.8785,155.48560000000001,4346.0811999999996,3839.2456999999999,0]
[null,""]
[null,null,"PDAY",null,121572960,null,84811015.630108565,30229088.041891437,4794155.58,762386.88,84509.867999999988,287208,604596,0]
[null,null,"COM_1",null,1191304269.0992641,null,609257701.15931797,234176518.05324447,86328991.912539333,90957971.20362018,9748488.4229263533,123778170.49320194,37056427.854413897,0]
[null,null,"CUST",null,9967759,null,9265563,680293,17298,1568,2737,180,120,0]
[null,null,"CUSTXT",null,9964956,null,9265563,680262,16018,341,2712,60,0,0]
[null,null,"TRANSCUS",null,2803.00000000003,null,0,31.000000000029104,1280.0000000000009,1226.9999999999998,25.000000000000114,120,120,0]
[null,null,"~",null,0,null,0,0,0,0,0,0,0,0]

{"sheet":"Demand Chrg","index":14,"n_rows":26,"n_cols":14,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Puget Sound Energy - Gas"]
[null,"2019 Gas Cost of Service Study"]
[null,"Demand Unit Cost"]
[null,{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Proposed Test Year"}]
[]
[null,"Line No.",null,"Description",{"$f":"SUMMARY!E285","v":"System Total"},null,"Residential (16,23,53)","Comm. & Indus. (31,31T)","Large Volume (41,41T)","Interruptible (85, 85T)","Limited Interruptible (86, 86T)","Non-Exclusive Interruptible (87, 87T)","Contracts","Rentals"]
[null,null,null,{"$f":"SUMMARY!C7","v":"(a)"},{"$f":"SUMMARY!E7","v":"(b)"},null,{"$f":"SUMMARY!G7","v":"(c)"},{"$f":"SUMMARY!H7","v":"(d)"},{"$f":"SUMMARY!I7","v":"(e)"},{"$f":"SUMMARY!J7","v":"(f)"},{"$f":"SUMMARY!K7","v":"(g)"},{"$f":"SUMMARY!L7","v":"(h)"},{"$f":"SUMMARY!M7","v":"(i)"},{"$f":"SUMMARY!N7","v":"(j)"}]
[]
[null,1,{"$f":"SUMMARY!C288","v":"Demand (per Peak Day therm per month)"}]
[null,{"$f":"B10+1","v":2},null,{"$f":"SUMMARY!B287","v":"Gas Supply"},{"$f":"SUMMARY!E288","v":5.4000000000000003E-3},null,{"$f":"SUMMARY!G288","v":5.5999999999999999E-3},{"$f":"SUMMARY!H288","v":5.5999999999999999E-3},{"$f":"SUMMARY!I288","v":4.1999999999999997E-3},{"$f":"SUMMARY!J288","v":5.9999999999999995E-4},{"$f":"SUMMARY!K288","v":5.0000000000000001E-3},{"$f":"SUMMARY!L288","v":0},{"$f":"SUMMARY!M288","v":0},{"$f":"SUMMARY!N288","v":0}]
[null,{"$f":"B11+1","v":3},null,{"$f":"SUMMARY!B296","v":"Storage"},{"$f":"SUMMARY!E297","v":8.3000000000000004E-2},null,{"$f":"SUMMARY!G297","v":8.3699999999999997E-2},{"$f":"SUMMARY!H297","v":7.5600000000000001E-2},{"$f":"SUMMARY!I297","v":8.9700000000000002E-2},{"$f":"SUMMARY!J297","v":8.7499999999999994E-2},{"$f":"SUMMARY!K297","v":0.99450000000000005},{"$f":"SUMMARY!L297","v":0.44790000000000002},{"$f":"SUMMARY!M297","v":0},{"$f":"SUMMARY!N297","v":0}]
[null,{"$f":"B12+1","v":4},null,{"$f":"SUMMARY!B305","v":"Transmission"},{"$f":"SUMMARY!E306","v":0},null,{"$f":"SUMMARY!G306","v":0},{"$f":"SUMMARY!H306","v":0},{"$f":"SUMMARY!I306","v":0},{"$f":"SUMMARY!J306","v":1E-4},{"$f":"SUMMARY!K306","v":1E-4},{"$f":"SUMMARY!L306","v":4.0000000000000002E-4},{"$f":"SUMMARY!M306","v":1E-4},{"$f":"SUMMARY!N306","v":0}]
[null,5,null,{"$f":"SUMMARY!B314","v":"Distribution"},{"$f":"SUMMARY!E315","v":1.3120000000000001},null,{"$f":"SUMMARY!G315","v":1.3128},{"$f":"SUMMARY!H315","v":1.3142},{"$f":"SUMMARY!I315","v":1.3382000000000001},{"$f":"SUMMARY!J315","v":1.3808},{"$f":"SUMMARY!K315","v":1.3720000000000001},{"$f":"SUMMARY!L315","v":1.7748999999999999},{"$f":"SUMMARY!M315","v":0.56379999999999997},{"$f":"SUMMARY!N315","v":0}]
[null,6,null,{"$f":"SUMMARY!B323","v":"Gas Costs"},{"$f":"SUMMARY!E324","v":0},null,{"$f":"SUMMARY!G324","v":0},{"$f":"SUMMARY!H324","v":0},{"$f":"SUMMARY!I324","v":0},{"$f":"SUMMARY!J324","v":0},{"$f":"SUMMARY!K324","v":0},{"$f":"SUMMARY!L324","v":0},{"$f":"SUMMARY!M324","v":0},{"$f":"SUMMARY!N324","v":0}]
[null,7,null,{"$f":"SUMMARY!B332","v":"Sales Specific Costs"},{"$f":"SUMMARY!E333","v":0},null,{"$f":"SUMMARY!G333","v":0},{"$f":"SUMMARY!H333","v":0},{"$f":"SUMMARY!I333","v":0},{"$f":"SUMMARY!J333","v":0},{"$f":"SUMMARY!K333","v":0},{"$f":"SUMMARY!L333","v":0},{"$f":"SUMMARY!M333","v":0},{"$f":"SUMMARY!N333","v":0}]
[null,8,null,{"$f":"SUMMARY!B341","v":"Transport Specific Costs"},{"$f":"SUMMARY!E342","v":0},null,{"$f":"SUMMARY!G342","v":0},{"$f":"SUMMARY!H342","v":0},{"$f":"SUMMARY!I342","v":0},{"$f":"SUMMARY!J342","v":0},{"$f":"SUMMARY!K342","v":0},{"$f":"SUMMARY!L342","v":0},{"$f":"SUMMARY!M342","v":0},{"$f":"SUMMARY!N342","v":0}]
[null,9]
[null,10,"Total Including Gas Supply and Storage Costs",null,{"$f":"SUMMARY!E379","v":1.4004000000000001},null,{"$f":"SUMMARY!G379","v":1.4020999999999999},{"$f":"SUMMARY!H379","v":1.3953},{"$f":"SUMMARY!I379","v":1.4319999999999999},{"$f":"SUMMARY!J379","v":1.4690000000000001},{"$f":"SUMMARY!K379","v":2.3715999999999999},{"$f":"SUMMARY!L379","v":2.2231999999999998},{"$f":"SUMMARY!M379","v":0.56379999999999997},{"$f":"SUMMARY!N379","v":0}]
[]
[null,11,"Total Excluding Gas Supply and Storage Costs",null,{"$f":"E19-E12-E11","v":1.3120000000000001},null,{"$f":"G19-G12-G11","v":1.3128},1.3141,1.3380999999999998,1.3809000000000002,1.3721000000000001,{"$f":"L19-L12-L11","v":1.7752999999999999},0.56379999999999997,0]
[]
[]
[null,null,null,"Current Demand Charge",null,null,null,null,1.17,1.21,1.22,1.38]
[null,null,null,"Difference to the Actual",null,null,null,null,{"$f":"I26-I24","v":8.0000000000000071E-2},{"$f":"J26-J24","v":9.000000000000008E-2},0.13000000000000012,7.0000000000000062E-2]
[null,null,null,"Proposed Demand Charge",null,null,null,null,1.25,1.3,1.35,1.45]

{"sheet":"Procurement Chrg","index":15,"n_rows":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Puget Sound Energy - Gas"]
[null,"2019 Gas Cost of Service Study"]
[null,"Procurement Charge Calculation"]
[null,{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Proposed Test Year"}]
[]
[null,"Line No.","Description",{"$f":"INPUTS!$C$17","v":"Comm. & Indus. (31,31T)"},{"$f":"INPUTS!$C$18","v":"Large Volume (41,41T)"},{"$f":"INPUTS!C19","v":"Interruptible (85, 85T)"},{"$f":"INPUTS!C20","v":"Limited Interruptible (86, 86T)"},{"$f":"INPUTS!C21","v":"Non-Exclusive Interruptible (87, 87T)"},"Total"]
[null,null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)"]
[]
[null,1,"Total Gas Supply (Demand & Commodity $)",{"$f":"SUMMARY!H178+SUMMARY!H179","v":932752.02692818106},{"$f":"SUMMARY!I178+SUMMARY!I179","v":233578.45895352421},{"$f":"SUMMARY!J178+SUMMARY!J179","v":47587.798629718585},{"$f":"SUMMARY!K178+SUMMARY!K179","v":31089.402710990285},{"$f":"SUMMARY!L178+SUMMARY!L179","v":68532.77209940672},{"$f":"SUM(D10:H10)","v":1313540.4593218209}]
[null,{"$f":"B10+1","v":2},"Pro Forma Sales Therms",{"$f":"EXTERNAL!F116","v":234140158.08963937},{"$f":"EXTERNAL!G116","v":65836657.463465482},{"$f":"EXTERNAL!H116","v":16184434.068649085},{"$f":"EXTERNAL!I116","v":9397200.2729263529},{"$f":"EXTERNAL!J116","v":23337042.118500698},{"$f":"SUM(D11:H11)","v":348895492.01318103}]
[null,{"$f":"B11+1","v":3},"Per Therm",{"$f":"D10/D11","v":3.9837336514101165E-3},3.5478480827059473E-3,2.9403436924557683E-3,3.30836864257963E-3,2.9366520294822028E-3,3.764853629212831E-3]
[]
[null,{"$f":"B12+1","v":4},"Total Storage Costs (Demand $)",{"$f":"SUMMARY!H187","v":2285223.2348733437},{"$f":"SUMMARY!I187","v":429803.57530068187},{"$f":"SUMMARY!J187","v":66690.179172241958},{"$f":"SUMMARY!K187","v":84043.750757152113},{"$f":"SUMMARY!L187","v":128638.39401604915},{"$f":"SUM(D14:H14)","v":2994399.1341194692}]
[null,{"$f":"B14+1","v":5},"Pro Forma Therms",{"$f":"D11","v":234140158.08963937},{"$f":"E11","v":65836657.463465482},{"$f":"F11","v":16184434.068649085},{"$f":"G11","v":9397200.2729263529},{"$f":"H11","v":23337042.118500698},{"$f":"SUM(D15:H15)","v":348895492.01318103}]
[null,{"$f":"B15+1","v":6},"Per Therm",{"$f":"D14/D15","v":9.7600653109598465E-3},6.5283322674634771E-3,4.1206370818629798E-3,8.9434883067550409E-3,5.5121978767853205E-3,8.5825102435153934E-3]
[]
[null,{"$f":"B16+1","v":7},"Total LNG Related Costs (Demand - Allocated to Sales)",{"$f":"SUMMARY!H190","v":779637.59296952933},{"$f":"SUMMARY!I190","v":93268.0910916508},{"$f":"SUMMARY!J190","v":2098.737331522047},{"$f":"SUMMARY!K190","v":1947.4729654888838},{"$f":"SUMMARY!L190","v":0},{"$f":"SUM(D18:H18)","v":876951.89435819106}]
[null,{"$f":"B18+1","v":8},"Pro Forma Therms",{"$f":"D15","v":234140158.08963937},{"$f":"E15","v":65836657.463465482},{"$f":"F15","v":16184434.068649085},{"$f":"G15","v":9397200.2729263529},{"$f":"H15","v":23337042.118500698},{"$f":"SUM(D19:H19)","v":348895492.01318103}]
[null,{"$f":"B19+1","v":9},"Per Therm",{"$f":"D18/D19","v":3.3297901536012845E-3},1.4166589660692867E-3,1.2967628788377081E-4,2.0723970000933344E-4,0,2.5135088140521471E-3]
[]
[null,{"$f":"B16+1","v":7},"Total Gas Supply, Storage, and LNG Costs",{"$f":"D14+D10+D18","v":3997612.8547710543},{"$f":"E14+E10+E18","v":756650.12534585688},116376.71513348259,117080.62643363127,197171.16611545585,{"$f":"SUM(D22:H22)","v":5184891.4877994815}]
[null,{"$f":"B22+1","v":8},"Unit Cost (per therm)",{"$f":"D16+D12+D20","v":1.7073589115971247E-2},{"$f":"E16+E12+E20","v":1.1492839316238712E-2},7.1906570622025188E-3,1.2459096649344005E-2,8.4488499062675242E-3,1.4860872686780373E-2]

{"sheet":"CCost BrkOut","index":16,"n_rows":205,"n_cols":14,"rows_kept":205,"cut":false,"hidden":false,"merged":[]}
[]
["Puget Sound Energy"]
["2019 Gas Cost of Service Study"]
["Detail of Customer Related Costs"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Proposed Test Year"}]
["Line No.","Acct. No.","Description","Total",{"$f":"INPUTS!$C$16","v":"Residential (16,23,53)"},{"$f":"INPUTS!$C$17","v":"Comm. & Indus. (31,31T)"},{"$f":"INPUTS!$C$18","v":"Large Volume (41,41T)"},{"$f":"INPUTS!$C$19","v":"Interruptible (85, 85T)"},{"$f":"INPUTS!$C$20","v":"Limited Interruptible (86, 86T)"},{"$f":"INPUTS!$C$21","v":"Non-Exclusive Interruptible (87, 87T)"},{"$f":"INPUTS!$C$22","v":"Contracts"},{"$f":"INPUTS!$C$23","v":"Rentals"},{"$f":"INPUTS!$C$24","v":"~"},{"$f":"INPUTS!$C$25","v":"~"}]
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(J)","(K)"]
[]
[null,null,"Plant in Service"]
[null,null,"Intangible Plant"]
[1,301,"Organization",{"$f":"SUM(E11:N11)","v":69482.023992438248},{"$f":"SUM(ACCOUNTALLOC!H10:J10)","v":43406.327881404017},{"$f":"SUM(ACCOUNTALLOC!P10:R10)","v":23471.100681234395},{"$f":"SUM(ACCOUNTALLOC!X10:Z10)","v":941.73683721914927},{"$f":"SUM(ACCOUNTALLOC!AF10:AH10)","v":555.43385592913012},{"$f":"SUM(ACCOUNTALLOC!AN10:AP10)","v":103.83455357525774},{"$f":"SUM(ACCOUNTALLOC!AV10:AX10)","v":96.415958864191452},{"$f":"SUM(ACCOUNTALLOC!BD10:BF10)","v":95.702136296774341},{"$f":"SUM(ACCOUNTALLOC!BL10:BN10)","v":811.4720879153125},{"$f":"SUM(ACCOUNTALLOC!BT10:BV10)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB10:CD10)","v":0}]
[{"$f":"A11+1","v":2},302,"Franchise and Consents",{"$f":"SUM(E12:N12)","v":232647.6660197626},{"$f":"SUM(ACCOUNTALLOC!H11:J11)","v":145338.0355355826},{"$f":"SUM(ACCOUNTALLOC!P11:R11)","v":78588.625930043592},{"$f":"SUM(ACCOUNTALLOC!X11:Z11)","v":3153.2310746692151},{"$f":"SUM(ACCOUNTALLOC!AF11:AH11)","v":1859.7672143852969},{"$f":"SUM(ACCOUNTALLOC!AN11:AP11)","v":347.67073774530115},{"$f":"SUM(ACCOUNTALLOC!AV11:AX11)","v":322.83094976123266},{"$f":"SUM(ACCOUNTALLOC!BD11:BF11)","v":320.44084733301463},{"$f":"SUM(ACCOUNTALLOC!BL11:BN11)","v":2717.063730242327},{"$f":"SUM(ACCOUNTALLOC!BT11:BV11)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB11:CD11)","v":0}]
[{"$f":"A12+1","v":3},303,"Misc. Intangible",{"$f":"SUM(E13:N13)","v":134129476.1270394},{"$f":"SUM(ACCOUNTALLOC!H12:J12)","v":101629559.87632287},{"$f":"SUM(ACCOUNTALLOC!P12:R12)","v":26137747.218621727},{"$f":"SUM(ACCOUNTALLOC!X12:Z12)","v":2015909.7262322316},{"$f":"SUM(ACCOUNTALLOC!AF12:AH12)","v":981358.65248189576},{"$f":"SUM(ACCOUNTALLOC!AN12:AP12)","v":201902.8270748606},{"$f":"SUM(ACCOUNTALLOC!AV12:AX12)","v":689108.90235028346},{"$f":"SUM(ACCOUNTALLOC!BD12:BF12)","v":331805.21148982778},{"$f":"SUM(ACCOUNTALLOC!BL12:BN12)","v":2142083.7124657114},{"$f":"SUM(ACCOUNTALLOC!BT12:BV12)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB12:CD12)","v":0}]
[{"$f":"A13+1","v":4},null,"Sub-total",{"$f":"SUM(D11:D13)","v":134431605.81705159},{"$f":"SUM(E11:E13)","v":101818304.23973985},26239806.945233006,2020004.69414412,983773.85355221014,202354.33236618116,689528.14925890893,332221.35447345756,2145612.2482838691,0,0]
[]
[null,null,"Distribution Plant"]
[{"$f":"+A14+1","v":5},374,"Land and Land Rights",{"$f":"SUM(E17:N17)","v":10636569.09159827},{"$f":"SUM(ACCOUNTALLOC!H64:J64)","v":6723324.5214782255},{"$f":"SUM(ACCOUNTALLOC!P64:R64)","v":3635502.8047381374},{"$f":"SUM(ACCOUNTALLOC!X64:Z64)","v":145868.1874162273},{"$f":"SUM(ACCOUNTALLOC!AF64:AH64)","v":86032.664956838882},{"$f":"SUM(ACCOUNTALLOC!AN64:AP64)","v":16083.21722437982},{"$f":"SUM(ACCOUNTALLOC!AV64:AX64)","v":14934.130854482381},{"$f":"SUM(ACCOUNTALLOC!BD64:BF64)","v":14823.564929979097},{"$f":"SUM(ACCOUNTALLOC!BL64:BN64)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT64:BV64)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB64:CD64)","v":0}]
[{"$f":"A17+1","v":6},375,"Structures and Improvements",{"$f":"SUM(E18:N18)","v":20162189.433483828},{"$f":"SUM(ACCOUNTALLOC!H65:J65)","v":12744423.644265722},{"$f":"SUM(ACCOUNTALLOC!P65:R65)","v":6891291.3180802679},{"$f":"SUM(ACCOUNTALLOC!X65:Z65)","v":276501.00344179425},{"$f":"SUM(ACCOUNTALLOC!AF65:AH65)","v":163079.54880840107},{"$f":"SUM(ACCOUNTALLOC!AN65:AP65)","v":30486.604241019406},{"$f":"SUM(ACCOUNTALLOC!AV65:AX65)","v":28308.449154939372},{"$f":"SUM(ACCOUNTALLOC!BD65:BF65)","v":28098.865491680481},{"$f":"SUM(ACCOUNTALLOC!BL65:BN65)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT65:BV65)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB65:CD65)","v":0}]
[7,380,"Services",{"$f":"SUM(E19:N19)","v":1165290124.7571111},{"$f":"SUM(ACCOUNTALLOC!H71:J71)","v":677007379.39249671},{"$f":"SUM(ACCOUNTALLOC!P71:R71)","v":478438171.8577565},{"$f":"SUM(ACCOUNTALLOC!X71:Z71)","v":8499697.1560583673},{"$f":"SUM(ACCOUNTALLOC!AF71:AH71)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN71:AP71)","v":1344876.3507996157},{"$f":"SUM(ACCOUNTALLOC!AV71:AX71)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD71:BF71)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL71:BN71)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT76:BV76)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB76:CD76)","v":0}]
[8,380,"Services - DIR",{"$f":"SUM(E20:N20)","v":11129875.242888613},{"$f":"SUM(ACCOUNTALLOC!H72:J72)","v":0},{"$f":"SUM(ACCOUNTALLOC!P72:R72)","v":0},{"$f":"SUM(ACCOUNTALLOC!X72:Z72)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF72:AH72)","v":8532534.3420465346},{"$f":"SUM(ACCOUNTALLOC!AN72:AP72)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV72:AX72)","v":1098092.7451304488},{"$f":"SUM(ACCOUNTALLOC!BD72:BF72)","v":1499248.1557116287},{"$f":"SUM(ACCOUNTALLOC!BL72:BN72)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT77:BV77)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB77:CD77)","v":0}]
[9,381,"Meters",132138613.95963211,{"$f":"SUM(ACCOUNTALLOC!H73:J73)","v":104632143.54074232},{"$f":"SUM(ACCOUNTALLOC!P73:R73)","v":26966103.1564942},{"$f":"SUM(ACCOUNTALLOC!X73:Z73)","v":534556.14590318967},{"$f":"SUM(ACCOUNTALLOC!AF73:AH73)","v":3033.9732888543558},{"$f":"SUM(ACCOUNTALLOC!AN73:AP73)","v":1765.8187739443788},{"$f":"SUM(ACCOUNTALLOC!AV73:AX73)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD73:BF73)","v":1011.3244296181188},{"$f":"SUM(ACCOUNTALLOC!BL73:BN73)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT78:BV78)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB78:CD78)","v":0}]
[10,382,"Meter Installations",182836000.00000006,{"$f":"SUM(ACCOUNTALLOC!H74:J74)","v":169668781.29145646},{"$f":"SUM(ACCOUNTALLOC!P74:R74)","v":13051125.778105341},{"$f":"SUM(ACCOUNTALLOC!X74:Z74)","v":114641.76880775558},{"$f":"SUM(ACCOUNTALLOC!AF74:AH74)","v":621.92641306196526},{"$f":"SUM(ACCOUNTALLOC!AN74:AP74)","v":621.92641306196526},{"$f":"SUM(ACCOUNTALLOC!AV74:AX74)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD74:BF74)","v":207.30880435398839},{"$f":"SUM(ACCOUNTALLOC!BL74:BN74)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT79:BV79)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB79:CD79)","v":0}]
[11,383,"House Regulators",17726000.000000004,{"$f":"SUM(ACCOUNTALLOC!H75:J75)","v":14036089.231038898},{"$f":"SUM(ACCOUNTALLOC!P75:R75)","v":3617422.116278924},{"$f":"SUM(ACCOUNTALLOC!X75:Z75)","v":71709.108778564041},{"$f":"SUM(ACCOUNTALLOC!AF75:AH75)","v":406.99844584915945},{"$f":"SUM(ACCOUNTALLOC!AN75:AP75)","v":236.87930915107356},{"$f":"SUM(ACCOUNTALLOC!AV75:AX75)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD75:BF75)","v":135.66614861638649},{"$f":"SUM(ACCOUNTALLOC!BL75:BN75)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT80:BV80)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB80:CD80)","v":0}]
[12,384,"House Regulators Installations",83089000,{"$f":"SUM(ACCOUNTALLOC!H76:J76)","v":65792881.536601089},{"$f":"SUM(ACCOUNTALLOC!P76:R76)","v":16956334.549221456},{"$f":"SUM(ACCOUNTALLOC!X76:Z76)","v":336129.87359258195},{"$f":"SUM(ACCOUNTALLOC!AF76:AH76)","v":1907.7679040483363},{"$f":"SUM(ACCOUNTALLOC!AN76:AP76)","v":1110.3500461499239},{"$f":"SUM(ACCOUNTALLOC!AV76:AX76)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD76:BF76)","v":635.92263468277883},{"$f":"SUM(ACCOUNTALLOC!BL76:BN76)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT81:BV81)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB81:CD81)","v":0}]
[13,385,"Indust. Meas. & Reg. Station Equip.",43474999.999999993,{"$f":"SUM(ACCOUNTALLOC!H77:J77)","v":194789.11719076693},{"$f":"SUM(ACCOUNTALLOC!P77:R77)","v":22790420.770869214},{"$f":"SUM(ACCOUNTALLOC!X77:Z77)","v":12347571.053271562},{"$f":"SUM(ACCOUNTALLOC!AF77:AH77)","v":4924943.2127809376},{"$f":"SUM(ACCOUNTALLOC!AN77:AP77)","v":1152288.7794055864},{"$f":"SUM(ACCOUNTALLOC!AV77:AX77)","v":1242731.5811582103},{"$f":"SUM(ACCOUNTALLOC!BD77:BF77)","v":822255.48532371491},{"$f":"SUM(ACCOUNTALLOC!BL77:BN77)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT82:BV82)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB82:CD82)","v":0}]
[14,386,"Rental Property on Customers Premise",{"$f":"SUM(E26:N26)","v":20144000},{"$f":"SUM(ACCOUNTALLOC!H78:J78)","v":0},{"$f":"SUM(ACCOUNTALLOC!P78:R78)","v":0},{"$f":"SUM(ACCOUNTALLOC!X78:Z78)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF78:AH78)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN78:AP78)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV78:AX78)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD78:BF78)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL78:BN78)","v":20144000},{"$f":"SUM(ACCOUNTALLOC!BT83:BV83)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB83:CD83)","v":0}]
[15,387,"Other Equipment",{"$f":"SUM(E27:N27)","v":2204653.0472159917},{"$f":"SUM(ACCOUNTALLOC!H79:J79)","v":1393550.6615011042},{"$f":"SUM(ACCOUNTALLOC!P79:R79)","v":753534.55306929862},{"$f":"SUM(ACCOUNTALLOC!X79:Z79)","v":30234.255154049519},{"$f":"SUM(ACCOUNTALLOC!AF79:AH79)","v":17832.082443485233},{"$f":"SUM(ACCOUNTALLOC!AN79:AP79)","v":3333.5856287318784},{"$f":"SUM(ACCOUNTALLOC!AV79:AX79)","v":3095.4132683502007},{"$f":"SUM(ACCOUNTALLOC!BD79:BF79)","v":3072.4961509719142},{"$f":"SUM(ACCOUNTALLOC!BL79:BN79)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT84:BV84)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB84:CD84)","v":0}]
[16,388,"ARO",{"$f":"SUM(E28:N28)","v":4465304.2818312701},{"$f":"SUM(ACCOUNTALLOC!H80:J80)","v":2822497.5098043368},{"$f":"SUM(ACCOUNTALLOC!P80:R80)","v":1526208.8837865575},{"$f":"SUM(ACCOUNTALLOC!X80:Z80)","v":61236.460389011896},{"$f":"SUM(ACCOUNTALLOC!AF80:AH80)","v":36117.099781034995},{"$f":"SUM(ACCOUNTALLOC!AN80:AP80)","v":6751.8443324335467},{"$f":"SUM(ACCOUNTALLOC!AV80:AX80)","v":6269.4500337164973},{"$f":"SUM(ACCOUNTALLOC!BD80:BF80)","v":6223.0337041785142},{"$f":"SUM(ACCOUNTALLOC!BL80:BN80)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT85:BV85)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB85:CD85)","v":0}]
[17,null,"Sub-total",{"$f":"SUM(D17:D28)","v":1693297329.8137612},1055015860.4465755,574626115.78840005,22418145.012813102,13766509.616869045,2557555.3561740746,2393431.7696001474,2375711.823329425,20144000,0,0]
[]
[null,null,"General Plant"]
[{"$f":"A29+1","v":18},389,"Land and Land Rights",{"$f":"SUM(E32:N32)","v":6802252.8420866029},{"$f":"SUM(ACCOUNTALLOC!H86:J86)","v":4299671.5332409665},{"$f":"SUM(ACCOUNTALLOC!P86:R86)","v":2324961.091587089},{"$f":"SUM(ACCOUNTALLOC!X86:Z86)","v":93284.994802112342},{"$f":"SUM(ACCOUNTALLOC!AF86:AH86)","v":55019.239256124274},{"$f":"SUM(ACCOUNTALLOC!AN86:AP86)","v":10285.469791274103},{"$f":"SUM(ACCOUNTALLOC!AV86:AX86)","v":9550.6110263729352},{"$f":"SUM(ACCOUNTALLOC!BD86:BF86)","v":9479.9023826633329},{"$f":"SUM(ACCOUNTALLOC!BL86:BN86)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT86:BV86)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB86:CD86)","v":0}]
[{"$f":"A32+1","v":19},390,"Structures and Improvements",24878208.427984029,{"$f":"SUM(ACCOUNTALLOC!H87:J87)","v":15725396.726509474},{"$f":"SUM(ACCOUNTALLOC!P87:R87)","v":8503192.6872206777},{"$f":"SUM(ACCOUNTALLOC!X87:Z87)","v":341175.72483213653},{"$f":"SUM(ACCOUNTALLOC!AF87:AH87)","v":201224.52568862538},{"$f":"SUM(ACCOUNTALLOC!AN87:AP87)","v":37617.546302286173},{"$f":"SUM(ACCOUNTALLOC!AV87:AX87)","v":34929.911787257741},{"$f":"SUM(ACCOUNTALLOC!BD87:BF87)","v":34671.305643571977},{"$f":"SUM(ACCOUNTALLOC!BL87:BN87)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT87:BV87)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB87:CD87)","v":0}]
[{"$f":"A33+1","v":20},391,"Office Furniture and Equipment",31374228.704976406,{"$f":"SUM(ACCOUNTALLOC!H88:J88)","v":23772172.581408165},{"$f":"SUM(ACCOUNTALLOC!P88:R88)","v":6113881.0256232936},{"$f":"SUM(ACCOUNTALLOC!X88:Z88)","v":471541.48831157782},{"$f":"SUM(ACCOUNTALLOC!AF88:AH88)","v":229549.62394255988},{"$f":"SUM(ACCOUNTALLOC!AN88:AP88)","v":47227.094712785401},{"$f":"SUM(ACCOUNTALLOC!AV88:AX88)","v":161189.4784744826},{"$f":"SUM(ACCOUNTALLOC!BD88:BF88)","v":77612.564302607643},{"$f":"SUM(ACCOUNTALLOC!BL88:BN88)","v":501054.84820093116},{"$f":"SUM(ACCOUNTALLOC!BT88:BV88)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB88:CD88)","v":0}]
[21,392,"Transportation Equipment",5275611.8254024554,{"$f":"SUM(ACCOUNTALLOC!H89:J89)","v":3997317.5425374741},{"$f":"SUM(ACCOUNTALLOC!P89:R89)","v":1028055.9672456882},{"$f":"SUM(ACCOUNTALLOC!X89:Z89)","v":79290.231332757961},{"$f":"SUM(ACCOUNTALLOC!AF89:AH89)","v":38599.027309186771},{"$f":"SUM(ACCOUNTALLOC!AN89:AP89)","v":7941.2890652720153},{"$f":"SUM(ACCOUNTALLOC!AV89:AX89)","v":27104.192003150463},{"$f":"SUM(ACCOUNTALLOC!BD89:BF89)","v":13050.639933969123},{"$f":"SUM(ACCOUNTALLOC!BL89:BN89)","v":84252.935974957974},{"$f":"SUM(ACCOUNTALLOC!BT89:BV89)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB89:CD89)","v":0}]
[22,393,"Stores Equipment",13614.787840337774,{"$f":"SUM(ACCOUNTALLOC!H92:J92)","v":8605.8423682849498},{"$f":"SUM(ACCOUNTALLOC!P92:R92)","v":4653.4365501898146},{"$f":"SUM(ACCOUNTALLOC!X92:Z92)","v":186.71099743010728},{"$f":"SUM(ACCOUNTALLOC!AF92:AH92)","v":110.12164454903375},{"$f":"SUM(ACCOUNTALLOC!AN92:AP92)","v":20.586486903277816},{"$f":"SUM(ACCOUNTALLOC!AV92:AX92)","v":19.115658574927554},{"$f":"SUM(ACCOUNTALLOC!BD92:BF92)","v":18.974134405665865},{"$f":"SUM(ACCOUNTALLOC!BL92:BN92)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT92:BV92)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB92:CD92)","v":0}]
[23,394,"Tools, Shop, and Garage Equipment ",5138685.4809745448,{"$f":"SUM(ACCOUNTALLOC!H93:J93)","v":3893568.8027265295},{"$f":"SUM(ACCOUNTALLOC!P93:R93)","v":1001373.1956315133},{"$f":"SUM(ACCOUNTALLOC!X93:Z93)","v":77232.285849930515},{"$f":"SUM(ACCOUNTALLOC!AF93:AH93)","v":37597.205362683555},{"$f":"SUM(ACCOUNTALLOC!AN93:AP93)","v":7735.1761597475288},{"$f":"SUM(ACCOUNTALLOC!AV93:AX93)","v":26400.713799581059},{"$f":"SUM(ACCOUNTALLOC!BD93:BF93)","v":12711.915919059818},{"$f":"SUM(ACCOUNTALLOC!BL93:BN93)","v":82066.185525498993},{"$f":"SUM(ACCOUNTALLOC!BT93:BV93)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB93:CD93)","v":0}]
[{"$f":"A36+1","v":23},395,"Laboratory Equipment",{"$f":"SUM(E38:N38)","v":1191168.9087585977},{"$f":"SUM(ACCOUNTALLOC!H96:J96)","v":752932.17808410362},{"$f":"SUM(ACCOUNTALLOC!P96:R96)","v":407132.96471973928},{"$f":"SUM(ACCOUNTALLOC!X96:Z96)","v":16335.497671371171},{"$f":"SUM(ACCOUNTALLOC!AF96:AH96)","v":9634.6326293484399},{"$f":"SUM(ACCOUNTALLOC!AN96:AP96)","v":1801.1285542839739},{"$f":"SUM(ACCOUNTALLOC!AV96:AX96)","v":1672.4445824587656},{"$f":"SUM(ACCOUNTALLOC!BD96:BF96)","v":1660.062517292612},{"$f":"SUM(ACCOUNTALLOC!BL96:BN96)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT96:BV96)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB96:CD96)","v":0}]
[{"$f":"A37+1","v":24},396,"Power Operated Equipment",116388.46025253714,{"$f":"SUM(ACCOUNTALLOC!H97:J97)","v":73568.589842666479},{"$f":"SUM(ACCOUNTALLOC!P97:R97)","v":39780.73851101847},{"$f":"SUM(ACCOUNTALLOC!X97:Z97)","v":1596.1325110569242},{"$f":"SUM(ACCOUNTALLOC!AF97:AH97)","v":941.39466584748914},{"$f":"SUM(ACCOUNTALLOC!AN97:AP97)","v":175.98728241527138},{"$f":"SUM(ACCOUNTALLOC!AV97:AX97)","v":163.41364216174446},{"$f":"SUM(ACCOUNTALLOC!BD97:BF97)","v":162.20379737076763},{"$f":"SUM(ACCOUNTALLOC!BL97:BN97)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT97:BV97)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB97:CD97)","v":0}]
[25,397,"Communication Equipment",20139866.556583788,{"$f":"SUM(ACCOUNTALLOC!H98:J98)","v":15259925.209689721},{"$f":"SUM(ACCOUNTALLOC!P98:R98)","v":3924646.2170192613},{"$f":"SUM(ACCOUNTALLOC!X98:Z98)","v":302693.74077016802},{"$f":"SUM(ACCOUNTALLOC!AF98:AH98)","v":147353.38477289345},{"$f":"SUM(ACCOUNTALLOC!AN98:AP98)","v":30316.19978022842},{"$f":"SUM(ACCOUNTALLOC!AV98:AX98)","v":103471.37509986019},{"$f":"SUM(ACCOUNTALLOC!BD98:BF98)","v":49821.358251298298},{"$f":"SUM(ACCOUNTALLOC!BL98:BN98)","v":321639.07120035414},{"$f":"SUM(ACCOUNTALLOC!BT98:BV98)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB98:CD98)","v":0}]
[26,398,"Misc. Equipment",326738.54661545524,{"$f":"SUM(ACCOUNTALLOC!H99:J99)","v":247568.95833774155},{"$f":"SUM(ACCOUNTALLOC!P99:R99)","v":63671.385176557633},{"$f":"SUM(ACCOUNTALLOC!X99:Z99)","v":4910.7432092944409},{"$f":"SUM(ACCOUNTALLOC!AF99:AH99)","v":2390.5834055203341},{"$f":"SUM(ACCOUNTALLOC!AN99:AP99)","v":491.8339963805513},{"$f":"SUM(ACCOUNTALLOC!AV99:AX99)","v":1678.6648819864672},{"$f":"SUM(ACCOUNTALLOC!BD99:BF99)","v":808.27537460101053},{"$f":"SUM(ACCOUNTALLOC!BL99:BN99)","v":5218.1022333732262},{"$f":"SUM(ACCOUNTALLOC!BT99:BV99)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB99:CD99)","v":0}]
[27,399,"Other Intangible Property",107737.13409390549,{"$f":"SUM(ACCOUNTALLOC!H100:J100)","v":81632.150042318026},{"$f":"SUM(ACCOUNTALLOC!P100:R100)","v":20994.684079270555},{"$f":"SUM(ACCOUNTALLOC!X100:Z100)","v":1619.2439034845891},{"$f":"SUM(ACCOUNTALLOC!AF100:AH100)","v":788.25901501707551},{"$f":"SUM(ACCOUNTALLOC!AN100:AP100)","v":162.17488193199435},{"$f":"SUM(ACCOUNTALLOC!AV100:AX100)","v":553.51456191104751},{"$f":"SUM(ACCOUNTALLOC!BD100:BF100)","v":266.51667922327618},{"$f":"SUM(ACCOUNTALLOC!BL100:BN100)","v":1720.5909307489312},{"$f":"SUM(ACCOUNTALLOC!BT100:BV100)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB100:CD100)","v":0}]
[28,null,"Sub-total",{"$f":"SUM(D32:D42)","v":95364501.675568655},{"$f":"SUM(E32:E42)","v":68112360.114787444},23432343.393364292,1389866.7941913204,723207.99769235577,143774.48701350874,366733.43551779795,200263.71893606358,995951.73406586447,0,0]
[]
[null,null,"Other Assets"]
[{"$f":"A43+1","v":29},114,"Plant Acquisition Adjustment",{"$f":"SUM(E46:N46)","v":0},{"$f":"SUM(ACCOUNTALLOC!H104:J104)","v":0},{"$f":"SUM(ACCOUNTALLOC!P104:R104)","v":0},{"$f":"SUM(ACCOUNTALLOC!X104:Z104)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF104:AH104)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN104:AP104)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV104:AX104)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD104:BF104)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL104:BN104)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT104:BV104)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB104:CD104)","v":0}]
[{"$f":"A46+1","v":30},null,"Sub-total",{"$f":"D46","v":0},{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A47+1","v":31},null,"TOTAL PLANT-IN-SERVICE",{"$f":"D47+D43+D29+D14","v":1923093437.3063815},1224946524.8011029,624298266.12699735,25828016.501148541,15473491.468113612,2903684.1755537642,3449693.3543768544,2908196.8967389464,23285563.982349735,0,0]
[]
[null,null,"Accumulated Reserve"]
[null,null,"Intangible Plant"]
[{"$f":"A49+1","v":32},302,"Franchise and Consents",{"$f":"SUM(E53:N53)","v":-101025.3360765221},{"$f":"SUM(ACCOUNTALLOC!H115:J115)","v":-63111.846922360673},{"$f":"SUM(ACCOUNTALLOC!P115:R115)","v":-34126.464633005635},{"$f":"SUM(ACCOUNTALLOC!X115:Z115)","v":-1369.2646674492328},{"$f":"SUM(ACCOUNTALLOC!AF115:AH115)","v":-807.58862133356604},{"$f":"SUM(ACCOUNTALLOC!AN115:AP115)","v":-150.97315922227139},{"$f":"SUM(ACCOUNTALLOC!AV115:AX115)","v":-140.18668552970098},{"$f":"SUM(ACCOUNTALLOC!BD115:BF115)","v":-139.14880320232132},{"$f":"SUM(ACCOUNTALLOC!BL115:BN115)","v":-1179.8625844187181},{"$f":"SUM(ACCOUNTALLOC!BT115:BV115)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB115:CD115)","v":0}]
[{"$f":"A53+1","v":33},303,"Misc. Intangible",{"$f":"SUM(E54:N54)","v":-46466784.865625463},{"$f":"SUM(ACCOUNTALLOC!H116:J116)","v":-35207763.655831508},{"$f":"SUM(ACCOUNTALLOC!P116:R116)","v":-9054960.2663732134},{"$f":"SUM(ACCOUNTALLOC!X116:Z116)","v":-698376.27240587864},{"$f":"SUM(ACCOUNTALLOC!AF116:AH116)","v":-339974.34939435852},{"$f":"SUM(ACCOUNTALLOC!AN116:AP116)","v":-69945.663700074962},{"$f":"SUM(ACCOUNTALLOC!AV116:AX116)","v":-238729.59202621406},{"$f":"SUM(ACCOUNTALLOC!BD116:BF116)","v":-114948.04740002308},{"$f":"SUM(ACCOUNTALLOC!BL116:BN116)","v":-742087.01849420683},{"$f":"SUM(ACCOUNTALLOC!BT116:BV116)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB116:CD116)","v":0}]
[{"$f":"A54+1","v":34},null,"Sub-total",{"$f":"SUM(D53:D54)","v":-46567810.201701984},{"$f":"SUM(E53:E54)","v":-35270875.502753869},-9089086.7310062181,-699745.53707332793,-340781.93801569211,-70096.636859297229,-238869.77871174377,-115087.19620322539,-743266.88107862556,0,0]
[]
[null,null,"Distribution Plant"]
[{"$f":"+A55+1","v":35},{"$f":"+ACCOUNTALLOC!A169","v":374},{"$f":"+ACCOUNTALLOC!B169","v":"Land and Land Rights"},{"$f":"SUM(E58:N58)","v":-1083807.4380113813},{"$f":"SUM(ACCOUNTALLOC!H169:J169)","v":-685069.50519394281},{"$f":"SUM(ACCOUNTALLOC!P169:R169)","v":-370437.58628886717},{"$f":"SUM(ACCOUNTALLOC!X169:Z169)","v":-14863.159833730744},{"$f":"SUM(ACCOUNTALLOC!AF169:AH169)","v":-8766.2517292173416},{"$f":"SUM(ACCOUNTALLOC!AN169:AP169)","v":-1638.7906950845913},{"$f":"SUM(ACCOUNTALLOC!AV169:AX169)","v":-1521.7051627209589},{"$f":"SUM(ACCOUNTALLOC!BD169:BF169)","v":-1510.4391078177928},{"$f":"SUM(ACCOUNTALLOC!BL169:BN169)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT169:BV169)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB169:CD169)","v":0}]
[{"$f":"+A58+1","v":36},{"$f":"+ACCOUNTALLOC!A170","v":375},{"$f":"+ACCOUNTALLOC!B170","v":"Structures and Improvements"},-5827494.6868576193,{"$f":"SUM(ACCOUNTALLOC!H170:J170)","v":-3683531.5588634633},{"$f":"SUM(ACCOUNTALLOC!P170:R170)","v":-1991795.7657419811},{"$f":"SUM(ACCOUNTALLOC!X170:Z170)","v":-79917.319187167188},{"$f":"SUM(ACCOUNTALLOC!AF170:AH170)","v":-47135.020100437818},{"$f":"SUM(ACCOUNTALLOC!AN170:AP170)","v":-8811.5690421907511},{"$f":"SUM(ACCOUNTALLOC!AV170:AX170)","v":-8182.015033031239},{"$f":"SUM(ACCOUNTALLOC!BD170:BF170)","v":-8121.4388893479036},{"$f":"SUM(ACCOUNTALLOC!BL170:BN170)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT170:BV170)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB170:CD170)","v":0}]
[{"$f":"+A59+1","v":37},{"$f":"+ACCOUNTALLOC!A176","v":380},{"$f":"+ACCOUNTALLOC!B176","v":"Services"},-569171319.08906019,{"$f":"SUM(ACCOUNTALLOC!H176:J176)","v":-330675747.58875829},{"$f":"SUM(ACCOUNTALLOC!P176:R176)","v":-233687113.27198255},{"$f":"SUM(ACCOUNTALLOC!X176:Z176)","v":-4151570.2736944109},{"$f":"SUM(ACCOUNTALLOC!AF176:AH176)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN176:AP176)","v":-656887.95462490479},{"$f":"SUM(ACCOUNTALLOC!AV176:AX176)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD176:BF176)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL176:BN176)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT176:BV176)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB176:CD176)","v":0}]
[38,{"$f":"+ACCOUNTALLOC!A177","v":380},{"$f":"+ACCOUNTALLOC!B177","v":"Services - DIR"},-5436247.7109397873,{"$f":"SUM(ACCOUNTALLOC!H177:J177)","v":0},{"$f":"SUM(ACCOUNTALLOC!P177:R177)","v":0},{"$f":"SUM(ACCOUNTALLOC!X177:Z177)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF177:AH177)","v":-4167609.1845776159},{"$f":"SUM(ACCOUNTALLOC!AN177:AP177)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV177:AX177)","v":-536349.60337306384},{"$f":"SUM(ACCOUNTALLOC!BD177:BF177)","v":-732288.92298910813},{"$f":"SUM(ACCOUNTALLOC!BL177:BN177)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT177:BV177)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB177:CD177)","v":0}]
[39,{"$f":"+ACCOUNTALLOC!A178","v":381},{"$f":"+ACCOUNTALLOC!B178","v":"Meters"},-26013626.026426498,{"$f":"SUM(ACCOUNTALLOC!H178:J178)","v":-20598531.881405737},{"$f":"SUM(ACCOUNTALLOC!P178:R178)","v":-5308714.0986462953},{"$f":"SUM(ACCOUNTALLOC!X178:Z178)","v":-105236.0339870192},{"$f":"SUM(ACCOUNTALLOC!AF178:AH178)","v":-597.28677443624213},{"$f":"SUM(ACCOUNTALLOC!AN178:AP178)","v":-347.63002153076241},{"$f":"SUM(ACCOUNTALLOC!AV178:AX178)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD178:BF178)","v":-199.09559147874739},{"$f":"SUM(ACCOUNTALLOC!BL178:BN178)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT178:BV178)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB178:CD178)","v":0}]
[40,{"$f":"+ACCOUNTALLOC!A179","v":382},{"$f":"+ACCOUNTALLOC!B179","v":"Meter Installations"},-53312366.300000004,{"$f":"SUM(ACCOUNTALLOC!H179:J179)","v":-49472993.381416753},{"$f":"SUM(ACCOUNTALLOC!P179:R179)","v":-3805521.8781297142},{"$f":"SUM(ACCOUNTALLOC!X179:Z179)","v":-33427.902447871202},{"$f":"SUM(ACCOUNTALLOC!AF179:AH179)","v":-181.34485957253821},{"$f":"SUM(ACCOUNTALLOC!AN179:AP179)","v":-181.34485957253821},{"$f":"SUM(ACCOUNTALLOC!AV179:AX179)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD179:BF179)","v":-60.448286524179395},{"$f":"SUM(ACCOUNTALLOC!BL179:BN179)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT179:BV179)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB179:CD179)","v":0}]
[41,{"$f":"+ACCOUNTALLOC!A180","v":383},{"$f":"+ACCOUNTALLOC!B180","v":"House Regulators"},-7987443.6600000011,{"$f":"SUM(ACCOUNTALLOC!H180:J180)","v":-6324747.3733304702},{"$f":"SUM(ACCOUNTALLOC!P180:R180)","v":-1630032.4578706913},{"$f":"SUM(ACCOUNTALLOC!X180:Z180)","v":-32312.561563668718},{"$f":"SUM(ACCOUNTALLOC!AF180:AH180)","v":-183.39598081505821},{"$f":"SUM(ACCOUNTALLOC!AN180:AP180)","v":-106.73926075053157},{"$f":"SUM(ACCOUNTALLOC!AV180:AX180)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD180:BF180)","v":-61.13199360501941},{"$f":"SUM(ACCOUNTALLOC!BL180:BN180)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT180:BV180)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB180:CD180)","v":0}]
[42,{"$f":"+ACCOUNTALLOC!A181","v":384},{"$f":"+ACCOUNTALLOC!B181","v":"House Regulators Installations"},-29550643.81000001,{"$f":"SUM(ACCOUNTALLOC!H181:J181)","v":-23399270.752104662},{"$f":"SUM(ACCOUNTALLOC!P181:R181)","v":-6030528.741316421},{"$f":"SUM(ACCOUNTALLOC!X181:Z181)","v":-119544.75524359077},{"$f":"SUM(ACCOUNTALLOC!AF181:AH181)","v":-678.49859553830993},{"$f":"SUM(ACCOUNTALLOC!AN181:AP181)","v":-394.89654127734673},{"$f":"SUM(ACCOUNTALLOC!AV181:AX181)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD181:BF181)","v":-226.16619851277002},{"$f":"SUM(ACCOUNTALLOC!BL181:BN181)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT181:BV181)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB181:CD181)","v":0}]
[43,{"$f":"+ACCOUNTALLOC!A182","v":385},{"$f":"+ACCOUNTALLOC!B182","v":"Indust. Meas. & Reg. Station Equip."},-3505570.3899999992,{"$f":"SUM(ACCOUNTALLOC!H182:J182)","v":-15706.658114276999},{"$f":"SUM(ACCOUNTALLOC!P182:R182)","v":-1837686.5837837858},{"$f":"SUM(ACCOUNTALLOC!X182:Z182)","v":-995636.1005812512},{"$f":"SUM(ACCOUNTALLOC!AF182:AH182)","v":-397118.69118243409},{"$f":"SUM(ACCOUNTALLOC!AN182:AP182)","v":-92913.845332109602},{"$f":"SUM(ACCOUNTALLOC!AV182:AX182)","v":-100206.62527029566},{"$f":"SUM(ACCOUNTALLOC!BD182:BF182)","v":-66301.885735845761},{"$f":"SUM(ACCOUNTALLOC!BL182:BN182)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT182:BV182)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB182:CD182)","v":0}]
[44,{"$f":"+ACCOUNTALLOC!A183","v":386},{"$f":"+ACCOUNTALLOC!B183","v":"Rental Property on Customers Premise"},-10749142.92,{"$f":"SUM(ACCOUNTALLOC!H183:J183)","v":0},{"$f":"SUM(ACCOUNTALLOC!P183:R183)","v":0},{"$f":"SUM(ACCOUNTALLOC!X183:Z183)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF183:AH183)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN183:AP183)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV183:AX183)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD183:BF183)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL183:BN183)","v":-10749142.92},{"$f":"SUM(ACCOUNTALLOC!BT183:BV183)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB183:CD183)","v":0}]
[45,{"$f":"+ACCOUNTALLOC!A184","v":387},{"$f":"+ACCOUNTALLOC!B184","v":"Other Equipment"},-111142.34071044793,{"$f":"SUM(ACCOUNTALLOC!H184:J184)","v":-70252.542736105112},{"$f":"SUM(ACCOUNTALLOC!P184:R184)","v":-37987.652587821489},{"$f":"SUM(ACCOUNTALLOC!X184:Z184)","v":-1524.18807653265},{"$f":"SUM(ACCOUNTALLOC!AF184:AH184)","v":-898.96203169625755},{"$f":"SUM(ACCOUNTALLOC!AN184:AP184)","v":-168.05479220589248},{"$f":"SUM(ACCOUNTALLOC!AV184:AX184)","v":-156.04789903112322},{"$f":"SUM(ACCOUNTALLOC!BD184:BF184)","v":-154.892587055402},{"$f":"SUM(ACCOUNTALLOC!BL184:BN184)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT184:BV184)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB184:CD184)","v":0}]
[46,388,"ARO",{"$f":"SUM(E69:N69)","v":-413541.32277641515},{"$f":"SUM(ACCOUNTALLOC!H185:J185)","v":-261397.49501212803},{"$f":"SUM(ACCOUNTALLOC!P185:R185)","v":-141345.44944725858},{"$f":"SUM(ACCOUNTALLOC!X185:Z185)","v":-5671.2387853290847},{"$f":"SUM(ACCOUNTALLOC!AF185:AH185)","v":-3344.8813956686527},{"$f":"SUM(ACCOUNTALLOC!AN185:AP185)","v":-625.30265804638805},{"$f":"SUM(ACCOUNTALLOC!AV185:AX185)","v":-580.62709647201837},{"$f":"SUM(ACCOUNTALLOC!BD185:BF185)","v":-576.32838151239832},{"$f":"SUM(ACCOUNTALLOC!BL185:BN185)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT185:BV185)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB185:CD185)","v":0}]
[47,null,"Sub-total",{"$f":"SUM(D58:D69)","v":-713162345.69478226},-435187248.73693573,-254841163.48579535,-5539703.5334005719,-4626513.5172274327,-762076.12782767322,-646996.62383461487,-809500.74976080819,-10749142.92,0,0]
[]
[null,null,"General Plant"]
[{"$f":"A70+1","v":48},389,"Land and Land Rights",{"$f":"SUM(E73:N73)","v":-323534.20566824178},{"$f":"SUM(ACCOUNTALLOC!H191:J191)","v":-204504.42617107244},{"$f":"SUM(ACCOUNTALLOC!P191:R191)","v":-110581.66425719882},{"$f":"SUM(ACCOUNTALLOC!X191:Z191)","v":-4436.8957453821185},{"$f":"SUM(ACCOUNTALLOC!AF191:AH191)","v":-2616.8691876705866},{"$f":"SUM(ACCOUNTALLOC!AN191:AP191)","v":-489.20576404563406},{"$f":"SUM(ACCOUNTALLOC!AV191:AX191)","v":-454.25382204935374},{"$f":"SUM(ACCOUNTALLOC!BD191:BF191)","v":-450.89072082281245},{"$f":"SUM(ACCOUNTALLOC!BL191:BN191)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT191:BV191)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB191:CD191)","v":0}]
[{"$f":"A73+1","v":49},390,"Structures and Improvements",-7309876.3712150929,{"$f":"SUM(ACCOUNTALLOC!H192:J192)","v":-4620537.9415421849},{"$f":"SUM(ACCOUNTALLOC!P192:R192)","v":-2498463.162415117},{"$f":"SUM(ACCOUNTALLOC!X192:Z192)","v":-100246.46174188804},{"$f":"SUM(ACCOUNTALLOC!AF192:AH192)","v":-59125.093750146771},{"$f":"SUM(ACCOUNTALLOC!AN192:AP192)","v":-11053.031155927732},{"$f":"SUM(ACCOUNTALLOC!AV192:AX192)","v":-10263.332971159351},{"$f":"SUM(ACCOUNTALLOC!BD192:BF192)","v":-10187.347638668396},{"$f":"SUM(ACCOUNTALLOC!BL192:BN192)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT192:BV192)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB192:CD192)","v":0}]
[50,391,"Office Furniture and Equipment",-9559579.1282515861,{"$f":"SUM(ACCOUNTALLOC!H193:J193)","v":-7243268.5749619314},{"$f":"SUM(ACCOUNTALLOC!P193:R193)","v":-1862870.6380243683},{"$f":"SUM(ACCOUNTALLOC!X193:Z193)","v":-143676.46172774464},{"$f":"SUM(ACCOUNTALLOC!AF193:AH193)","v":-69942.68495248245},{"$f":"SUM(ACCOUNTALLOC!AN193:AP193)","v":-14389.872437969907},{"$f":"SUM(ACCOUNTALLOC!AV193:AX193)","v":-49113.6718804505},{"$f":"SUM(ACCOUNTALLOC!BD193:BF193)","v":-23648.181339342671},{"$f":"SUM(ACCOUNTALLOC!BL193:BN193)","v":-152669.04292729741},{"$f":"SUM(ACCOUNTALLOC!BT193:BV193)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB193:CD193)","v":0}]
[51,392,"Transportation Equipment",-3905566.6717526815,{"$f":"SUM(ACCOUNTALLOC!H194:J194)","v":-2959237.8452438028},{"$f":"SUM(ACCOUNTALLOC!P194:R194)","v":-761075.91977067548},{"$f":"SUM(ACCOUNTALLOC!X194:Z194)","v":-58699.027740759884},{"$f":"SUM(ACCOUNTALLOC!AF194:AH194)","v":-28575.08846556034},{"$f":"SUM(ACCOUNTALLOC!AN194:AP194)","v":-5878.9833161605602},{"$f":"SUM(ACCOUNTALLOC!AV194:AX194)","v":-20065.393826471409},{"$f":"SUM(ACCOUNTALLOC!BD194:BF194)","v":-9661.4660172170843},{"$f":"SUM(ACCOUNTALLOC!BL194:BN194)","v":-62372.947372034141},{"$f":"SUM(ACCOUNTALLOC!BT194:BV194)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB194:CD194)","v":0}]
[52,393,"Stores Equipment",260.74400423720732,{"$f":"SUM(ACCOUNTALLOC!H197:J197)","v":164.81503973881669},{"$f":"SUM(ACCOUNTALLOC!P197:R197)","v":89.120425069375585},{"$f":"SUM(ACCOUNTALLOC!X197:Z197)","v":3.5758010830553846},{"$f":"SUM(ACCOUNTALLOC!AF197:AH197)","v":2.1089978697889964},{"$f":"SUM(ACCOUNTALLOC!AN197:AP197)","v":0.39426270106345723},{"$f":"SUM(ACCOUNTALLOC!AV197:AX197)","v":0.36609408966994683},{"$f":"SUM(ACCOUNTALLOC!BD197:BF197)","v":0.36338368543725613},{"$f":"SUM(ACCOUNTALLOC!BL197:BN197)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT197:BV197)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB197:CD197)","v":0}]
[53,394,"Tools, Shop, and Garage Equipment ",-1241681.8614980127,{"$f":"SUM(ACCOUNTALLOC!H198:J198)","v":-940819.16021900519},{"$f":"SUM(ACCOUNTALLOC!P198:R198)","v":-241965.95378515837},{"$f":"SUM(ACCOUNTALLOC!X198:Z198)","v":-18661.957190596808},{"$f":"SUM(ACCOUNTALLOC!AF198:AH198)","v":-9084.7684908332722},{"$f":"SUM(ACCOUNTALLOC!AN198:AP198)","v":-1869.0826610444456},{"$f":"SUM(ACCOUNTALLOC!AV198:AX198)","v":-6379.3138492148282},{"$f":"SUM(ACCOUNTALLOC!BD198:BF198)","v":-3071.632906902676},{"$f":"SUM(ACCOUNTALLOC!BL198:BN198)","v":-19829.992395257013},{"$f":"SUM(ACCOUNTALLOC!BT198:BV198)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB198:CD198)","v":0}]
[54,395,"Laboratory Equipment",-494587.42489984137,{"$f":"SUM(ACCOUNTALLOC!H201:J201)","v":-312626.34908003145},{"$f":"SUM(ACCOUNTALLOC!P201:R201)","v":-169046.42417373741},{"$f":"SUM(ACCOUNTALLOC!X201:Z201)","v":-6782.6919157593456},{"$f":"SUM(ACCOUNTALLOC!AF201:AH201)","v":-4000.4134652671182},{"$f":"SUM(ACCOUNTALLOC!AN201:AP201)","v":-747.84988680175286},{"$f":"SUM(ACCOUNTALLOC!AV201:AX201)","v":-694.41877910331323},{"$f":"SUM(ACCOUNTALLOC!BD201:BF201)","v":-689.2775991409751},{"$f":"SUM(ACCOUNTALLOC!BL201:BN201)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT201:BV201)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB201:CD201)","v":0}]
[55,396,"Power Operated Equipment",-133301.61111344348,{"$f":"SUM(ACCOUNTALLOC!H202:J202)","v":-84259.311722940154},{"$f":"SUM(ACCOUNTALLOC!P202:R202)","v":-45561.531815915332},{"$f":"SUM(ACCOUNTALLOC!X202:Z202)","v":-1828.0767252421492},{"$f":"SUM(ACCOUNTALLOC!AF202:AH202)","v":-1078.1947400866709},{"$f":"SUM(ACCOUNTALLOC!AN202:AP202)","v":-201.56111895054363},{"$f":"SUM(ACCOUNTALLOC!AV202:AX202)","v":-187.16032268844643},{"$f":"SUM(ACCOUNTALLOC!BD202:BF202)","v":-185.77466762019918},{"$f":"SUM(ACCOUNTALLOC!BL202:BN202)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT202:BV202)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB202:CD202)","v":0}]
[56,397,"Communication Equipment",{"$f":"SUM(E81:N81)","v":-4191529.94123712},{"$f":"SUM(ACCOUNTALLOC!H203:J203)","v":-3175911.4807314393},{"$f":"SUM(ACCOUNTALLOC!P203:R203)","v":-816801.44608612498},{"$f":"SUM(ACCOUNTALLOC!X203:Z203)","v":-62996.935649927014},{"$f":"SUM(ACCOUNTALLOC!AF203:AH203)","v":-30667.339452470675},{"$f":"SUM(ACCOUNTALLOC!AN203:AP203)","v":-6309.4389789694806},{"$f":"SUM(ACCOUNTALLOC!AV203:AX203)","v":-21534.570031709667},{"$f":"SUM(ACCOUNTALLOC!BD203:BF203)","v":-10368.872814360897},{"$f":"SUM(ACCOUNTALLOC!BL203:BN203)","v":-66939.857492117502},{"$f":"SUM(ACCOUNTALLOC!BT203:BV203)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB203:CD203)","v":0}]
[57,398,"Misc. Equipment",-332600.75348295213,{"$f":"SUM(ACCOUNTALLOC!H204:J204)","v":-252010.73743843226},{"$f":"SUM(ACCOUNTALLOC!P204:R204)","v":-64813.750640661725},{"$f":"SUM(ACCOUNTALLOC!X204:Z204)","v":-4998.8497178905045},{"$f":"SUM(ACCOUNTALLOC!AF204:AH204)","v":-2433.4742569436862},{"$f":"SUM(ACCOUNTALLOC!AN204:AP204)","v":-500.65827702058203},{"$f":"SUM(ACCOUNTALLOC!AV204:AX204)","v":-1708.782787881999},{"$f":"SUM(ACCOUNTALLOC!BD204:BF204)","v":-822.77711460351873},{"$f":"SUM(ACCOUNTALLOC!BL204:BN204)","v":-5311.7232495179287},{"$f":"SUM(ACCOUNTALLOC!BT204:BV204)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB204:CD204)","v":0}]
[58,399,"Other Intangible Plant",-5411.5317681570714,{"$f":"SUM(ACCOUNTALLOC!H205:J205)","v":-4100.3037343830547},{"$f":"SUM(ACCOUNTALLOC!P205:R205)","v":-1054.5426218444491},{"$f":"SUM(ACCOUNTALLOC!X205:Z205)","v":-81.333051020866151},{"$f":"SUM(ACCOUNTALLOC!AF205:AH205)","v":-39.593485915293236},{"$f":"SUM(ACCOUNTALLOC!AN205:AP205)","v":-8.1458870514150306},{"$f":"SUM(ACCOUNTALLOC!AV205:AX205)","v":-27.8024996776726},{"$f":"SUM(ACCOUNTALLOC!BD205:BF205)","v":-13.386874344581933},{"$f":"SUM(ACCOUNTALLOC!BL205:BN205)","v":-86.4236139197385},{"$f":"SUM(ACCOUNTALLOC!BT205:BV205)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB205:CD205)","v":0}]
[59,null,"Sub-total",{"$f":"SUM(D73:D83)","v":-27497408.756882891},{"$f":"SUM(E73:E83)","v":-19797111.315805484},-6572145.9131657332,-402405.11540512828,-207561.41124950704,-41447.435221240994,-110428.33467631687,-59099.244309338377,-307209.98705014371,0,0]
[]
[null,null,"Other Assets"]
[{"$f":"A84+1","v":60},108,"Retirement Work in Progress",{"$f":"SUM(E87:N87)","v":2098179.6323117674},{"$f":"SUM(ACCOUNTALLOC!H209:J209)","v":1326249.324467855},{"$f":"SUM(ACCOUNTALLOC!P209:R209)","v":717142.70573761442},{"$f":"SUM(ACCOUNTALLOC!X209:Z209)","v":28774.095970543356},{"$f":"SUM(ACCOUNTALLOC!AF209:AH209)","v":16970.884480835692},{"$f":"SUM(ACCOUNTALLOC!AN209:AP209)","v":3172.5905704777283},{"$f":"SUM(ACCOUNTALLOC!AV209:AX209)","v":2945.9207113978591},{"$f":"SUM(ACCOUNTALLOC!BD209:BF209)","v":2924.110373043196},{"$f":"SUM(ACCOUNTALLOC!BL209:BN209)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT209:BV209)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB209:CD209)","v":0}]
[{"$f":"A87+1","v":61},230,"Asset Retirment Obligations",{"$f":"SUM(E88:N88)","v":-5245156.8240805874},{"$f":"SUM(ACCOUNTALLOC!H210:J210)","v":-3315438.5771061541},{"$f":"SUM(ACCOUNTALLOC!P210:R210)","v":-1792756.873106631},{"$f":"SUM(ACCOUNTALLOC!X210:Z210)","v":-71931.231965280735},{"$f":"SUM(ACCOUNTALLOC!AF210:AH210)","v":-42424.84731741593},{"$f":"SUM(ACCOUNTALLOC!AN210:AP210)","v":-7931.0345141518092},{"$f":"SUM(ACCOUNTALLOC!AV210:AX210)","v":-7364.3914394326939},{"$f":"SUM(ACCOUNTALLOC!BD210:BF210)","v":-7309.8686315211398},{"$f":"SUM(ACCOUNTALLOC!BL210:BN210)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT210:BV210)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB210:CD210)","v":0}]
[{"$f":"A88+1","v":62},253,"Landlord Incentives",{"$f":"SUM(E89:N89)","v":-480290.87334328768},{"$f":"SUM(ACCOUNTALLOC!H211:J211)","v":-303589.5671228983},{"$f":"SUM(ACCOUNTALLOC!P211:R211)","v":-164159.96568939503},{"$f":"SUM(ACCOUNTALLOC!X211:Z211)","v":-6586.6313210414128},{"$f":"SUM(ACCOUNTALLOC!AF211:AH211)","v":-3884.777453362236},{"$f":"SUM(ACCOUNTALLOC!AN211:AP211)","v":-726.23252670532645},{"$f":"SUM(ACCOUNTALLOC!AV211:AX211)","v":-674.3458994111129},{"$f":"SUM(ACCOUNTALLOC!BD211:BF211)","v":-669.35333047423308},{"$f":"SUM(ACCOUNTALLOC!BL211:BN211)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT211:BV211)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB211:CD211)","v":0}]
[{"$f":"A89+1","v":63},101,"Plant in Service",{"$f":"SUM(E90:N90)","v":0},{"$f":"SUM(ACCOUNTALLOC!H212:J212)","v":0},{"$f":"SUM(ACCOUNTALLOC!P212:R212)","v":0},{"$f":"SUM(ACCOUNTALLOC!X212:Z212)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF212:AH212)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN212:AP212)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV212:AX212)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD212:BF212)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL212:BN212)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT212:BV212)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB212:CD212)","v":0}]
[{"$f":"A90+1","v":64},null,"Sub-total",{"$f":"SUM(D87:D90)","v":-3627268.0651121074},{"$f":"SUM(E87:E90)","v":-2292778.8197611971},-1239774.1330584115,-49743.767315778794,-29338.740289942474,-5484.6764703794079,-5092.8166274459472,-5055.111588952177,0,0,0]
[]
[{"$f":"A91+1","v":65},null,"TOTAL ACCUMULATED RESERVE",{"$f":"D91+D84+D70+D55","v":-790854832.71847928},-492548014.3752563,-271742170.2630257,-6691597.9531948073,-5204195.6067825742,-879104.87637859094,-1001387.5538501214,-988742.30186232412,-11799619.788128769,0,0]
[]
[null,null,"Rate Base Adjustments and Working Capital"]
[{"$f":"A93+1","v":66},"n/a","Customer Advances for Construction",{"$f":"SUM(E96:N96)","v":-13796257.84},{"$f":"SUM(ACCOUNTALLOC!H221:J221)","v":-12830284.082807906},{"$f":"SUM(ACCOUNTALLOC!P221:R221)","v":-942020.7330677734},{"$f":"SUM(ACCOUNTALLOC!X221:Z221)","v":-23953.024124320469},{"$f":"SUM(ACCOUNTALLOC!AF221:AH221)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN221:AP221)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV221:AX221)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD221:BF221)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL221:BN221)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT221:BV221)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB221:CD221)","v":0}]
[{"$f":"+A96+1","v":67},"n/a","CIAC - Accum. Def. FIT.",{"$f":"SUM(E97:N97)","v":0},{"$f":"SUM(ACCOUNTALLOC!H223:J223)","v":0},{"$f":"SUM(ACCOUNTALLOC!P223:R223)","v":0},{"$f":"SUM(ACCOUNTALLOC!X223:Z223)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF223:AH223)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN223:AP223)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV223:AX223)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD223:BF223)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL223:BN223)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT223:BV223)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB223:CD223)","v":0}]
[{"$f":"+A97+1","v":68},"n/a","Customer Deposit",{"$f":"SUM(E98:N98)","v":-13197398.865524998},{"$f":"SUM(ACCOUNTALLOC!H224:J224)","v":-10061032.007877843},{"$f":"SUM(ACCOUNTALLOC!P224:R224)","v":-2803684.0759553839},{"$f":"SUM(ACCOUNTALLOC!X224:Z224)","v":-144378.4318984698},{"$f":"SUM(ACCOUNTALLOC!AF224:AH224)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN224:AP224)","v":-25137.771015023103},{"$f":"SUM(ACCOUNTALLOC!AV224:AX224)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD224:BF224)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL224:BN224)","v":-163166.57877827823},{"$f":"SUM(ACCOUNTALLOC!BT224:BV224)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB224:CD224)","v":0}]
[{"$f":"+A98+1","v":69},"n/a","Liberalized Depr.Tot. Accum. Def. FIT",{"$f":"SUM(E99:N99)","v":-252182048.16994119},{"$f":"SUM(ACCOUNTALLOC!H225:J225)","v":-160095973.43072727},{"$f":"SUM(ACCOUNTALLOC!P225:R225)","v":-81732974.515967935},{"$f":"SUM(ACCOUNTALLOC!X225:Z225)","v":-4443064.1193978246},{"$f":"SUM(ACCOUNTALLOC!AF225:AH225)","v":-2286049.6876934208},{"$f":"SUM(ACCOUNTALLOC!AN225:AP225)","v":-452880.39302336657},{"$f":"SUM(ACCOUNTALLOC!AV225:AX225)","v":-435815.82308427058},{"$f":"SUM(ACCOUNTALLOC!BD225:BF225)","v":-390841.63520529913},{"$f":"SUM(ACCOUNTALLOC!BL225:BN225)","v":-2344448.5648418018},{"$f":"SUM(ACCOUNTALLOC!BT225:BV225)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB225:CD225)","v":0}]
[{"$f":"+A99+1","v":70},"n/a","Allowance for Working Capital",{"$f":"SUM(E100:N100)","v":39903532.932816066},{"$f":"SUM(ACCOUNTALLOC!H226:J226)","v":29058154.660464339},{"$f":"SUM(ACCOUNTALLOC!P226:R226)","v":9028215.2016484421},{"$f":"SUM(ACCOUNTALLOC!X226:Z226)","v":597737.37237637059},{"$f":"SUM(ACCOUNTALLOC!AF226:AH226)","v":233612.48174812851},{"$f":"SUM(ACCOUNTALLOC!AN226:AP226)","v":75208.357316949943},{"$f":"SUM(ACCOUNTALLOC!AV226:AX226)","v":74779.496704705598},{"$f":"SUM(ACCOUNTALLOC!BD226:BF226)","v":34195.672099465752},{"$f":"SUM(ACCOUNTALLOC!BL226:BN226)","v":801629.69045766955},{"$f":"SUM(ACCOUNTALLOC!BT226:BV226)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB226:CD226)","v":0}]
[{"$f":"+A100+1","v":71},null,"Total Other Rate Base",{"$f":"SUM(D96:D100)","v":-239272171.94265011},-153929134.86094868,-76450464.123342648,-4013658.2030442446,-2052437.2059452923,-402809.80672143976,-361036.326379565,-356645.96310583339,-1705985.4531624103,0,0]
[]
[{"$f":"A101+1","v":72},null,"TOTAL RATE BASE",{"$f":"D101+D93+D49","v":892966432.64525211},578469375.56489789,276105631.74062902,15122760.344909489,8216858.6553857457,1621769.4924537335,2087269.474147168,1562808.6317707889,9779958.7410585545,0,0]
[]
[{"$f":"A103+1","v":73},null,"Net Distribution Plant",{"$f":"SUM(E105:N105)","v":980134984.1189791},{"$f":"E29+E70","v":619828611.70963979},{"$f":"F29+F70","v":319784952.30260468},16878441.47941253,9139996.0996416137,1795479.2283464014,1746435.1457655325,1566211.0735686168,9394857.0800000001,0,0]
[{"$f":"A105+1","v":74},null,"Net Intangible Plant",{"$f":"SUM(E106:N106)","v":87863795.615349591},{"$f":"E14+E55","v":66547428.736985981},17150720.21422679,1320259.157070792,642991.91553651798,132257.69550688393,450658.37054716516,217134.15827023215,1402345.3672052436,0,0]
[{"$f":"A106+1","v":75},null,"Net General Plant",{"$f":"SUM(E107:N107)","v":64239824.853573658},{"$f":"E43+E47+E84+E91","v":46022469.97922077},15620423.347140146,937717.91147041332,486307.84615290625,96842.375321888336,251212.28421403511,136109.363037773,688741.7470157207,0,0]
[{"$f":"A107+1","v":76},null,"Other Rate Base",{"$f":"SUM(E108:N108)","v":-239272171.94265008},{"$f":"E101","v":-153929134.86094868},{"$f":"F101","v":-76450464.123342648},-4013658.2030442446,-2052437.2059452923,-402809.80672143976,-361036.326379565,-356645.96310583339,-1705985.4531624103,0,0]
[{"$f":"A108+1","v":77},null,"Total Rate Base",{"$f":"SUM(D105:D108)","v":892966432.64525223},{"$f":"SUM(E105:E108)","v":578469375.56489778},{"$f":"SUM(F105:F108)","v":276105631.74062896},15122760.344909491,8216858.6553857438,1621769.4924537339,2087269.474147168,1562808.6317707885,9779958.7410585545,0,0]
[]
[{"$f":"A109+1","v":78},null,"RETURN",{"$f":"SUM(E111:N111)","v":69234068.726678863},{"$f":"SUM('REV REQ'!F416:F418)","v":45065401.21895732},{"$f":"SUM('REV REQ'!G416:G418)","v":21213947.208833698},{"$f":"SUM('REV REQ'!H416:H418)","v":1202130.9888471069},{"$f":"SUM('REV REQ'!I416:I418)","v":616744.62187727622},{"$f":"SUM('REV REQ'!J416:J418)","v":122901.08310465211},{"$f":"SUM('REV REQ'!K416:K418)","v":158243.5859737737},{"$f":"SUM('REV REQ'!L416:L418)","v":117653.39410936018},{"$f":"SUM('REV REQ'!M416:M418)","v":737046.62497567537},{"$f":"SUM('REV REQ'!N416:N418)","v":0},{"$f":"SUM('REV REQ'!O416:O418)","v":0}]
[{"$f":"A111+1","v":79},null,"INCOME TAXES",{"$f":"SUM(E112:N112)","v":8092566.6235738266},{"$f":"SUM('REV REQ'!F624:F626)","v":5267562.1769714747},{"$f":"SUM('REV REQ'!G624:G626)","v":2479635.8829379454},{"$f":"SUM('REV REQ'!H624:H626)","v":140513.55490767446},{"$f":"SUM('REV REQ'!I624:I626)","v":72089.464537701482},{"$f":"SUM('REV REQ'!J624:J626)","v":14365.546058836842},{"$f":"SUM('REV REQ'!K624:K626)","v":18496.62725011172},{"$f":"SUM('REV REQ'!L624:L626)","v":13752.159129609168},{"$f":"SUM('REV REQ'!M624:M626)","v":86151.211780472295},{"$f":"SUM('REV REQ'!N624:N626)","v":0},{"$f":"SUM('REV REQ'!O624:O626)","v":0}]
[]
[null,null,"EXPENSES"]
[null,null,"Distribution O&M"]
[{"$f":"A112+1","v":80},870,"Oper Supv & Engineering",{"$f":"SUM(E116:N116)","v":1330094.0458469538},{"$f":"SUM(ACCOUNTALLOC!H308:J308)","v":917170.52265170927},{"$f":"SUM(ACCOUNTALLOC!P308:R308)","v":363983.83844332193},{"$f":"SUM(ACCOUNTALLOC!X308:Z308)","v":28486.264015004301},{"$f":"SUM(ACCOUNTALLOC!AF308:AH308)","v":12799.0220120632},{"$f":"SUM(ACCOUNTALLOC!AN308:AP308)","v":2715.4728829742858},{"$f":"SUM(ACCOUNTALLOC!AV308:AX308)","v":2767.6195562260245},{"$f":"SUM(ACCOUNTALLOC!BD308:BF308)","v":2171.3062856547417},{"$f":"SUM(ACCOUNTALLOC!BL308:BN308)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT308:BV308)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB308:CD308)","v":0}]
[{"$f":"A116+1","v":81},874,"oper Mains & Services Exp",6753207.3377523962,{"$f":"SUM(ACCOUNTALLOC!H310:J310)","v":3886342.6346253301},{"$f":"SUM(ACCOUNTALLOC!P310:R310)","v":2746461.4447651724},{"$f":"SUM(ACCOUNTALLOC!X310:Z310)","v":48792.282690677275},{"$f":"SUM(ACCOUNTALLOC!AF310:AH310)","v":48980.783672780963},{"$f":"SUM(ACCOUNTALLOC!AN310:AP310)","v":7720.2264842400118},{"$f":"SUM(ACCOUNTALLOC!AV310:AX310)","v":6303.571839944595},{"$f":"SUM(ACCOUNTALLOC!BD310:BF310)","v":8606.3936742519854},{"$f":"SUM(ACCOUNTALLOC!BL310:BN310)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT310:BV310)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB310:CD310)","v":0}]
[{"$f":"A116+1","v":81},876,"Oper Meas & Reg Sta Indus",{"$f":"SUM(E118:N118)","v":402001.33610887855},{"$f":"SUM(ACCOUNTALLOC!H312:J312)","v":1801.1612506074123},{"$f":"SUM(ACCOUNTALLOC!P312:R312)","v":210736.73606378294},{"$f":"SUM(ACCOUNTALLOC!X312:Z312)","v":114174.58449947053},{"$f":"SUM(ACCOUNTALLOC!AF312:AH312)","v":45539.591760742725},{"$f":"SUM(ACCOUNTALLOC!AN312:AP312)","v":10654.896582042889},{"$f":"SUM(ACCOUNTALLOC!AV312:AX312)","v":11491.196228874063},{"$f":"SUM(ACCOUNTALLOC!BD312:BF312)","v":7603.1697233579716},{"$f":"SUM(ACCOUNTALLOC!BL312:BN312)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT312:BV312)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB312:CD312)","v":0}]
[{"$f":"A117+1","v":82},878,"Oper Meter & House Reg",2973291.5607245164,{"$f":"SUM(ACCOUNTALLOC!H313:J313)","v":2354360.0167112835},{"$f":"SUM(ACCOUNTALLOC!P313:R313)","v":606772.57417975529},{"$f":"SUM(ACCOUNTALLOC!X313:Z313)","v":12028.212115445152},{"$f":"SUM(ACCOUNTALLOC!AF313:AH313)","v":68.268365354355169},{"$f":"SUM(ACCOUNTALLOC!AN313:AP313)","v":39.733230892989994},{"$f":"SUM(ACCOUNTALLOC!AV313:AX313)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD313:BF313)","v":22.756121784785059},{"$f":"SUM(ACCOUNTALLOC!BL313:BN313)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT313:BV313)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB313:CD313)","v":0}]
[83,879,"Oper Customer Install Exp",3722836.2230376541,{"$f":"SUM(ACCOUNTALLOC!H314:J314)","v":3296362.5364782223},{"$f":"SUM(ACCOUNTALLOC!P314:R314)","v":420091.60578335065},{"$f":"SUM(ACCOUNTALLOC!X314:Z314)","v":6310.610129345313},{"$f":"SUM(ACCOUNTALLOC!AF314:AH314)","v":35.414638100783044},{"$f":"SUM(ACCOUNTALLOC!AN314:AP314)","v":24.251129268287784},{"$f":"SUM(ACCOUNTALLOC!AV314:AX314)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD314:BF314)","v":11.804879366927683},{"$f":"SUM(ACCOUNTALLOC!BL314:BN314)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT314:BV314)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB314:CD314)","v":0}]
[84,880,"Oper Other Expense",7991794.0663215173,{"$f":"SUM(ACCOUNTALLOC!H315:J315)","v":5503631.7774187457},{"$f":"SUM(ACCOUNTALLOC!P315:R315)","v":2298681.1440356737},{"$f":"SUM(ACCOUNTALLOC!X315:Z315)","v":104607.79271728684},{"$f":"SUM(ACCOUNTALLOC!AF315:AH315)","v":54595.164232813404},{"$f":"SUM(ACCOUNTALLOC!AN315:AP315)","v":10638.796463413993},{"$f":"SUM(ACCOUNTALLOC!AV315:AX315)","v":10267.03252058269},{"$f":"SUM(ACCOUNTALLOC!BD315:BF315)","v":9372.3589330011855},{"$f":"SUM(ACCOUNTALLOC!BL315:BN315)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT315:BV315)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB315:CD315)","v":0}]
[85,881,"Oper Rents Expense",73167.02325612081,{"$f":"SUM(ACCOUNTALLOC!H318:J318)","v":50387.228563419601},{"$f":"SUM(ACCOUNTALLOC!P318:R318)","v":21045.04386979009},{"$f":"SUM(ACCOUNTALLOC!X318:Z318)","v":957.71246593696537},{"$f":"SUM(ACCOUNTALLOC!AF318:AH318)","v":499.83340635960866},{"$f":"SUM(ACCOUNTALLOC!AN318:AP318)","v":97.401041843165928},{"$f":"SUM(ACCOUNTALLOC!AV318:AX318)","v":93.997442998501839},{"$f":"SUM(ACCOUNTALLOC!BD318:BF318)","v":85.806465772865778},{"$f":"SUM(ACCOUNTALLOC!BL318:BN318)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT318:BV318)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB318:CD318)","v":0}]
[86,890,"Maint Meas & Reg Sta Ind",715.66561163590904,{"$f":"SUM(ACCOUNTALLOC!H321:J321)","v":3.2065295616871539},{"$f":"SUM(ACCOUNTALLOC!P321:R321)","v":375.16550708277964},{"$f":"SUM(ACCOUNTALLOC!X321:Z321)","v":203.2600802773419},{"$f":"SUM(ACCOUNTALLOC!AF321:AH321)","v":81.072167835468406},{"$f":"SUM(ACCOUNTALLOC!AN321:AP321)","v":18.968452078079224},{"$f":"SUM(ACCOUNTALLOC!AV321:AX321)","v":20.457280209979324},{"$f":"SUM(ACCOUNTALLOC!BD321:BF321)","v":13.535594590573382},{"$f":"SUM(ACCOUNTALLOC!BL321:BN321)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT321:BV321)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB321:CD321)","v":0}]
[87,892,"Maint Services",{"$f":"SUM(E124:N124)","v":4898591.6298621129},{"$f":"SUM(ACCOUNTALLOC!H322:J322)","v":2819046.4987393692},{"$f":"SUM(ACCOUNTALLOC!P322:R322)","v":1992207.9053985288},{"$f":"SUM(ACCOUNTALLOC!X322:Z322)","v":35392.585424449033},{"$f":"SUM(ACCOUNTALLOC!AF322:AH322)","v":35529.318873752731},{"$f":"SUM(ACCOUNTALLOC!AN322:AP322)","v":5600.0408316982894},{"$f":"SUM(ACCOUNTALLOC!AV322:AX322)","v":4572.4383554413616},{"$f":"SUM(ACCOUNTALLOC!BD322:BF322)","v":6242.8422388731869},{"$f":"SUM(ACCOUNTALLOC!BL322:BN322)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT322:BV322)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB322:CD322)","v":0}]
[88,893,"Maint Meters & House Reg",{"$f":"SUM(E125:N125)","v":1085653.5718860903},{"$f":"SUM(ACCOUNTALLOC!H323:J323)","v":859659.84480363666},{"$f":"SUM(ACCOUNTALLOC!P323:R323)","v":221554.05853311255},{"$f":"SUM(ACCOUNTALLOC!X323:Z323)","v":4391.9242966386228},{"$f":"SUM(ACCOUNTALLOC!AF323:AH323)","v":24.927186984555306},{"$f":"SUM(ACCOUNTALLOC!AN323:AP323)","v":14.50800338969719},{"$f":"SUM(ACCOUNTALLOC!AV323:AX323)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD323:BF323)","v":8.309062328185103},{"$f":"SUM(ACCOUNTALLOC!BL323:BN323)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT323:BV323)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB323:CD323)","v":0}]
[89,894,"Maint Other Equipment",{"$f":"SUM(E126:N126)","v":2790.6775144060966},{"$f":"SUM(ACCOUNTALLOC!H324:J324)","v":1715.3148117319586},{"$f":"SUM(ACCOUNTALLOC!P324:R324)","v":1032.411545852269},{"$f":"SUM(ACCOUNTALLOC!X324:Z324)","v":18.645563857319541},{"$f":"SUM(ACCOUNTALLOC!AF324:AH324)","v":16.616095493879616},{"$f":"SUM(ACCOUNTALLOC!AN324:AP324)","v":2.626805816902118},{"$f":"SUM(ACCOUNTALLOC!AV324:AX324)","v":2.1415830212571159},{"$f":"SUM(ACCOUNTALLOC!BD324:BF324)","v":2.9211086325102915},{"$f":"SUM(ACCOUNTALLOC!BL324:BN324)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT324:BV324)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB324:CD324)","v":0}]
[90,null,"Direct Assign to Sales",{"$f":"SUM(E127:N127)","v":1537867.0426393298},{"$f":"SUM(ACCOUNTALLOC!H325:J325)","v":9699.9507759372063},{"$f":"SUM(ACCOUNTALLOC!P325:R325)","v":864639.80668105453},{"$f":"SUM(ACCOUNTALLOC!X325:Z325)","v":264221.32526863302},{"$f":"SUM(ACCOUNTALLOC!AF325:AH325)","v":13874.993128075475},{"$f":"SUM(ACCOUNTALLOC!AN325:AP325)","v":42132.446511202819},{"$f":"SUM(ACCOUNTALLOC!AV325:AX325)","v":2150.3674802346222},{"$f":"SUM(ACCOUNTALLOC!BD325:BF325)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL325:BN325)","v":341148.15279419208},{"$f":"SUM(ACCOUNTALLOC!BT325:BV325)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB325:CD325)","v":0}]
[91,null,"Direct Assignment to Transport",{"$f":"SUM(E128:N128)","v":113489.25065038592},{"$f":"SUM(ACCOUNTALLOC!H326:J326)","v":0},{"$f":"SUM(ACCOUNTALLOC!P326:R326)","v":828.37169546149426},{"$f":"SUM(ACCOUNTALLOC!X326:Z326)","v":43753.71063643205},{"$f":"SUM(ACCOUNTALLOC!AF326:AH326)","v":53371.155172022045},{"$f":"SUM(ACCOUNTALLOC!AN326:AP326)","v":1548.2953302199403},{"$f":"SUM(ACCOUNTALLOC!AV326:AX326)","v":5812.4489223384917},{"$f":"SUM(ACCOUNTALLOC!BD326:BF326)","v":8175.2688939118943},{"$f":"SUM(ACCOUNTALLOC!BL326:BN326)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT326:BV326)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB326:CD326)","v":0}]
[92,null,"Sub-total",{"$f":"SUM(D116:D128)","v":30885499.431211997},19700180.693359554,9748410.1065019388,663338.90990345366,265416.16071237915,81207.663749081359,43481.271209871586,42316.472981526807,341148.15279419208,0,0]
[]
[null,null,"Customer Accounts Expense"]
[{"$f":"A129+1","v":93},901,"Supervision - Customer Accounting",{"$f":"SUM(E132:N132)","v":97955.520264675113},{"$f":"SUM(ACCOUNTALLOC!H336:J336)","v":88521.641878987764},{"$f":"SUM(ACCOUNTALLOC!P336:R336)","v":7893.2246549210322},{"$f":"SUM(ACCOUNTALLOC!X336:Z336)","v":537.54213722678685},{"$f":"SUM(ACCOUNTALLOC!AF336:AH336)","v":172.39377199018153},{"$f":"SUM(ACCOUNTALLOC!AN336:AP336)","v":81.860896098345094},{"$f":"SUM(ACCOUNTALLOC!AV336:AX336)","v":333.77794150644479},{"$f":"SUM(ACCOUNTALLOC!BD336:BF336)","v":1.9190002271470921},{"$f":"SUM(ACCOUNTALLOC!BL336:BN336)","v":413.1599837174096},{"$f":"SUM(ACCOUNTALLOC!BT336:BV336)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB336:CD336)","v":0}]
[{"$f":"A132+1","v":94},902,"Meter Reading Expense SALES",{"$f":"SUM(E133:N133)","v":8124107.8350805445},{"$f":"SUM(ACCOUNTALLOC!H337:J337)","v":7481155.5395874782},{"$f":"SUM(ACCOUNTALLOC!P337:R337)","v":624734.49110685033},{"$f":"SUM(ACCOUNTALLOC!X337:Z337)","v":15256.154300348717},{"$f":"SUM(ACCOUNTALLOC!AF337:AH337)","v":54.845371960510676},{"$f":"SUM(ACCOUNTALLOC!AN337:AP337)","v":2888.5229232535617},{"$f":"SUM(ACCOUNTALLOC!AV337:AX337)","v":18.281790653503556},{"$f":"SUM(ACCOUNTALLOC!BD337:BF337)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL337:BN337)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT337:BV337)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB337:CD337)","v":0}]
[95,902,"Meter Reading Expense TRANSPORT",3519.2447007994347,{"$f":"SUM(ACCOUNTALLOC!H338:J338)","v":0},{"$f":"SUM(ACCOUNTALLOC!P338:R338)","v":27.422685980255338},{"$f":"SUM(ACCOUNTALLOC!X338:Z338)","v":1334.5707177057598},{"$f":"SUM(ACCOUNTALLOC!AF338:AH338)","v":1645.3611588153201},{"$f":"SUM(ACCOUNTALLOC!AN338:AP338)","v":63.986267287262443},{"$f":"SUM(ACCOUNTALLOC!AV338:AX338)","v":173.6770112082838},{"$f":"SUM(ACCOUNTALLOC!BD338:BF338)","v":274.22685980255335},{"$f":"SUM(ACCOUNTALLOC!BL338:BN338)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT338:BV338)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB338:CD338)","v":0}]
[96,903,"Cust. Records & Collection Exp.",140287.31250841229,{"$f":"SUM(ACCOUNTALLOC!H339:J339)","v":130404.5304613988},{"$f":"SUM(ACCOUNTALLOC!P339:R339)","v":9574.5168686647939},{"$f":"SUM(ACCOUNTALLOC!X339:Z339)","v":243.45391293775418},{"$f":"SUM(ACCOUNTALLOC!AF339:AH339)","v":22.068200687154498},{"$f":"SUM(ACCOUNTALLOC!AN339:AP339)","v":38.520832449452726},{"$f":"SUM(ACCOUNTALLOC!AV339:AX339)","v":2.5333393645968174},{"$f":"SUM(ACCOUNTALLOC!BD339:BF339)","v":1.6888929097312118},{"$f":"SUM(ACCOUNTALLOC!BL339:BN339)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT339:BV339)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB339:CD339)","v":0}]
[97,904,"Uncollectible Accounts",5816227.2997266324,{"$f":"SUM(ACCOUNTALLOC!H340:J340)","v":5116169.246939919},{"$f":"SUM(ACCOUNTALLOC!P340:R340)","v":500559.22551435209},{"$f":"SUM(ACCOUNTALLOC!X340:Z340)","v":60454.161794217383},{"$f":"SUM(ACCOUNTALLOC!AF340:AH340)","v":23064.672496936138},{"$f":"SUM(ACCOUNTALLOC!AN340:AP340)","v":8779.0106706764709},{"$f":"SUM(ACCOUNTALLOC!AV340:AX340)","v":47796.430770972169},{"$f":"SUM(ACCOUNTALLOC!BD340:BF340)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL340:BN340)","v":59404.551539558721},{"$f":"SUM(ACCOUNTALLOC!BT340:BV340)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB340:CD340)","v":0}]
[{"$f":"A136+1","v":98},904,"Uncollectible Accounts - Gas Cost Rel",{"$f":"SUM(E137:N137)","v":282703.69630176236},{"$f":"SUM(ACCOUNTALLOC!H341:J341)","v":0},{"$f":"SUM(ACCOUNTALLOC!P341:R341)","v":55.438703269091668},{"$f":"SUM(ACCOUNTALLOC!X341:Z341)","v":13378.177133138608},{"$f":"SUM(ACCOUNTALLOC!AF341:AH341)","v":46779.713259476746},{"$f":"SUM(ACCOUNTALLOC!AN341:AP341)","v":481.88611831057221},{"$f":"SUM(ACCOUNTALLOC!AV341:AX341)","v":147388.66838195283},{"$f":"SUM(ACCOUNTALLOC!BD341:BF341)","v":74619.812705614546},{"$f":"SUM(ACCOUNTALLOC!BL341:BN341)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT341:BV341)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB341:CD341)","v":0}]
[{"$f":"A136+1","v":98},904,"Uncollectible Accounts  - Rate Inc Rel",11200431.037659114,{"$f":"SUM(ACCOUNTALLOC!H342:J342)","v":10411397.326779859},{"$f":"SUM(ACCOUNTALLOC!P342:R342)","v":764422.0563420757},{"$f":"SUM(ACCOUNTALLOC!X342:Z342)","v":19437.172998406899},{"$f":"SUM(ACCOUNTALLOC!AF342:AH342)","v":1761.908154786797},{"$f":"SUM(ACCOUNTALLOC!AN342:AP342)","v":3075.4736094715968},{"$f":"SUM(ACCOUNTALLOC!AV342:AX342)","v":202.25986470766804},{"$f":"SUM(ACCOUNTALLOC!BD342:BF342)","v":134.83990980511203},{"$f":"SUM(ACCOUNTALLOC!BL342:BN342)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT342:BV342)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB342:CD342)","v":0}]
[99,905,"Misc. Customer Accounts Expense",2455543.2867576922,{"$f":"SUM(ACCOUNTALLOC!H343:J343)","v":2085867.5985295158},{"$f":"SUM(ACCOUNTALLOC!P343:R343)","v":233015.5352097484},{"$f":"SUM(ACCOUNTALLOC!X343:Z343)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF343:AH343)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN343:AP343)","v":83.773641332246498},{"$f":"SUM(ACCOUNTALLOC!AV343:AX343)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD343:BF343)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL343:BN343)","v":136576.37937709613},{"$f":"SUM(ACCOUNTALLOC!BT343:BV343)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB343:CD343)","v":0}]
[100,903,"Direct Assign to Sales",451403.37110399996,{"$f":"SUM(ACCOUNTALLOC!H344:J344)","v":407929.71597585577},{"$f":"SUM(ACCOUNTALLOC!P344:R344)","v":36373.940013643791},{"$f":"SUM(ACCOUNTALLOC!X344:Z344)","v":2477.1277024407254},{"$f":"SUM(ACCOUNTALLOC!AF344:AH344)","v":794.43332671232361},{"$f":"SUM(ACCOUNTALLOC!AN344:AP344)","v":377.23534478243232},{"$f":"SUM(ACCOUNTALLOC!AV344:AX344)","v":1538.1316702627657},{"$f":"SUM(ACCOUNTALLOC!BD344:BF344)","v":8.8432297571689311},{"$f":"SUM(ACCOUNTALLOC!BL344:BN344)","v":1903.9438405450344},{"$f":"SUM(ACCOUNTALLOC!BT344:BV344)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB344:CD344)","v":0}]
[101,903,"Direct Assignment to Transport",0,{"$f":"SUM(ACCOUNTALLOC!H345:J345)","v":0},{"$f":"SUM(ACCOUNTALLOC!P345:R345)","v":0},{"$f":"SUM(ACCOUNTALLOC!X345:Z345)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF345:AH345)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN345:AP345)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV345:AX345)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD345:BF345)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL345:BN345)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT345:BV345)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB345:CD345)","v":0}]
[102,null,"Sub-total",{"$f":"SUM(D132:D141)","v":28572178.604103629},{"$f":"SUM(E132:E141)","v":25721445.600153018},2176655.8510995056,113118.36069642265,74295.395741365181,15870.270303661942,197453.76077062826,75041.33059811627,198298.03474091727,0,0]
[]
[null,null,"Customer Service & Information Expenses"]
[{"$f":"A142+1","v":103},908,"Direct Assignment to Sales",{"$f":"SUM(E145:N145)","v":463290.22852216166},{"$f":"SUM(ACCOUNTALLOC!H351:J351)","v":0},{"$f":"SUM(ACCOUNTALLOC!P351:R351)","v":0},{"$f":"SUM(ACCOUNTALLOC!X351:Z351)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF351:AH351)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN351:AP351)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV351:AX351)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD351:BF351)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL351:BN351)","v":463290.22852216166},{"$f":"SUM(ACCOUNTALLOC!BT351:BV351)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB351:CD351)","v":0}]
[{"$f":"+A145+1","v":104},908,"Direct Assignment to Transport",{"$f":"SUM(E146:N146)","v":0},{"$f":"SUM(ACCOUNTALLOC!H352:J352)","v":0},{"$f":"SUM(ACCOUNTALLOC!P352:R352)","v":0},{"$f":"SUM(ACCOUNTALLOC!X352:Z352)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF352:AH352)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN352:AP352)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV352:AX352)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD352:BF352)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL352:BN352)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT352:BV352)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB352:CD352)","v":0}]
[{"$f":"+A146+1","v":105},908,"Customer Assistance Expenses",{"$f":"SUM(E147:N147)","v":116906.27392966779},{"$f":"SUM(ACCOUNTALLOC!H353:J353)","v":108670.60953124915},{"$f":"SUM(ACCOUNTALLOC!P353:R353)","v":7978.7763538861136},{"$f":"SUM(ACCOUNTALLOC!X353:Z353)","v":202.87857345220664},{"$f":"SUM(ACCOUNTALLOC!AF353:AH353)","v":18.390195581747019},{"$f":"SUM(ACCOUNTALLOC!AN353:AP353)","v":32.100743180638773},{"$f":"SUM(ACCOUNTALLOC!AV353:AX353)","v":2.1111193907617753},{"$f":"SUM(ACCOUNTALLOC!BD353:BF353)","v":1.407412927174517},{"$f":"SUM(ACCOUNTALLOC!BL353:BN353)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT353:BV353)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB353:CD353)","v":0}]
[{"$f":"+A147+1","v":106},909,"Information, Instructional Advertising",{"$f":"SUM(E148:N148)","v":1428068.4884608719},{"$f":"SUM(ACCOUNTALLOC!H354:J354)","v":1327839.1342770585},{"$f":"SUM(ACCOUNTALLOC!P354:R354)","v":97487.708535528873},{"$f":"SUM(ACCOUNTALLOC!X354:Z354)","v":2295.5245410181683},{"$f":"SUM(ACCOUNTALLOC!AF354:AH354)","v":48.868389841877608},{"$f":"SUM(ACCOUNTALLOC!AN354:AP354)","v":388.6541737571028},{"$f":"SUM(ACCOUNTALLOC!AV354:AX354)","v":8.5985436671925406},{"$f":"SUM(ACCOUNTALLOC!BD354:BF354)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL354:BN354)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT354:BV354)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB354:CD354)","v":0}]
[{"$f":"+A148+1","v":107},910,"Misc. Cust. Serv. & Infor. Expenses",{"$f":"SUM(E149:N149)","v":645.19000000000005},{"$f":"SUM(ACCOUNTALLOC!H355:J355)","v":599.73847601752811},{"$f":"SUM(ACCOUNTALLOC!P355:R355)","v":44.033793420366607},{"$f":"SUM(ACCOUNTALLOC!X355:Z355)","v":1.119659556375711},{"$f":"SUM(ACCOUNTALLOC!AF355:AH355)","v":0.10149301563169816},{"$f":"SUM(ACCOUNTALLOC!AN355:AP355)","v":0.17715968353568742},{"$f":"SUM(ACCOUNTALLOC!AV355:AX355)","v":1.1650983937312289E-2},{"$f":"SUM(ACCOUNTALLOC!BD355:BF355)","v":7.7673226248748594E-3},{"$f":"SUM(ACCOUNTALLOC!BL355:BN355)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT355:BV355)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB355:CD355)","v":0}]
[{"$f":"+A149+1","v":108},null,"Sub-total",{"$f":"SUM(D145:D149)","v":2008910.1809127014},1437109.4822843252,105510.51868283536,2499.5227740267505,67.360078439256327,420.93207662127725,10.721314041891628,1.4151802497993919,463290.22852216166,0,0]
[]
[null,null,"Sales Expense"]
[{"$f":"A150+1","v":109},912,"Demonstrating and Selling -DIR",{"$f":"SUM(E153:N153)","v":0},{"$f":"SUM(ACCOUNTALLOC!H362:J362)","v":0},{"$f":"SUM(ACCOUNTALLOC!P362:R362)","v":0},{"$f":"SUM(ACCOUNTALLOC!X362:Z362)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF362:AH362)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN362:AP362)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV362:AX362)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD362:BF362)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL362:BN362)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT362:BV362)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB362:CD362)","v":0}]
[{"$f":"A153+1","v":110},912,"Demonstrating and Selling",{"$f":"SUM(E154:N154)","v":-214062.15},{"$f":"SUM(ACCOUNTALLOC!H363:J363)","v":-199038.14294217154},{"$f":"SUM(ACCOUNTALLOC!P363:R363)","v":-14613.044581762328},{"$f":"SUM(ACCOUNTALLOC!X363:Z363)","v":-344.09058290874538},{"$f":"SUM(ACCOUNTALLOC!AF363:AH363)","v":-7.3251897098190906},{"$f":"SUM(ACCOUNTALLOC!AN363:AP363)","v":-58.257813762549475},{"$f":"SUM(ACCOUNTALLOC!AV363:AX363)","v":-1.2888896850121567},{"$f":"SUM(ACCOUNTALLOC!BD363:BF363)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL363:BN363)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT363:BV363)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB363:CD363)","v":0}]
[{"$f":"A154+1","v":111},913,"Advertising Expenses",{"$f":"SUM(E155:N155)","v":0},{"$f":"SUM(ACCOUNTALLOC!H364:J364)","v":0},{"$f":"SUM(ACCOUNTALLOC!P364:R364)","v":0},{"$f":"SUM(ACCOUNTALLOC!X364:Z364)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF364:AH364)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN364:AP364)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV364:AX364)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD364:BF364)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL364:BN364)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT364:BV364)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB364:CD364)","v":0}]
[{"$f":"A155+1","v":112},null,"Sub-total",{"$f":"SUM(D153:D155)","v":-214062.15},{"$f":"SUM(E153:E155)","v":-199038.14294217154},-14613.044581762328,-344.09058290874538,-7.3251897098190906,-58.257813762549475,-1.2888896850121567,0,0,0,0]
[]
[null,null,"Administrative & General Expenses"]
[{"$f":"A156+1","v":113},920,"A & G Salaries - DIR Sales Procurement",{"$f":"SUM(E159:N159)","v":0},{"$f":"SUM(ACCOUNTALLOC!H370:J370)","v":0},{"$f":"SUM(ACCOUNTALLOC!P370:R370)","v":0},{"$f":"SUM(ACCOUNTALLOC!X370:Z370)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF370:AH370)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN370:AP370)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV370:AX370)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD370:BF370)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL370:BN370)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT370:BV370)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB370:CD370)","v":0}]
[{"$f":"+A159+1","v":114},920,"A & G Salaries - DIR Transport",{"$f":"SUM(E160:N160)","v":0},{"$f":"SUM(ACCOUNTALLOC!H371:J371)","v":0},{"$f":"SUM(ACCOUNTALLOC!P371:R371)","v":0},{"$f":"SUM(ACCOUNTALLOC!X371:Z371)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF371:AH371)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN371:AP371)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV371:AX371)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD371:BF371)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL371:BN371)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT371:BV371)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB371:CD371)","v":0}]
[{"$f":"+A160+1","v":115},920,"A & G Salaries",14343599.647015672,{"$f":"SUM(ACCOUNTALLOC!H372:J372)","v":10445153.756999653},{"$f":"SUM(ACCOUNTALLOC!P372:R372)","v":3245254.1131527135},{"$f":"SUM(ACCOUNTALLOC!X372:Z372)","v":214860.81389988647},{"$f":"SUM(ACCOUNTALLOC!AF372:AH372)","v":83973.614977465506},{"$f":"SUM(ACCOUNTALLOC!AN372:AP372)","v":27034.161844273116},{"$f":"SUM(ACCOUNTALLOC!AV372:AX372)","v":26880.004944512784},{"$f":"SUM(ACCOUNTALLOC!BD372:BF372)","v":12291.869772061957},{"$f":"SUM(ACCOUNTALLOC!BL372:BN372)","v":288151.31142510741},{"$f":"SUM(ACCOUNTALLOC!BT372:BV372)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB372:CD372)","v":0}]
[116,921,"Office Supplies and Expenses- DIR Sales Procurement",0,{"$f":"SUM(ACCOUNTALLOC!H373:J373)","v":0},{"$f":"SUM(ACCOUNTALLOC!P373:R373)","v":0},{"$f":"SUM(ACCOUNTALLOC!X373:Z373)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF373:AH373)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN373:AP373)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV373:AX373)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD373:BF373)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL373:BN373)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT373:BV373)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB373:CD373)","v":0}]
[117,921,"Office Supplies and Expenses- Transport",0,{"$f":"SUM(ACCOUNTALLOC!H374:J374)","v":0},{"$f":"SUM(ACCOUNTALLOC!P374:R374)","v":0},{"$f":"SUM(ACCOUNTALLOC!X374:Z374)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF374:AH374)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN374:AP374)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV374:AX374)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD374:BF374)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL374:BN374)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT374:BV374)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB374:CD374)","v":0}]
[118,921,"Office Supplies and Expenses",2592668.0070799701,{"$f":"SUM(ACCOUNTALLOC!H375:J375)","v":1888006.9606821872},{"$f":"SUM(ACCOUNTALLOC!P375:R375)","v":586593.79242827045},{"$f":"SUM(ACCOUNTALLOC!X375:Z375)","v":38837.026400782292},{"$f":"SUM(ACCOUNTALLOC!AF375:AH375)","v":15178.596053203713},{"$f":"SUM(ACCOUNTALLOC!AN375:AP375)","v":4886.5423071433815},{"$f":"SUM(ACCOUNTALLOC!AV375:AX375)","v":4858.6777771847255},{"$f":"SUM(ACCOUNTALLOC!BD375:BF375)","v":2221.8089105581676},{"$f":"SUM(ACCOUNTALLOC!BL375:BN375)","v":52084.602520640678},{"$f":"SUM(ACCOUNTALLOC!BT375:BV375)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB375:CD375)","v":0}]
[119,922,"Admin Expenses Transferred",-6458713.3179417336,{"$f":"SUM(ACCOUNTALLOC!H376:J376)","v":-4703300.1016811682},{"$f":"SUM(ACCOUNTALLOC!P376:R376)","v":-1461290.5042344504},{"$f":"SUM(ACCOUNTALLOC!X376:Z376)","v":-96748.684736730414},{"$f":"SUM(ACCOUNTALLOC!AF376:AH376)","v":-37812.091717403127},{"$f":"SUM(ACCOUNTALLOC!AN376:AP376)","v":-12173.088028103701},{"$f":"SUM(ACCOUNTALLOC!AV376:AX376)","v":-12103.673428837346},{"$f":"SUM(ACCOUNTALLOC!BD376:BF376)","v":-5534.8493371912937},{"$f":"SUM(ACCOUNTALLOC!BL376:BN376)","v":-129750.32477784852},{"$f":"SUM(ACCOUNTALLOC!BT376:BV376)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB376:CD376)","v":0}]
[120,923,"Outside Services Employed",3801787.3780646389,{"$f":"SUM(ACCOUNTALLOC!H377:J377)","v":2768499.8670168426},{"$f":"SUM(ACCOUNTALLOC!P377:R377)","v":860158.28868754918},{"$f":"SUM(ACCOUNTALLOC!X377:Z377)","v":56949.102765513846},{"$f":"SUM(ACCOUNTALLOC!AF377:AH377)","v":22257.302027961381},{"$f":"SUM(ACCOUNTALLOC!AN377:AP377)","v":7165.4353025321761},{"$f":"SUM(ACCOUNTALLOC!AV377:AX377)","v":7124.575841157548},{"$f":"SUM(ACCOUNTALLOC!BD377:BF377)","v":3257.9740443300975},{"$f":"SUM(ACCOUNTALLOC!BL377:BN377)","v":76374.832378751846},{"$f":"SUM(ACCOUNTALLOC!BT377:BV377)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB377:CD377)","v":0}]
[121,924,"Property Insurance",62121.502872456535,{"$f":"SUM(ACCOUNTALLOC!H378:J378)","v":38808.114203191435},{"$f":"SUM(ACCOUNTALLOC!P378:R378)","v":20984.708916189611},{"$f":"SUM(ACCOUNTALLOC!X378:Z378)","v":841.97471917016014},{"$f":"SUM(ACCOUNTALLOC!AF378:AH378)","v":496.59442678751265},{"$f":"SUM(ACCOUNTALLOC!AN378:AP378)","v":92.834925460542308},{"$f":"SUM(ACCOUNTALLOC!AV378:AX378)","v":86.202213484517415},{"$f":"SUM(ACCOUNTALLOC!BD378:BF378)","v":85.56400912424931},{"$f":"SUM(ACCOUNTALLOC!BL378:BN378)","v":725.50945904850903},{"$f":"SUM(ACCOUNTALLOC!BT378:BV378)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB378:CD378)","v":0}]
[122,925,"Injuries & Damages",1998586.2119595653,{"$f":"SUM(ACCOUNTALLOC!H379:J379)","v":1514323.6442969418},{"$f":"SUM(ACCOUNTALLOC!P379:R379)","v":389463.54456305061},{"$f":"SUM(ACCOUNTALLOC!X379:Z379)","v":30037.911872457636},{"$f":"SUM(ACCOUNTALLOC!AF379:AH379)","v":14622.661091883201},{"$f":"SUM(ACCOUNTALLOC!AN379:AP379)","v":3008.4379511426905},{"$f":"SUM(ACCOUNTALLOC!AV379:AX379)","v":10268.015581239015},{"$f":"SUM(ACCOUNTALLOC!BD379:BF379)","v":4944.0386996800735},{"$f":"SUM(ACCOUNTALLOC!BL379:BN379)","v":31917.9579031703},{"$f":"SUM(ACCOUNTALLOC!BT379:BV379)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB379:CD379)","v":0}]
[123,926,"Benefits - DIR Sales",799286.36755140801,{"$f":"SUM(ACCOUNTALLOC!H380:J380)","v":463246.89814951725},{"$f":"SUM(ACCOUNTALLOC!P380:R380)","v":235341.97384702798},{"$f":"SUM(ACCOUNTALLOC!X380:Z380)","v":69370.818070035035},{"$f":"SUM(ACCOUNTALLOC!AF380:AH380)","v":8545.7195004747537},{"$f":"SUM(ACCOUNTALLOC!AN380:AP380)","v":10931.950370901301},{"$f":"SUM(ACCOUNTALLOC!AV380:AX380)","v":11849.007613451664},{"$f":"SUM(ACCOUNTALLOC!BD380:BF380)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL380:BN380)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT380:BV380)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB380:CD380)","v":0}]
[124,926,"Benefits - DIR Transport",92481.453512402222,{"$f":"SUM(ACCOUNTALLOC!H381:J381)","v":0},{"$f":"SUM(ACCOUNTALLOC!P381:R381)","v":196.43448180730115},{"$f":"SUM(ACCOUNTALLOC!X381:Z381)","v":12901.810023670923},{"$f":"SUM(ACCOUNTALLOC!AF381:AH381)","v":22987.517652893242},{"$f":"SUM(ACCOUNTALLOC!AN381:AP381)","v":454.8428829621925},{"$f":"SUM(ACCOUNTALLOC!AV381:AX381)","v":36363.436035197643},{"$f":"SUM(ACCOUNTALLOC!BD381:BF381)","v":19577.412435870916},{"$f":"SUM(ACCOUNTALLOC!BL381:BN381)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT381:BV381)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB381:CD381)","v":0}]
[125,926,"Benefits - DIR Sales Procurement",0,{"$f":"SUM(ACCOUNTALLOC!H382:J382)","v":0},{"$f":"SUM(ACCOUNTALLOC!P382:R382)","v":0},{"$f":"SUM(ACCOUNTALLOC!X382:Z382)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF382:AH382)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN382:AP382)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV382:AX382)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD382:BF382)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL382:BN382)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT382:BV382)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB382:CD382)","v":0}]
[126,926,"Benefit - DIR Rental",96516.88479118979,{"$f":"SUM(ACCOUNTALLOC!H383:J383)","v":0},{"$f":"SUM(ACCOUNTALLOC!P383:R383)","v":0},{"$f":"SUM(ACCOUNTALLOC!X383:Z383)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF383:AH383)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN383:AP383)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV383:AX383)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD383:BF383)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL383:BN383)","v":96516.88479118979},{"$f":"SUM(ACCOUNTALLOC!BT383:BV383)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB383:CD383)","v":0}]
[127,926,"Emp Pension & Benefits",9492226.3186150882,{"$f":"SUM(ACCOUNTALLOC!H384:J384)","v":7192235.5239321347},{"$f":"SUM(ACCOUNTALLOC!P384:R384)","v":1849745.6280446432},{"$f":"SUM(ACCOUNTALLOC!X384:Z384)","v":142664.17726980278},{"$f":"SUM(ACCOUNTALLOC!AF384:AH384)","v":69449.897949846723},{"$f":"SUM(ACCOUNTALLOC!AN384:AP384)","v":14288.487395176151},{"$f":"SUM(ACCOUNTALLOC!AV384:AX384)","v":48767.637421366686},{"$f":"SUM(ACCOUNTALLOC!BD384:BF384)","v":23481.566111346805},{"$f":"SUM(ACCOUNTALLOC!BL384:BN384)","v":151593.40049077212},{"$f":"SUM(ACCOUNTALLOC!BT384:BV384)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB384:CD384)","v":0}]
[128,930.1,"Gen Advertising Exp",1726794.5105201188,{"$f":"SUM(ACCOUNTALLOC!H389:J389)","v":1257469.1578817382},{"$f":"SUM(ACCOUNTALLOC!P389:R389)","v":390689.0268650857},{"$f":"SUM(ACCOUNTALLOC!X389:Z389)","v":25866.622263498779},{"$f":"SUM(ACCOUNTALLOC!AF389:AH389)","v":10109.399379519575},{"$f":"SUM(ACCOUNTALLOC!AN389:AP389)","v":3254.5834670529166},{"$f":"SUM(ACCOUNTALLOC!AV389:AX389)","v":3236.024855908167},{"$f":"SUM(ACCOUNTALLOC!BD389:BF389)","v":1479.791249670089},{"$f":"SUM(ACCOUNTALLOC!BL389:BN389)","v":34689.904557645306},{"$f":"SUM(ACCOUNTALLOC!BT389:BV389)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB389:CD389)","v":0}]
[129,930.2,"Misc. General Expenses",1503868.8132878563,{"$f":"SUM(ACCOUNTALLOC!H390:J390)","v":1095132.4194562621},{"$f":"SUM(ACCOUNTALLOC!P390:R390)","v":340251.85951003083},{"$f":"SUM(ACCOUNTALLOC!X390:Z390)","v":22527.293369409821},{"$f":"SUM(ACCOUNTALLOC!AF390:AH390)","v":8804.2962583612916},{"$f":"SUM(ACCOUNTALLOC!AN390:AP390)","v":2834.4232892360251},{"$f":"SUM(ACCOUNTALLOC!AV390:AX390)","v":2818.2605574526592},{"$f":"SUM(ACCOUNTALLOC!BD390:BF390)","v":1288.7531764765718},{"$f":"SUM(ACCOUNTALLOC!BL390:BN390)","v":30211.507670626932},{"$f":"SUM(ACCOUNTALLOC!BT390:BV390)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB390:CD390)","v":0}]
[130,931,"Rents",0,{"$f":"SUM(ACCOUNTALLOC!H391:J391)","v":0},{"$f":"SUM(ACCOUNTALLOC!P391:R391)","v":0},{"$f":"SUM(ACCOUNTALLOC!X391:Z391)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF391:AH391)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN391:AP391)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV391:AX391)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD391:BF391)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL391:BN391)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT391:BV391)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB391:CD391)","v":0}]
[131,932,"Maint Of General Plant- Gas",{"$f":"SUM(E177:N177)","v":4423816.3393875975},{"$f":"SUM(ACCOUNTALLOC!H393:J393)","v":3174385.4118964216},{"$f":"SUM(ACCOUNTALLOC!P393:R393)","v":1069731.5269302363},{"$f":"SUM(ACCOUNTALLOC!X393:Z393)","v":64628.40445627283},{"$f":"SUM(ACCOUNTALLOC!AF393:AH393)","v":33457.858694355542},{"$f":"SUM(ACCOUNTALLOC!AN393:AP393)","v":6668.6859458618073},{"$f":"SUM(ACCOUNTALLOC!AV393:AX393)","v":17450.818561857624},{"$f":"SUM(ACCOUNTALLOC!BD393:BF393)","v":9416.8214078445599},{"$f":"SUM(ACCOUNTALLOC!BL393:BN393)","v":48076.811494747468},{"$f":"SUM(ACCOUNTALLOC!BT393:BV393)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB393:CD393)","v":0}]
[132,null,"Sub-total",{"$f":"SUM(D159:D177)","v":34475040.116716228},25133961.652833723,7527120.3931921534,582737.27037377004,252071.36629534932,68447.297653638583,157598.98797397569,72510.750479772192,680592.39791385201,0,0]
[]
[{"$f":"A178+1","v":133},null,"TOTAL O & M EXPENSES",{"$f":"SUM(E180:N180)","v":95727566.182944566},{"$f":"E178+E156+E150+E142+E129","v":71793659.285688445},19543083.82489467,1361349.9731647642,591842.95763782307,165887.90596924059,398543.45237883244,189869.96923966508,1683328.8139711232,0,0]
[]
[null,null,"Depreciation Expense"]
[{"$f":"+A180+1","v":134},403,"Distribution Depreciation Expense",{"$f":"SUM(E183:N183)","v":47637096.706754871},{"$f":"SUM(ACCOUNTALLOC!H525:J525)","v":30111181.308786932},{"$f":"SUM(ACCOUNTALLOC!P525:R525)","v":16282016.992094407},{"$f":"SUM(ACCOUNTALLOC!X525:Z525)","v":653287.43606569595},{"$f":"SUM(ACCOUNTALLOC!AF525:AH525)","v":385307.17425847589},{"$f":"SUM(ACCOUNTALLOC!AN525:AP525)","v":72030.536132060486},{"$f":"SUM(ACCOUNTALLOC!AV525:AX525)","v":66884.220806524158},{"$f":"SUM(ACCOUNTALLOC!BD525:BF525)","v":66389.038610773161},{"$f":"SUM(ACCOUNTALLOC!BL525:BN525)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT525:BV525)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB525:CD525)","v":0}]
[{"$f":"+A183+1","v":135},403,"Rental Depreciation Expense",{"$f":"SUM(E184:N184)","v":1858203.4300000002},{"$f":"SUM(ACCOUNTALLOC!H526:J526)","v":0},{"$f":"SUM(ACCOUNTALLOC!P526:R526)","v":0},{"$f":"SUM(ACCOUNTALLOC!X526:Z526)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF526:AH526)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN526:AP526)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV526:AX526)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD526:BF526)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL526:BN526)","v":1858203.4300000002},{"$f":"SUM(ACCOUNTALLOC!BT526:BV526)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB526:CD526)","v":0}]
[{"$f":"+A184+1","v":136},403,"General Depreciation Expense",{"$f":"SUM(E185:N185)","v":6143702.7030117447},{"$f":"SUM(ACCOUNTALLOC!H527:J527)","v":4408519.4183646599},{"$f":"SUM(ACCOUNTALLOC!P527:R527)","v":1485620.5523233754},{"$f":"SUM(ACCOUNTALLOC!X527:Z527)","v":89754.563184308354},{"$f":"SUM(ACCOUNTALLOC!AF527:AH527)","v":46465.567538898504},{"$f":"SUM(ACCOUNTALLOC!AN527:AP527)","v":9261.3302017866499},{"$f":"SUM(ACCOUNTALLOC!AV527:AX527)","v":24235.328264801781},{"$f":"SUM(ACCOUNTALLOC!BD527:BF527)","v":13077.882691929841},{"$f":"SUM(ACCOUNTALLOC!BL527:BN527)","v":66768.060441983689},{"$f":"SUM(ACCOUNTALLOC!BT527:BV527)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB527:CD527)","v":0}]
[{"$f":"+A185+1","v":137},404,"Amort. Ltd - Term Plant",{"$f":"SUM(E186:N186)","v":21383344.197451003},{"$f":"SUM(ACCOUNTALLOC!H530:J530)","v":15343985.977353018},{"$f":"SUM(ACCOUNTALLOC!P530:R530)","v":5170747.5365897892},{"$f":"SUM(ACCOUNTALLOC!X530:Z530)","v":312393.4882007034},{"$f":"SUM(ACCOUNTALLOC!AF530:AH530)","v":161724.82166611013},{"$f":"SUM(ACCOUNTALLOC!AN530:AP530)","v":32234.341569615779},{"$f":"SUM(ACCOUNTALLOC!AV530:AX530)","v":84351.797454395622},{"$f":"SUM(ACCOUNTALLOC!BD530:BF530)","v":45517.968641017476},{"$f":"SUM(ACCOUNTALLOC!BL530:BN530)","v":232388.26597635588},{"$f":"SUM(ACCOUNTALLOC!BT530:BV530)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB530:CD530)","v":0}]
[{"$f":"+A186+1","v":138},414,"Gains/Losses Property Sales",{"$f":"SUM(E187:N187)","v":13468.431649522152},{"$f":"SUM(ACCOUNTALLOC!H535:J535)","v":9664.5045068226627},{"$f":"SUM(ACCOUNTALLOC!P535:R535)","v":3256.8273292722961},{"$f":"SUM(ACCOUNTALLOC!X535:Z535)","v":196.76297143870167},{"$f":"SUM(ACCOUNTALLOC!AF535:AH535)","v":101.86337957842966},{"$f":"SUM(ACCOUNTALLOC!AN535:AP535)","v":20.302999483564079},{"$f":"SUM(ACCOUNTALLOC!AV535:AX535)","v":53.129501542807823},{"$f":"SUM(ACCOUNTALLOC!BD535:BF535)","v":28.669774185261243},{"$f":"SUM(ACCOUNTALLOC!BL535:BN535)","v":146.37118719842815},{"$f":"SUM(ACCOUNTALLOC!BT535:BV535)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB535:CD535)","v":0}]
[{"$f":"+A187+1","v":139},null,"TOTAL DEPRECIATION EXPENSES",{"$f":"SUM(D183:D187)","v":77035815.468867138},49873351.209011428,22941641.908336844,1055632.2504221464,593599.42684306297,113546.51090294648,175524.47602726435,125013.55971790574,2157506.1276055383,0,0]
[]
[null,null,"Taxes (other than income)"]
[{"$f":"A188+1","v":140},{"$f":"+ACCOUNTALLOC!A539","v":408.1},{"$f":"+ACCOUNTALLOC!B539","v":"Taxes other than Income Taxes - DIR Sales"},{"$f":"SUM(E191:N191)","v":213764.86315897084},{"$f":"SUM(ACCOUNTALLOC!H539:J539)","v":123965.1977768393},{"$f":"SUM(ACCOUNTALLOC!P539:R539)","v":62897.08562503189},{"$f":"SUM(ACCOUNTALLOC!X539:Z539)","v":18531.524769903281},{"$f":"SUM(ACCOUNTALLOC!AF539:AH539)","v":2283.2243161758734},{"$f":"SUM(ACCOUNTALLOC!AN539:AP539)","v":2920.6059985336096},{"$f":"SUM(ACCOUNTALLOC!AV539:AX539)","v":3167.2246724868842},{"$f":"SUM(ACCOUNTALLOC!BD539:BF539)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL539:BN539)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT539:BV539)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB539:CD539)","v":0}]
[{"$f":"+A191+1","v":141},{"$f":"+ACCOUNTALLOC!A540","v":408.1},{"$f":"+ACCOUNTALLOC!B540","v":"Taxes other than Income Taxes - DIR Transport"},24711.720680539755,{"$f":"SUM(ACCOUNTALLOC!H540:J540)","v":0},{"$f":"SUM(ACCOUNTALLOC!P540:R540)","v":52.435216020330728},{"$f":"SUM(ACCOUNTALLOC!X540:Z540)","v":3444.8214229150053},{"$f":"SUM(ACCOUNTALLOC!AF540:AH540)","v":6140.3879602187626},{"$f":"SUM(ACCOUNTALLOC!AN540:AP540)","v":121.47166819607713},{"$f":"SUM(ACCOUNTALLOC!AV540:AX540)","v":9719.9878171873243},{"$f":"SUM(ACCOUNTALLOC!BD540:BF540)","v":5232.6165960022554},{"$f":"SUM(ACCOUNTALLOC!BL540:BN540)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT540:BV540)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB540:CD540)","v":0}]
[142,{"$f":"+ACCOUNTALLOC!A541","v":408.1},{"$f":"+ACCOUNTALLOC!B541","v":"Other Taxes - DIR Sales Procurement"},0,{"$f":"SUM(ACCOUNTALLOC!H541:J541)","v":0},{"$f":"SUM(ACCOUNTALLOC!P541:R541)","v":0},{"$f":"SUM(ACCOUNTALLOC!X541:Z541)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF541:AH541)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN541:AP541)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV541:AX541)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD541:BF541)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL541:BN541)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT541:BV541)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB541:CD541)","v":0}]
[143,{"$f":"+ACCOUNTALLOC!A542","v":408.1},{"$f":"+ACCOUNTALLOC!B542","v":"Other Taxes - DIR Rental"},25916.712910489401,{"$f":"SUM(ACCOUNTALLOC!H542:J542)","v":0},{"$f":"SUM(ACCOUNTALLOC!P542:R542)","v":0},{"$f":"SUM(ACCOUNTALLOC!X542:Z542)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF542:AH542)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN542:AP542)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV542:AX542)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD542:BF542)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL542:BN542)","v":25916.712910489401},{"$f":"SUM(ACCOUNTALLOC!BT542:BV542)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB542:CD542)","v":0}]
[144,{"$f":"+ACCOUNTALLOC!A544","v":408.1},{"$f":"+ACCOUNTALLOC!B544","v":"Other Taxes - Property Taxes"},0,{"$f":"SUM(ACCOUNTALLOC!H544:J544)","v":0},{"$f":"SUM(ACCOUNTALLOC!P544:R544)","v":0},{"$f":"SUM(ACCOUNTALLOC!X544:Z544)","v":0},{"$f":"SUM(ACCOUNTALLOC!AF544:AH544)","v":0},{"$f":"SUM(ACCOUNTALLOC!AN544:AP544)","v":0},{"$f":"SUM(ACCOUNTALLOC!AV544:AX544)","v":0},{"$f":"SUM(ACCOUNTALLOC!BD544:BF544)","v":0},{"$f":"SUM(ACCOUNTALLOC!BL544:BN544)","v":0},{"$f":"SUM(ACCOUNTALLOC!BT544:BV544)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB544:CD544)","v":0}]
[145,{"$f":"+ACCOUNTALLOC!A545","v":408.1},{"$f":"+ACCOUNTALLOC!B545","v":"Other Taxes - Payroll Taxes"},3074928.8737013335,{"$f":"SUM(ACCOUNTALLOC!H545:J545)","v":2329865.7171319965},{"$f":"SUM(ACCOUNTALLOC!P545:R545)","v":599209.92712983815},{"$f":"SUM(ACCOUNTALLOC!X545:Z545)","v":46214.890290749572},{"$f":"SUM(ACCOUNTALLOC!AF545:AH545)","v":22497.724908096388},{"$f":"SUM(ACCOUNTALLOC!AN545:AP545)","v":4628.6383171018779},{"$f":"SUM(ACCOUNTALLOC!AV545:AX545)","v":15797.876217413736},{"$f":"SUM(ACCOUNTALLOC!BD545:BF545)","v":7606.660778189449},{"$f":"SUM(ACCOUNTALLOC!BL545:BN545)","v":49107.438927947354},{"$f":"SUM(ACCOUNTALLOC!BT545:BV545)","v":0},{"$f":"SUM(ACCOUNTALLOC!CB545:CD545)","v":0}]
[146,null,"TOTAL TAXES OTHER THAN INCOME",{"$f":"SUM(D191:D196)","v":3339322.1704513337},2453830.9149088357,662159.44797089032,68191.23648356786,30921.337184491025,7670.7159838315647,28685.088707087943,12839.277374191704,75024.151838436752,0,0]
[]
[{"$f":"A197+1","v":147},null,"TOTAL EXPENSES",{"$f":"D197+D188+D180","v":176102703.82226303},124120841.40960871,43146885.181202404,2485173.4600704787,1216363.721665377,287105.13285601861,602753.01711318479,327722.80633176252,3915859.0934150983,0,0]
[]
[{"$f":"A199+1","v":148},null,"TOTAL RETURN, TAXES & EXPENSES",{"$f":"SUM(E201:N201)","v":253429339.17251575},{"$f":"E199+E112+E111","v":174453804.80553752},66840468.272974044,3827818.0038252603,1905197.8080803547,424371.76201950759,779493.23033707018,459128.35957073187,4739056.9301712457,0,0]
[]
[{"$f":"A201+1","v":149},null,"Annual Number of Customers",{"$f":"SUMMARY!E390","v":9967759},{"$f":"SUMMARY!G390","v":9265563},{"$f":"SUMMARY!H390","v":680293},{"$f":"SUMMARY!I390","v":17298},{"$f":"SUMMARY!J390","v":1568},{"$f":"SUMMARY!K390","v":2737},{"$f":"SUMMARY!L390","v":180},{"$f":"SUMMARY!M390","v":120},{"$f":"SUMMARY!N390","v":0},{"$f":"SUMMARY!#REF!","v":{"$error":"#REF!"}},{"$f":"SUMMARY!#REF!","v":{"$error":"#REF!"}}]
[]
[{"$f":"A203+1","v":150},null,"Customer Cost per Customer per Month",{"$f":"D201/D203","v":25.424906357839888},{"$f":"E201/E203","v":18.828192610156286},98.252471027886585,221.28673857239335,1215.0496225002262,155.04996785513612,4330.5179463170562,3826.0696630894322," ",{"$error":"#REF!"}]

{"sheet":"Compare","index":17,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[20,1,21,4]]}
[null,null,"COSA","Income Statement","Delta"]
[null,"TOTAL RATE BASE",{"$f":"SUMMARY!E13","v":2142648724.0681677},{"$f":"[1]Summary!$G$46","v":2142648725.4966133},{"$f":"D2-C2","v":1.42844557762146}]
[]
[null,"Gas Service Revenue",{"$f":"'[3]Proforma Rev'!$D$26-C6","v":444001886.38982135},{"$f":"D7-SUM(D5:D6)","v":457953267.68005323},{"$f":"D4-C4","v":13951381.290231884}]
[null,"Other Revenue",{"$f":"SUMMARY!E18+SUMMARY!E17","v":10350293.969999999},{"$f":"[1]Summary!$G$16","v":10350293.969999997},{"$f":"D5-C5","v":0}]
[null,"Gas Costs",{"$f":"'[3]Proforma Rev'!$E$26","v":306800038.06887847},{"$f":"[1]Summary!$G$23","v":292848656.77864653},{"$f":"D6-C6","v":-13951381.290231943}]
[null,"Total Revenue",{"$f":"SUM(C4:C6)","v":761152218.42869973},{"$f":"[1]Summary!$G$17","v":761152218.42869973},{"$f":"D7-C7","v":0}]
[]
[null,"TOTAL REVENUE",{"$f":"SUMMARY!E19","v":454352180.35982126},{"$f":"D4+D5","v":468303561.6500532},{"$f":"D9-C9","v":13951381.290231943}]
[]
[null,"TOTAL EXPENSES",{"$f":"SUMMARY!E26","v":361371966.14348471},{"$f":"SUM([1]Summary!$G$27:$G$41)","v":375323347.51108837},{"$f":"D11-C11","v":13951381.36760366}]
[]
[]
[null,"Operating Income",{"$f":"SUMMARY!E28","v":92980214.216336548},{"$f":"[1]Summary!$G$44","v":92980214.138964653},{"$f":"D14-C14","v":-7.7371895313262939E-2}]
[]
[null,"Operating Income (Deficiency)/Surplus",{"$f":"SUMMARY!E34","v":-66432850.854335129},{"$f":"[1]Summary!$G$61","v":-66432851.037983358},{"$f":"D16-C16","v":-0.18364822864532471}]
[]
[null,"Revenue (Deficiency) / Surplus",{"$f":"SUMMARY!E36","v":-88095895.968423098},{"$f":"-[1]Summary!$G$62","v":-88095896.201660201},{"$f":"D18-C18","v":-0.23323710262775421}]
[]
[]
[null,"Gas Service Revenue in Income Statement is calculated by subtracting gas cost and other revenue from total revenue."]
[]
[]
[null,"Total Expenses were reduced by gas costs from Attrition File (worksheet Attrition (2))."]

{"sheet":"ErrorCheck","index":18,"n_rows":3,"n_cols":4,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Error Report"]
[]
["CLASS","FUNCALLOC","CLASSALLOC","ACCOUNT ALLOC"]